PROSPECTUS SUPPLEMENT                           Filed Pursuant to Rule 424(b)(5)
(To Prospectus Dated January 10, 2002)             Registration No. 333-51224-01


                                 [NISSAN LOGO]

                                 $1,364,783,000

                   NISSAN AUTO RECEIVABLES 2002-A OWNER TRUST

                    NISSAN AUTO RECEIVABLES CORPORATION II,
                                     Seller
                      NISSAN MOTOR ACCEPTANCE CORPORATION,
                                    Servicer

                   $338,000,000 ASSET BACKED NOTES, CLASS A-1
                   $368,000,000 ASSET BACKED NOTES, CLASS A-2
                   $403,000,000 ASSET BACKED NOTES, CLASS A-3
                   $255,783,000 ASSET BACKED NOTES, CLASS A-4
- ----------------------------------------
 YOU SHOULD REVIEW CAREFULLY
 THE FACTORS SET FORTH UNDER
 "RISK FACTORS" BEGINNING ON
 PAGE S-10 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 II,
 Nissan North America, Inc.
 or any of their respective
 affiliates. Neither the
 securities nor the
 receivables are insured or
 guaranteed by any government
 agency.

 This prospectus supplement
 may be used to offer and
 sell the securities only if
 it is accompanied by the
 prospectus dated January 10,
 2002.
- ----------------------------------------

- - The trust will issue five classes of securities, four of which will be the
  four classes of notes described in the following table.

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

- - The notes accrue interest from January 17, 2002.
<Table>
<Caption>
                                                                         NOTES
                                  -----------------------------------------------------------------------------------
                                      A-1 NOTES             A-2 NOTES            A-3 NOTES              A-4 NOTES
                                  -----------------      ---------------     ------------------      ----------------

                                                                                         

Principal Amount...............     $338,000,000.00      $368,000,000.00        $403,000,000.00       $255,783,000.00
Interest Rate..................             1.84375%             2.67000%               3.58000%              4.28000%
Final Scheduled Distribution
 Date..........................   February 10, 2003        July 15, 2004     September 15, 2005      October 16, 2006
Price to Public................           100.00000%            99.99679%              99.98818%             99.99818%
Underwriting Discount..........               0.120%               0.175%                 0.215%                0.250%
Proceeds to Seller.............     $337,594,400.00      $367,344,187.20        $402,085,915.40       $255,138,887.25

</Table>

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

(1) Total price to the public is $1,364,718,897.35, total underwriting discount
    is $2,555,507.50 and total proceeds to the Seller are $1,362,163,389.85.

CREDIT ENHANCEMENT

- - Reserve account, with an initial deposit of $10,831,617.66.

- - Subordinated certificates, with an original principal balance of
  $79,432,688.13.

     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.

SALOMON SMITH BARNEY
           ABN AMRO INCORPORATED
                             JPMORGAN
                                MERRILL LYNCH & CO.
                                               SG COWEN
                                                THE WILLIAMS CAPITAL GROUP, L.P.

The date of this prospectus supplement is January 10, 2002


              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 the accompanying prospectus.

     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 82 in the accompanying prospectus.

     You should rely only on the information contained in or incorporated by
reference into this prospectus supplement or the 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 notes in any jurisdiction where
it is not permitted.

                                       S-2


                        SUMMARY OF TRANSACTION PARTIES*

                        [SUMMARY OF TRANSACTION PARTIES]

- -------------------------
* This chart provides only a simplified overview of the relationships between
  the key parties to the transaction. Refer to this prospectus supplement and
  the accompanying prospectus for a further description.
                                       S-3


         SUMMARY OF MONTHLY DEPOSITS TO AND WITHDRAWALS FROM ACCOUNTS*

         [SUMMARY OF MONTHLY DEPOSITS TO AND WITHDRAWALS FROM ACCOUNTS]

- -------------------------
* This chart provides only a simplified overview of the monthly flow of funds.
  Refer to this prospectus supplement and the accompanying prospectus for a
  further description.
                                       S-4


                                    SUMMARY

     The following summary contains a brief description of the notes. You will
find a detailed description of the terms of the offering of the notes following
this summary. You should read carefully this entire prospectus supplement and
the accompanying prospectus to understand all of the terms of the offering of
the notes. You should consider both documents when making your investment
decision.

ISSUER                           Nissan Auto Receivables 2002-A Owner Trust. The
                                 trust was established by a trust agreement
                                 dated as of October 17, 2001.

SELLER                           Nissan Auto Receivables Corporation II.

SERVICER                         Nissan Motor Acceptance Corporation.

OWNER OF THE
CERTIFICATES/EQUITY              Nissan Auto Receivables Corporation II.

INDENTURE TRUSTEE                Wells Fargo Bank Minnesota, National
                                 Association.

OWNER TRUSTEE                    Wilmington Trust Company.

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 A-4 Notes as described on the
                                 cover page.

                                 The trust will also issue $79,432,688.13
                                 initial principal amount of certificates. The
                                 trust is not offering the certificates. The
                                 certificates will be retained by the seller.

                                 The certificates will represent fractional
                                 undivided interests in the trust. The trust
                                 will not make any distributions on the
                                 certificates until all interest and principal
                                 of the notes have been paid in full.

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

                                 The principal balance of the receivables as of
                                 December 31, 2001, referred to as the "cut-off
                                 date," was $1,444,215,688.13. As of the cut-off
                                 date, the receivables had the following
                                 characteristics:

<Table>
                                                                     
                                 Number of Receivables...................           83,442
                                 Average Principal Balance...............       $17,308.02
                                 Weighted average annual percentage
                                 rate....................................           6.032%
                                 Approximate weighted average remaining
                                 payments to maturity....................   51.55 payments
                                 Approximate weighted average original
                                 payments to maturity....................   58.11 payments
</Table>

                                 You should refer to "The Receivables" in this
                                 prospectus supplement for more information on
                                 the receivables.

CLOSING DATE                     On or about January 17, 2002.

                                       S-5


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 made on
                                 February 15, 2002.

                                 In addition, if any Class A-1 Notes remain
                                 outstanding after the distribution date in
                                 January 2003, a special distribution date for
                                 the payment of interest and principal on the
                                 Class A-1 Notes will occur on February 10,
                                 2003, which will also be the final scheduled
                                 distribution date for the Class A-1 Notes.

                                 Per annum interest rates:

                                 The notes will have fixed rates of interest as
                                 follows:

<Table>
<Caption>
                                 CLASS                                          INTEREST RATE
                                 -----                                          -------------
                                                                          
                                 A-1..........................................     1.84375%
                                 A-2..........................................     2.67000%
                                 A-3..........................................     3.58000%
                                 A-4..........................................     4.28000%
</Table>

                                 Interest Periods:

                                 Interest on the notes will accrue in the
                                 following manner, except that on the first
                                 distribution date, interest will accrue from
                                 and including the closing date:

<Table>
<Caption>
                                                                                                   DAY
                                                                                                  COUNT
                                 CLASS        FROM (INCLUDING)           TO (EXCLUDING)        CONVENTION
                                 -----     -----------------------  -------------------------  ----------
                                                                                   
                                 A-1.....  Prior Distribution Date  Current Distribution Date  Actual/360
                                 A-2.....  15th of prior month      15th of current month          30/360
                                 A-3.....  15th of prior month      15th of current month          30/360
                                 A-4.....  15th of prior month      15th of current month          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
                                   (reduced by the principal balance of 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 and
                                 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

                                       S-6


                                   the Class A-4 Notes until 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 and
                                 accrued interest on the Class A-1 Notes have
                                 been paid in full, and (2) then on the Class
                                 A-2 Notes, the Class A-3 Notes and the Class
                                 A-4 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.

                                 - 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
                                 -----                                  ------------------
                                                                  
                                 A-1.................................    February 10, 2003
                                 A-2.................................        July 15, 2004
                                 A-3.................................   September 15, 2005
                                 A-4.................................     October 16, 2006
</Table>

                                 You should refer to "The Notes -- Payments of
                                 Principal" and "Distributions on the
                                 Notes -- Calculation of Available Amounts" in
                                 this prospectus supplement for more detailed
                                 information regarding payments of principal.

OPTIONAL PURCHASE                The notes 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
                                 will be the subordination of the certificates
                                 and the reserve account.

                                 The credit enhancement is intended to protect
                                 you against losses and delays in payments on
                                 your notes by absorbing losses on the
                                 receivables and other shortfalls in cash flows.
                                 The certificates have an initial principal
                                 balance of $79,432,688.13 and represent
                                 approximately 5.50% of the initial principal
                                 balance of all the notes and the certificates.
                                 The certificates will not receive any
                                 distributions until all interest on and
                                 principal of the notes have been paid in full.
                                 The certificates will not receive any interest
                                 payments.

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

                                       S-7


                                 If the principal balance of a class of notes 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 $10,831,617.66 into the
                                 reserve account, which is approximately 0.75%
                                 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 $10,831,617.66. 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 for 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) $10,831,617.66 and (2) 5% 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 date). On each
                                 distribution date, after making required
                                 payments to the servicer and to the Class A-1
                                 Notes, the Class A-2 Notes, the Class A-3 Notes
                                 and the Class A-4 Notes, 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 A-4 Notes,
                                 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 make a
                                 capital contribution to the trust by depositing
                                 $21,471,153.16 in cash into the yield
                                 supplement account. This 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.
                                 For a more detailed description of the way in
                                 which that amount will be calculated, see the
                                 discussion appearing herein under "Description
                                 of the Transfer and Servicing
                                 Agreements -- Yield Supplement Account and
                                 Yield Supplement Agreement." In addition, on
                                 the closing date, the seller will assign a
                                 number of vehicle lease contracts to the trust,
                                 and all monthly base rent payments received on
                                 these vehicle lease contracts will be deposited
                                 into the yield supplement account on each
                                 distribution date. Neither the seller nor the
                                 servicer will make any other deposits to the
                                 yield supplement account on or after the
                                 closing date. The yield supplement account will
                                 be an asset of the trust.

                                       S-8


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

                                   1.  the notes will be characterized as debt
                                       for tax purposes; and

                                   2.  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.

                                 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.

                                 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
                                 notes 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
MONEY MARKET FUNDS               purchase by 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.

RATINGS                          On the closing date, each class of offered
                                 notes will receive the following ratings from
                                 Standard & Poor's Ratings Services, a Division
                                 of The McGraw-Hill Companies Inc. and Moody's
                                 Investors Service, Inc.:

<Table>
<Caption>
                                                                                     STANDARD &
                                              CLASS                                    POOR'S     MOODY'S
                                              -----                                  ----------   -------
                                                                                         
                                 A-1..............................................    A-1+       P-1
                                 A-2................................................  AAA        Aaa
                                 A-3..............................................    AAA        Aaa
                                 A-4..............................................    AAA        Aaa
</Table>

                                       S-9


                                  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 notes of any class.

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


GEOGRAPHIC CONCENTRATION OF       As of December 31, 2001, Nissan Motor
THE STATES OF ORIGINATION OF      Acceptance Corporation's records indicate that
THE RECEIVABLES MAY INCREASE      the addresses of the originating dealers of
THE RISK OF LOSS ON YOUR          the receivables were most highly concentrated
INVESTMENT.                       in the following states:





<Table>
<Caption>
                                                                    PERCENTAGE OF TOTAL
                                                                     PRINCIPAL BALANCE
                                                                    -------------------
                                                                
                                  California.....................         12.52%
                                  Texas..........................         12.03%
                                  Florida........................          7.27%
                                  New York.......................          6.23%
</Table>

                                  No other state, based on the addresses of
                                  originating dealers, accounted for more than
                                  5% of the total principal balance of the
                                  receivables as of December 31, 2001. Economic
                                  conditions or other factors affecting these
                                  states in particular could adversely affect
                                  the delinquency, credit loss or repossession
                                  experience of the trust.

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





RISKS ASSOCIATED WITH LEGAL       From time to time, Nissan Motor Acceptance
PROCEEDINGS RELATING TO           Corporation is a party to legal proceedings,
RECEIVABLES.                      and is presently a party to, and is vigorously
                                  defending, various legal proceedings,
                                  including proceedings that are or purport to
                                  be class actions. Some of these actions may
                                  include claims for rescission and/or set-off,
                                  among other forms of relief. Each of Nissan
                                  Auto Receivables Corporation II, the seller,
                                  and Nissan Motor Acceptance Corporation, the
                                  servicer, will make representations and
                                  warranties relating to the receivables'
                                  compliance with law and the trust's ability to
                                  enforce the contracts. If there is a breach of
                                  any of these representations or warranties,
                                  the trust's sole remedy will be to require
                                  Nissan Auto Receivables Corporation II to
                                  repurchase the affected receivables. Nissan
                                  Motor Acceptance Corporation believes each
                                  such proceeding constitutes ordinary



                                       S-10


                                  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
                                  supplement is not determinable; however, in
                                  the opinion of the 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 operation.
                                  However, there can be no assurance in this
                                  regard.

EFFECT OF RECENT TERRORIST        The effect of the terrorist attacks on the
ATTACKS IN THE UNITED STATES.     World Trade Center and the Pentagon on
                                  September 11, 2001 and related military
                                  action, as well as any other terrorist
                                  attacks, on the performance of the receivables
                                  is unclear, but there has been an adverse
                                  effect on general economic conditions,
                                  consumer confidence and general market
                                  liquidity. Investors should consider the
                                  possible effects on delinquency, default and
                                  prepayment experience of the receivables. In
                                  particular, under the Soldiers' and Sailors'
                                  Civil Relief Act of 1940, members of the
                                  military on active duty, including reservists,
                                  who have entered into an obligation, such as a
                                  retail installment sale contract for the
                                  purchase of a vehicle, before entering into
                                  military service may be entitled to reductions
                                  in interest rates to 6% and a stay of
                                  foreclosure and similar actions. No
                                  information can be provided as to the number
                                  of receivables that may be affected by the
                                  Soldiers' and Sailors' Civil Relief Act of
                                  1940. If an obligor's obligation to make
                                  payments is reduced, adjusted or extended, the
                                  servicer will not be required to advance such
                                  amounts. Any resulting shortfalls in interest
                                  or principal will reduce the amount available
                                  for distribution on the notes and the
                                  certificates.

                                  The Soldiers' and Sailors' Civil Relief Act of
                                  1940 also limits the ability of the servicer
                                  to repossess the financed vehicle securing a
                                  receivable during the related obligor's period
                                  of active duty and, in some cases, may require
                                  the servicer to extend the maturity of the
                                  receivable, lower the monthly payments and
                                  readjust the payment schedule for a period of
                                  time after the completion of the obligor's
                                  military service. As a result, there may be
                                  delays in payment and increased losses on the
                                  receivables. Those delays and increased losses
                                  will be borne primarily by the holders of the
                                  certificates, but if such losses are greater
                                  than anticipated, you may suffer a loss.

                                  For more information regarding the effect of
                                  the Soldiers' and Sailors' Civil Relief Act of
                                  1940, you should refer to "Material Legal
                                  Aspects of the Receivables -- Other
                                  Limitations" in the accompanying prospectus.

                                       S-11


                                   THE TRUST

GENERAL

     The Nissan Auto Receivables 2002-A Owner Trust (the "Trust") is a Delaware
business trust formed pursuant to the trust agreement (the "Trust Agreement")
between Nissan Auto Receivables Corporation II, as seller (the "Seller"), and
Wilmington Trust Company, as owner trustee (the "Owner Trustee"). 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 (i) the issuance of the
Notes and $79,432,688.13 aggregate principal amount of certificates (the
"Certificates") and (ii) a capital contribution by the Seller into the Yield
Supplement Account of cash and other assets in the aggregate amount of
$25,229,717.64. The Trust will exchange the Notes and the Certificates for the
Receivables and other assets, including the right to receive certain monthly
base rent payments to be received by Nissan Motor Acceptance Corporation
("NMAC") in connection with certain vehicle lease contracts, of the Seller
pursuant to the sale and servicing agreement among the Trust, the Servicer and
the Seller (the "Sale and Servicing Agreement"). The Notes that will be received
by the Seller in exchange for the Receivables are being offered hereby. The
Certificates will be retained by the Seller.

     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 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 collectibility 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, monies due or received
under the Receivables 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,
but the Reserve Account will not be part of the Trust.

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

                                       S-12


                          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 issuance of the
Certificates had taken place on that date:

<Table>
                                                           
Class A-1 Notes.............................................  $  338,000,000.00
Class A-2 Notes.............................................  $  368,000,000.00
Class A-3 Notes.............................................  $  403,000,000.00
Class A-4 Notes.............................................  $  255,783,000.00
Certificates................................................  $   79,432,688.13
                                                              -----------------
     Sub-total..............................................  $1,444,215,688.13
                                                              -----------------
Yield Supplement Account
  Cash......................................................  $   21,471,153.16
  Other Assets..............................................  $    3,758,564.48
                                                              -----------------
     Sub-total..............................................  $   25,229,717.64
                                                              -----------------
          Total.............................................  $1,469,445,405.77
                                                              =================
</Table>

                  THE OWNER TRUSTEE AND THE INDENTURE TRUSTEE

     Wilmington Trust Company is the Owner Trustee under the Trust Agreement.
Wilmington Trust Company is a Delaware banking corporation and its principal
executive offices are located at Rodney Square North, 1100 North Market Street,
Wilmington, Delaware 19890. The Seller and its affiliates may maintain normal
commercial banking relations with the Owner Trustee and its affiliates.

     Wells Fargo Bank Minnesota, National Association is the trustee under the
Indenture (the "Indenture Trustee"). Wells Fargo Bank Minnesota, National
Association has its principal executive offices at Wells Fargo Center, Sixth and
Marquette Avenue, MAC N9311-161, Minneapolis, MN 55479, Attn: Asset Backed
Securities Department. 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 April 26, 1997, between
Nissan or 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 automobiles and light-duty trucks (the "Financed Vehicles") and all
principal and interest payments made after December 31, 2001 (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 Notes (the "Closing Date"), NMAC will sell the
Receivables and assign the right to receive all monthly base rent payments to be
received by NMAC in connection with certain vehicle lease contracts to the
Seller. The Seller will, in turn, transfer the Receivables and these rights to
receive monthly base rent payments to the Trust on the Closing Date pursuant to
the Sale and Servicing Agreement in exchange for the Notes and the Certificates.
The Notes that will be received by the Seller in exchange for the Receivables
and these rights to receive monthly base rent payments are being offered hereby.
NMAC will continue to service the Receivables. The Receivables to be held by the
Trust will be randomly selected from those automobile

                                       S-13


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 1.9%;

         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 63
             months (some Receivables provide for a deferral of initial payments
             of up to 90 days);

         4.  has a remaining term to maturity, as of the Cut-off Date, of not
             less than 3 months and not greater than 58 months;

         5.  had an original principal balance of not more than $50,000 and a
             remaining principal balance as of the Cut-off Date of not less than
             $2,000 or more than $46,000;

         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 Noteholders were
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 States of Alabama or Hawaii for administrative
reasons.

                                       S-14


                         COMPOSITION OF THE RECEIVABLES

<Table>
                                                            
Aggregate Principal Balance.................................         $1,444,215,688.13
Number of Receivables.......................................                    83,442
Average Principal Balance...................................                $17,308.02
  Range of Principal Balances...............................   $2,001.55 to $45,814.07
Average Original Amount Financed............................                $19,430.54
  Range of Original Amounts Financed........................   $2,704.98 to $49,922.08
Weighted Average APR........................................                     6.03%
  Range of APRs.............................................           1.90% to 20.49%
Approximate Weighted Average Original Payments to
  Maturity..................................................            58.11 payments
  Range of Original Months to Maturity......................           12 to 63 months
Approximate Weighted Average Remaining Payments to
  Maturity..................................................            51.55 payments
  Range of Remaining Months to Maturity.....................            3 to 58 months
Percentage by Principal Balance of Receivables of New,
  Near-New and Used Vehicles................................              88.58% (New)
                                                                      6.45% (Near-New)
                                                                          4.97% (Used)
Percentage by Principal Balance of Receivables Financed
  through Nissan and Infiniti Dealers.......................           88.23% (Nissan)
                                                                     11.77% (Infiniti)
</Table>

                                       S-15


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

<Table>
<Caption>
                                                                                                  PERCENTAGE OF
                                                         PERCENTAGE OF                              AGGREGATE
                                                             TOTAL                                CUT-OFF DATE
                                          NUMBER OF         NUMBER             CUT-OFF DATE         PRINCIPAL
RANGE OF APRS(%)                         RECEIVABLES   OF RECEIVABLES(%)   PRINCIPAL BALANCE($)    BALANCE(%)
- ----------------                         -----------   -----------------   --------------------   -------------
                                                                                      
1.00 to 1.99...........................        22             0.03%         $      388,082.48          0.03%
2.00 to 2.99...........................       128             0.15               1,411,224.13          0.10
3.00 to 3.99...........................    32,966            39.51             675,635,806.30         46.78
4.00 to 4.99...........................     5,111             6.13              86,496,584.04          5.99
5.00 to 5.99...........................    12,156            14.57             171,075,222.47         11.85
6.00 to 6.99...........................    10,089            12.09             159,116,194.78         11.02
7.00 to 7.99...........................     4,828             5.79              75,599,127.89          5.23
8.00 to 8.99...........................     5,173             6.20              79,944,345.24          5.54
9.00 to 9.99...........................     4,004             4.80              64,786,363.83          4.49
10.00 to 10.99.........................     2,394             2.87              35,407,259.34          2.45
11.00 to 11.99.........................     1,793             2.15              26,469,440.17          1.83
12.00 to 12.99.........................     1,558             1.87              23,747,759.70          1.64
13.00 to 13.99.........................     1,298             1.56              18,391,021.14          1.27
14.00 to 14.99.........................       432             0.52               5,735,641.93          0.40
15.00 to 15.99.........................       372             0.45               5,135,202.36          0.36
16.00 to 16.99.........................       578             0.69               8,274,554.82          0.57
17.00 to 17.99.........................       463             0.55               5,914,619.27          0.41
18.00 to 18.99.........................        65             0.08                 584,578.40          0.04
19.00 to 19.99.........................         6             0.01                  63,128.50          0.00
20.00 and above........................         6             0.01                  39,531.34          0.00
                                           ------           ------          -----------------        ------
          Totals.......................    83,442           100.00%         $1,444,215,688.13        100.00%
                                           ======           ======          =================        ======
</Table>

                                       S-16


                   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                          PERCENTAGE OF
                                                       TOTAL          CUT-OFF DATE      AGGREGATE CUT-OFF
                                      NUMBER OF      NUMBER OF          PRINCIPAL        DATE PRINCIPAL
STATE                                RECEIVABLES   RECEIVABLES(%)      BALANCE($)          BALANCE(%)
- -----                                -----------   --------------   -----------------   -----------------
                                                                            
Alaska.............................        21            0.03%      $      457,661.92          0.03%
Arizona............................     2,692            3.23           47,755,150.80          3.31
Arkansas...........................     1,072            1.28           17,843,437.60          1.24
California.........................    10,513           12.60          180,746,118.34         12.52
Colorado...........................     1,044            1.25           20,422,368.33          1.41
Connecticut........................     1,435            1.72           23,896,204.58          1.65
Delaware...........................       354            0.42            6,024,371.43          0.42
Florida............................     6,214            7.45          105,049,755.87          7.27
Georgia............................     3,693            4.43           66,907,204.99          4.63
Idaho..............................       140            0.17            2,252,801.88          0.16
Illinois...........................     3,282            3.93           60,384,400.68          4.18
Indiana............................       868            1.04           15,347,083.80          1.06
Iowa...............................       489            0.59            8,150,179.37          0.56
Kansas.............................       453            0.54            7,716,909.08          0.53
Kentucky...........................       790            0.95           13,922,057.75          0.96
Louisiana..........................     1,767            2.12           29,085,837.40          2.01
Maine..............................       138            0.17            2,344,108.49          0.16
Maryland...........................     2,369            2.84           38,118,677.06          2.64
Massachusetts......................     2,305            2.76           38,105,557.08          2.64
Michigan...........................       645            0.77           10,960,758.52          0.76
Minnesota..........................       751            0.90           14,201,399.80          0.98
Mississippi........................     1,194            1.43           20,009,386.89          1.39
Missouri...........................     1,338            1.60           24,594,892.99          1.70
Montana............................        59            0.07              916,207.72          0.06
Nebraska...........................       251            0.30            4,804,112.44          0.33
Nevada.............................       485            0.58            9,025,980.95          0.62
New Hampshire......................       616            0.74           10,399,336.13          0.72
New Jersey.........................     4,092            4.90           69,079,674.80          4.78
New Mexico.........................       619            0.74           10,754,499.26          0.74
New York...........................     5,337            6.40           89,997,198.87          6.23
North Carolina.....................     2,746            3.29           48,062,023.41          3.33
North Dakota.......................        50            0.06              808,961.41          0.06
Ohio...............................     1,587            1.90           27,031,895.39          1.87
Oklahoma...........................     1,330            1.59           22,402,232.44          1.55
Oregon.............................       420            0.50            6,445,239.96          0.45
Pennsylvania.......................     3,222            3.86           54,606,534.28          3.78
Rhode Island.......................       418            0.50            6,988,867.02          0.48
South Carolina.....................     1,036            1.24           17,397,913.83          1.20
South Dakota.......................        51            0.06              905,305.67          0.06
Tennessee..........................     2,715            3.25           47,552,414.54          3.29
Texas..............................     9,782           11.72          173,748,195.16         12.03
Utah...............................       432            0.52            7,756,729.99          0.54
Vermont............................       137            0.16            2,283,404.47          0.16
Virginia...........................     2,618            3.14           46,729,985.01          3.24
Washington.........................     1,021            1.22           17,911,979.15          1.24
West Virginia......................       274            0.33            4,757,239.76          0.33
Wisconsin..........................       541            0.65            8,897,021.91          0.62
Wyoming............................        36            0.04              656,409.91          0.05
                                       ------          ------       -----------------        ------
          Total....................    83,442          100.00%      $1,444,215,688.13        100.00%
                                       ======          ======       =================        ======
</Table>

                                       S-17


                     MATURITY AND PREPAYMENT CONSIDERATIONS

     Information regarding maturity and prepayment considerations with respect
to the Notes is set forth under "Weighted Average Life of the Securities" in
this Prospectus Supplement 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. 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-1 Notes and the Class A-2 Notes have been paid in full and no principal
payments will be made on the Class A-4 Notes until the Class A-1 Notes, the
Class A-2 Notes and 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, the Class A-3 Notes and the Class A-4
Notes will be paid ratably according to the respective outstanding principal
balances of those classes of Notes, after the Class A-1 Notes have been paid in
full. In addition, no principal payments will be made on the Certificates until
all of the Notes have been paid in full. See "The Notes -- Payments of
Principal" in this Prospectus Supplement.

     Because the rate of payment of principal of each class of Notes depends
primarily 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 their respective final scheduled
distribution dates set forth in "Summary -- Terms of the Notes -- Final
Scheduled Distribution Dates" (each, a "Final Scheduled Distribution Date") in
this Prospectus Supplement. Noteholders will bear the risk of being able to
reinvest principal payments on the Notes at yields at least equal to the yield
on their respective Notes if final payment on such Notes occurs significantly
earlier than such Notes' Final Scheduled Distribution Date. 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 Noteholders. 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 and Guam. As of November 30, 2001, approximately 93.39% (based on
principal balance of receivables) 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 approximately 6.61%
(based on principal balance of receivables) financed through Infiniti dealers.

                                       S-18


     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,
                                      AT DECEMBER 31,   -----------------------------------------------
                                           2001          2001      2000      1999      1998      1997
                                      ---------------   -------   -------   -------   -------   -------
                                                                              
Number of Contracts Outstanding.....      613,228       490,215   368,660   312,237   330,662   317,238
Delinquencies as a Percentage of
  Number of Contracts Outstanding(2)
  30-59 Days........................         1.57%         1.01%     1.54%     2.27%     2.55%     3.10%
  60-89 Days........................         0.32%         0.14%     0.16%     0.27%     0.36%     0.49%
  90 Days or More...................         0.06%         0.02%     0.02%     0.04%     0.06%     0.17%
</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
    less than 64 months. The Trust does not include receivables with original
    maturities in excess of 63 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


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

<Table>
<Caption>
                                                AT OR FOR THE
                                                 NINE MONTHS
                                                    ENDED                AT OR FOR THE TWELVE MONTHS ENDED MARCH 31,
                                                DECEMBER 31,    --------------------------------------------------------------
                                                    2001           2001         2000         1999         1998         1997
                                                -------------   ----------   ----------   ----------   ----------   ----------
                                                                                                  
Principal Amount Outstanding..................   $8,194,079     $6,108,666   $4,273,532   $3,126,219   $3,497,123   $3,276,423
Average Principal Amount Outstanding..........   $7,168,073     $5,195,894   $3,261,595   $3,463,840   $3,248,193   $3,181,569
Number of Contracts Outstanding...............      613,228        490,215      368,660      312,237      330,662      317,238
Average Number of Contracts Outstanding.......      550,849        428,935      316,976      329,320      316,769      309,257
Number of Repossessions(2)....................        5,756          5,339        7,467        9,782       14,164       17,569
Number of Repossessions as a Percent of the
  Average Number of Contracts
  Outstanding(5)..............................         1.39%          1.24%        2.36%        2.97%        4.47%        5.68%
Charge-Offs(3)................................   $   42,075     $   38,399   $   55,482   $   92,005   $  134,671   $  158,969
Recoveries(4).................................   $   15,790     $   26,229   $   39,125   $   41,947   $   39,997   $   31,874
Net Losses....................................   $   26,285     $   12,170   $   16,357   $   50,059   $   94,674   $  127,095
Net Losses as a Percent of Principal Amount
  Outstanding.................................         0.43%          0.20%        0.38%        1.60%        2.71%        3.88%
Net Losses as a Percent of Average Principal
  Amount Outstanding(5).......................         0.49%          0.23%        0.50%        1.45%        2.91%        3.99%
</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 less than 64 months. The Trust does not include
    receivables with original maturities in excess of 63 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 for the nine months ended December 31, 2001 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 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 risk-based pricing. NMAC has resumed originating 72-month term
contracts under certain financing programs. See "The Receivables -- Underwriting
of Motor Vehicle Loans" in the accompanying Prospectus.

                                       S-20


                       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 Servicer does not exercise its option to purchase the
Receivables. The hypothetical pools each have an assumed cut-off date of
December 31, 2001. 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 PAYMENTS)    (IN PAYMENTS)
- ----                                      -----------------   -----   --------------   -------------
                                                                           
1.......................................  $   14,773,963.51   4.194%        16              24
2.......................................  $   43,323,074.91   5.136%        28              36
3.......................................  $   95,124,147.68   6.807%        41              48
4.......................................  $1,257,478,490.53   6.018%        53              60
5.......................................  $   33,516,011.50   6.331%        57              60
</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

                                       S-21


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.

                                       S-22


      PERCENT OF INITIAL NOTE PRINCIPAL AMOUNT AT VARIOUS ABS PERCENTAGES

<Table>
<Caption>
                                                       CLASS A-1 NOTES                              CLASS A-2 NOTES
                                          ------------------------------------------   ------------------------------------------
DISTRIBUTION DATE                         0.50%    1.00%    1.30%    1.50%    1.70%    0.50%    1.00%    1.30%    1.50%    1.70%
- -----------------                         ------   ------   ------   ------   ------   ------   ------   ------   ------   ------
                                                                                             
Closing Date............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00
15-Feb-02...............................   90.22    87.89    86.40    85.37    84.30   100.00   100.00   100.00   100.00   100.00
15-Mar-02...............................   80.48    75.90    72.98    70.95    68.87   100.00   100.00   100.00   100.00   100.00
15-Apr-02...............................   70.79    64.04    59.74    56.76    53.69   100.00   100.00   100.00   100.00   100.00
15-May-02...............................   61.14    52.30    46.68    42.79    38.77   100.00   100.00   100.00   100.00   100.00
15-Jun-02...............................   51.53    40.70    33.81    29.04    24.11   100.00   100.00   100.00   100.00   100.00
15-Jul-02...............................   41.96    29.23    21.13    15.51     9.73   100.00   100.00   100.00   100.00   100.00
15-Aug-02...............................   32.43    17.89     8.63     2.22     0.00   100.00   100.00   100.00   100.00    95.96
15-Sep-02...............................   22.95     6.68     0.00     0.00     0.00   100.00   100.00    96.62    90.04    83.24
15-Oct-02...............................   13.52     0.00     0.00     0.00     0.00   100.00    95.97    85.50    78.25    70.76
15-Nov-02...............................    4.12     0.00     0.00     0.00     0.00   100.00    85.92    74.55    66.67    58.54
15-Dec-02...............................    0.00     0.00     0.00     0.00     0.00    95.20    76.00    63.77    55.31    46.57
15-Jan-03...............................    0.00     0.00     0.00     0.00     0.00    86.66    66.20    53.18    44.16    34.86
15-Feb-03...............................    0.00     0.00     0.00     0.00     0.00    78.16    56.54    42.77    33.24    23.40
15-Mar-03...............................    0.00     0.00     0.00     0.00     0.00    69.70    47.00    32.54    22.53    12.21
15-Apr-03...............................    0.00     0.00     0.00     0.00     0.00    61.29    37.58    22.50    12.05     1.27
15-May-03...............................    0.00     0.00     0.00     0.00     0.00    52.92    28.30    12.64     1.79     0.00
15-Jun-03...............................    0.00     0.00     0.00     0.00     0.00    44.82    19.36     3.16     0.00     0.00
15-Jul-03...............................    0.00     0.00     0.00     0.00     0.00    36.77    10.55     0.00     0.00     0.00
15-Aug-03...............................    0.00     0.00     0.00     0.00     0.00    28.77     1.87     0.00     0.00     0.00
15-Sep-03...............................    0.00     0.00     0.00     0.00     0.00    20.80     0.00     0.00     0.00     0.00
15-Oct-03...............................    0.00     0.00     0.00     0.00     0.00    12.88     0.00     0.00     0.00     0.00
15-Nov-03...............................    0.00     0.00     0.00     0.00     0.00     5.00     0.00     0.00     0.00     0.00
15-Dec-03...............................    0.00     0.00     0.00     0.00     0.00     0.00     0.00     0.00     0.00     0.00
15-Jan-04...............................    0.00     0.00     0.00     0.00     0.00     0.00     0.00     0.00     0.00     0.00
Weighted Average Life (years)(1)........    0.47     0.39     0.35     0.33     0.31     1.41     1.18     1.07     1.00     0.93
Weighted Average Life to Call
  (years)(1)(2).........................    0.47     0.39     0.35     0.33     0.31     1.41     1.18     1.07     1.00     0.93
Optional Clean-Up Call Date.............      --       --       --       --       --       --       --       --       --       --
</Table>

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

(1) The weighted average life of a note is determined by (x) multiplying the
    amount of each principal payment on a note by the number of years from the
    date of issuance of the note to the related distribution date, (y) adding
    the results and (z) dividing the sum by the original principal amount of the
    note.

(2) This calculation assumes that the Servicer exercises its option to purchase
    the Receivables at the first opportunity.

                                       S-23


      PERCENT OF INITIAL NOTE PRINCIPAL AMOUNT AT VARIOUS ABS PERCENTAGES

<Table>
<Caption>
                                                     CLASS A-3 NOTES                               CLASS A-4 NOTES
                                        ------------------------------------------   -------------------------------------------
DISTRIBUTION DATE                       0.50%    1.00%    1.30%    1.50%    1.70%    0.50%    1.00%    1.30%     1.50%    1.70%
- -----------------                       ------   ------   ------   ------   ------   ------   ------   ------   -------   ------
                                                                                            
Closing Date..........................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-Feb-02.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-Mar-02.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-Apr-02.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-May-02.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-Jun-02.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-Jul-02.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-Aug-02.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-Sep-02.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-Oct-02.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-Nov-02.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-Dec-02.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-Jan-03.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-Feb-03.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-Mar-03.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-Apr-03.............................  100.00   100.00   100.00   100.00   100.00   100.00   100.00   100.00    100.00   100.00
15-May-03.............................  100.00   100.00   100.00   100.00    91.41   100.00   100.00   100.00    100.00   100.00
15-Jun-03.............................  100.00   100.00   100.00    92.64    82.07   100.00   100.00   100.00    100.00   100.00
15-Jul-03.............................  100.00   100.00    94.40    83.84    72.96   100.00   100.00   100.00    100.00   100.00
15-Aug-03.............................  100.00   100.00    86.07    75.25    64.08   100.00   100.00   100.00    100.00   100.00
15-Sep-03.............................  100.00    93.90    77.92    66.86    55.45   100.00   100.00   100.00    100.00   100.00
15-Oct-03.............................  100.00    86.21    69.94    58.67    47.06   100.00   100.00   100.00    100.00   100.00
15-Nov-03.............................  100.00    78.63    62.13    50.69    38.90   100.00   100.00   100.00    100.00   100.00
15-Dec-03.............................   97.42    71.18    54.49    42.92    31.00   100.00   100.00   100.00    100.00   100.00
15-Jan-04.............................   90.31    63.86    47.02    35.36    23.34   100.00   100.00   100.00    100.00   100.00
15-Feb-04.............................   83.24    56.65    39.73    28.01    15.93   100.00   100.00   100.00    100.00   100.00
15-Mar-04.............................   76.21    49.57    32.61    20.87     8.77   100.00   100.00   100.00    100.00   100.00
15-Apr-04.............................   69.22    42.61    25.68    13.95     1.86   100.00   100.00   100.00    100.00   100.00
15-May-04.............................   62.28    35.78    18.92     7.25     0.00   100.00   100.00   100.00    100.00    92.45
15-Jun-04.............................   55.73    29.36    12.58     0.96     0.00   100.00   100.00   100.00    100.00    82.64
15-Jul-04.............................   49.21    23.06     6.41     0.00     0.00   100.00   100.00   100.00     91.95    73.22
15-Aug-04.............................   42.74    16.88     0.42     0.00     0.00   100.00   100.00   100.00     82.70    64.19
15-Sep-04.............................   36.31    10.82     0.00     0.00     0.00   100.00   100.00    91.48     73.79    55.54
15-Oct-04.............................   29.92     4.88     0.00     0.00     0.00   100.00   100.00    82.59     65.21    47.28
15-Nov-04.............................   23.57     0.00     0.00     0.00     0.00   100.00    98.54    73.97     56.96    39.42
15-Dec-04.............................   17.27     0.00     0.00     0.00     0.00   100.00    89.58    65.63     49.06    31.96
15-Jan-05.............................   11.00     0.00     0.00     0.00     0.00   100.00    80.82    57.58     41.49    24.90
15-Feb-05.............................    4.79     0.00     0.00     0.00     0.00   100.00    72.26    49.81     34.27    18.24
15-Mar-05.............................    0.00     0.00     0.00     0.00     0.00    97.81    63.91    42.33     27.40    11.99
15-Apr-05.............................    0.00     0.00     0.00     0.00     0.00    88.15    55.75    35.14     20.87     6.15
15-May-05.............................    0.00     0.00     0.00     0.00     0.00    78.56    47.81    28.24     14.70     0.73
15-Jun-05.............................    0.00     0.00     0.00     0.00     0.00    69.04    40.07    21.64      8.88     0.00
15-Jul-05.............................    0.00     0.00     0.00     0.00     0.00    60.39    33.10    15.74      3.72     0.00
15-Aug-05.............................    0.00     0.00     0.00     0.00     0.00    51.80    26.32    10.11      0.00     0.00
15-Sep-05.............................    0.00     0.00     0.00     0.00     0.00    43.29    19.74     4.75      0.00     0.00
15-Oct-05.............................    0.00     0.00     0.00     0.00     0.00    34.83    13.34     0.00      0.00     0.00
15-Nov-05.............................    0.00     0.00     0.00     0.00     0.00    26.45     7.15     0.00      0.00     0.00
15-Dec-05.............................    0.00     0.00     0.00     0.00     0.00    18.14     1.15     0.00      0.00     0.00
15-Jan-06.............................    0.00     0.00     0.00     0.00     0.00     9.89     0.00     0.00      0.00     0.00
15-Feb-06.............................    0.00     0.00     0.00     0.00     0.00     1.71     0.00     0.00      0.00     0.00
15-Mar-06.............................    0.00     0.00     0.00     0.00     0.00     0.00     0.00     0.00      0.00     0.00
Weighted Average Life (years)(1)......    2.54     2.21     2.02     1.89     1.77     3.64     3.37     3.14      2.97     2.79
Weighted Average Life to Call
  (years)(1)(2).......................    2.54     2.21     2.02     1.89     1.77     3.62     3.33     3.10      2.93     2.73
Optional Clean-Up Call Date...........      --       --       --       --       --   Dec-05   Sep-05   Jun-05    Apr-05   Jan-05
</Table>

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

(1) The weighted average life of a note is determined by (x) multiplying the
    amount of each principal payment on a note by the number of years from the
    date of issuance of the note to the related distribution date, (y) adding
    the results and (z) dividing the sum by the original principal amount of the
    note.

(2) This calculation assumes that the Servicer exercises its option to purchase
    the Receivables at the first opportunity.

                                       S-24


                         NOTE 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 in that month 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 "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 have been obtained, the Pool Balance will 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 the Seller, the Servicer or any of their
affiliates.

     The "Pool Factor" for any Distribution Date for a particular 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 Pool Balance as of the Cut-off Date. The Servicer
will compute the Pool Factor for each month for each class of Notes.

     Pursuant to the Transfer and Servicing Agreements, the Noteholders will
receive monthly reports from the Indenture Trustee concerning the payments
received on the Receivables, the Pool Balance, the related Note Factors, Pool
Factors and various other items of information pertaining to the Trust.
Noteholders of record during each calendar year will be furnished information by
the Indenture Trustee for tax reporting purposes not later than the latest date
permitted by law. Copies of the reports may be obtained by the Noteholders by
delivering a written request addressed to the Indenture Trustee at its address
at Wells Fargo Center, Sixth and Marquette Avenue, MAC N9311-161, Minneapolis,
MN 55479, Attn: Asset Backed Securities Department. 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 Notes to purchase
the Receivables from NMAC pursuant to the Purchase Agreement and to fund the
Reserve Account and to make a capital contribution to the Trust by funding the
Yield Supplement Account.

              THE SELLER, THE SERVICER AND NISSAN MOTOR CO., LTD.

     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 Notes, Nissan's financial condition may affect NMAC's ability to service the
Receivables. For the fiscal year ended March 31, 2001, Nissan reported
                                       S-25


consolidated net profit after tax of 331.1 billion yen (US$2.7 billion),
compared to consolidated net loss of 684.4 billion yen (US$6.46 billion) for the
prior fiscal year. Nissan reported consolidated net sales of 6,090 billion yen
(US$49.1 billion), up 1.9% from the prior fiscal year ended March 31, 2000.
Consolidated operating profit more than tripled from 82.6 billion yen during the
fiscal year ended March 31, 2000 to 290.3 billion yen (US$2.3 billion) for the
year ended March 31, 2001. For the same period, Nissan's consolidated operating
margin was 4.75% of net sales, higher than the Nissan Revival Plan commitment of
4.50% for fiscal year 2002, two years in advance. Additionally, consolidated net
automotive debt declined by 396 billion yen (US$3.2 billion) throughout the
fiscal year, and for the first time in 15 years was below 1 trillion yen at 953
billion yen (US$7.7 billion).

     Nissan achieved these results despite an 83.6 billion yen (US$674.2
million) negative impact of foreign exchange.

     Nissan attributes this success to the Nissan Revival Plan. The Nissan
Revival Plan was announced in October 1999 after completion of the alliance with
Renault. The Nissan Revival Plan is a comprehensive plan to restore
profitability, reduce debt and improve operating margins. Nissan continues its
cooperation with Renault in the areas of purchasing, platform co-development and
international growth.

     Current long-term ratings for Nissan by Standard & Poor's Ratings Service
and Moody's Investors Service are BB+/Baa3, respectively. On December 3, 2001,
Moody's upgraded Nissan's ratings from Ba1 to Baa3. In May 2001, based on the
positive performance of Nissan, Standard & Poor's placed its ratings of the
company on positive outlook.

     The foregoing expression of Japanese yen in U.S. dollars reflects the
exchange rate in effect on the date such figures were initially reported.

                                   THE NOTES

GENERAL

     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 following the issuance of the
Notes. 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 all
classes of the Notes will accrue at the respective per annum fixed 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 February 15, 2001. In addition, if any Class A-1 Notes remain
outstanding after the Distribution Date in January 2003, a special Distribution
Date for the payment of interest and principal on the Class A-1 Notes only will
occur on February 10, 2003, which will also be the final scheduled Distribution
Date for the Class A-1 Notes (the "Special

                                       S-26


Distribution Date"). A "Business Day" is any day except a Saturday, Sunday or a
day on which banks in New York, New York; Los Angeles, California; Wilmington,
Delaware; or Minneapolis, Minnesota are authorized or obligated by law,
regulation, executive order or governmental decree to be closed.

     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 A-4 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
A-4 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 A-4 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 has been paid; provided however,
that after the occurrence of an Event of Default and an acceleration of the
Notes interest payments on the Class A-2 Notes, the Class A-3 Notes, and the
Class A-4 Notes will be made from such amounts only after the principal of and
accrued interest on the Class A-1 Notes have been paid in full. See
"Subordination; Reserve Account -- Reserve Account" and "Distributions on the
Notes" in this Prospectus Supplement.

     Interest payments to the Class A-1 Notes, the Class A-2 Notes, the Class
A-3 Notes and the Class A-4 Notes (collectively, the "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, Class A-3 Notes and Class A-4
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 Notes (the "Noteholders")
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.

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 -- 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
Allocable Principal. However, after the occurrence of an Event of Default and an
acceleration of the Notes, all principal of the Notes 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
has been paid and after the Noteholders' Interest Distributable Amount has been
distributed; provided, however that after the occurrence of an Event of Default
and an acceleration of the Notes, Available Amounts and amounts on deposit in
the Reserve Account, after the Total Servicing Fee has been paid, will be
applied first to pay principal of and interest on the Class A-1 Notes until the
outstanding principal balance of the Class A-1 Notes has been paid in full,
second, to pay accrued and unpaid interest on the Class A-2 Notes, the Class A-3
Notes, and the Class A-4 Notes, and third, to pay principal of the Class A-2
Notes, the Class A-3 Notes, and the Class A-4 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. The Noteholders' Percentage will equal 100% until the Notes have been paid
in full. Prior to the occurrence of an Event of Default and an acceleration of
the

                                       S-27


Notes, 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 the Class A-2
            Notes have been paid in full; and

        3.  the Class A-4 Notes until the Class A-1 Notes, the Class A-2 Notes
            and the Class A-3 Notes have 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 -- Payment of Distributable Amounts" in this Prospectus Supplement.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

     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 Transfer and Servicing
Agreements) obtaining actual knowledge thereof.

     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.

                                       S-28


                           DISTRIBUTIONS ON THE NOTES

     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, if any;

        5.  Yield Supplement Deposit, if any;

        6.  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

        7.  all other distributions, deposits and withdrawals to be made on the
            related Distribution Date.

     The Indenture Trustee will make payments to the Noteholders out of the
amounts on deposit in the Collection Account. The amounts to be distributed to
the Noteholders will be determined in the manner described below. For this
purpose, "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 Balance 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 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;

                                       S-29


        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
allocable to principal 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) 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 120 days or more, (b) with
respect to a Receivable that is delinquent less than 120 days, the Servicer has
(i) determined, in accordance with its customary servicing procedures, that
eventual payment in full is unlikely or (ii) repossessed the related Financed
Vehicle or (c) a Receivable with respect to which the Servicer has received
notification that the related Obligor is subject to a Chapter 13 bankruptcy
proceeding.

     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;

        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, an amount equal to 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 Reserve Account, from Available Amounts (after giving effect
            to the reduction in Available Amounts described in clauses (2)
            through (4) above and that amount being the "Excess Amount"), an
            amount to cause the amount on deposit in that account to equal the
            Specified Reserve Account Balance;

                                       S-30


        6.  on the Distribution Date on which the Notes have been paid in full
            and each Distribution Date thereafter, to the holders of record of
            the Certificates (the "Certificateholders"), the Certificateholders'
            Distributable Amount, from Available Amounts (after giving effect to
            the reduction in Available Amounts described in clauses (2) through
            (5) above); and

        7.  any Available Amounts remaining after giving effect to the reduction
            in Available Amounts described in clauses (2) through (6) 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 A-4 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) 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, and (2) then to the Class A-2 Notes, the Class A-3 Notes
and the Class A-4 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.

     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 payments on the Certificates will be made until all of the Notes have
been paid in full.

     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 Certificateholders' Principal Distributable Amount
for that Distribution Date.

     The "Certificateholders' Monthly Principal Distributable Amount" will mean,
with respect to any Distribution Date, the Certificateholders' Percentage of the
Allocable Principal for such Distribution Date.

     The "Certificateholders' Percentage" will mean the following: (i) for each
Distribution Date until the Distribution Date on which the principal amount of
all of the Notes has been paid in full, 0%; (ii) 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 (iii) 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 Distributable Amount" will mean, with
respect to any Distribution Date, the sum of:

        1.  Certificateholders' Monthly Principal Distributable Amount for that
            Distribution Date; and

        2.  on the Final Scheduled Distribution Date, if any, for the
            Certificates, or if none, then upon the termination of the Trust,
            the amount necessary to reduce the outstanding principal amount of
            Certificates to zero; provided, however, that the
            Certificateholders' Principal Distributable Amount shall not exceed
            the balance attributable to the Certificates.

                                       S-31


     The "Noteholders' Distributable Amount" will mean, with respect to any
Distribution Date, the sum of the Noteholders' Interest Distributable Amount for
the Notes plus the Noteholders' Principal Distributable Amount for that
Distribution Date for the 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 "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, the sum of:

        1.  the Noteholders' Monthly Principal Distributable Amount; and

        2.  on the Final Scheduled Distribution Date for any 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 shall not exceed the outstanding
            principal amount of the Notes.

                                       S-32


                         SUBORDINATION; RESERVE ACCOUNT

SUBORDINATION

     The rights of the Noteholders 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.

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"). 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. The Reserve Account will
be created with an initial deposit made by the Seller on the Closing Date of an
amount equal to $10,831,617.66 (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 equal 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 (i) fully reimburse the Servicer
for Advances made by it that are required to be reimbursed to the Servicer under
the Sale and Servicing Agreement or (ii) pay to the Servicer the Base Servicing
Fee owed to the Servicer under the Sale and Servicing Agreement, amounts then on
deposit in the Reserve Account will be applied to reimburse or pay the Servicer
in full before any amounts therein are applied for the payment on the Notes.

     Amounts held from time to time in the Reserve Account will continue to be
held for the benefit of holders of the Notes 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 release such excess amount to the Seller.

     The "Specified Reserve Account Balance" will initially be $10,831,617.66.
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 3.25% 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 2.0%, then the Specified Reserve
Account Balance for such Distribution Date (and for each succeeding Distribution
Date until the relevant averages have not exceeded the specified percentages in
clauses (i) and (ii) above for three successive Distribution Dates) shall be a
dollar amount equal to the greater of (i) $10,831,617.66 and (ii) 5% 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

                                       S-33


in a qualification, reduction or withdrawal of its then-current rating of any
class of the Notes, 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 Noteholders.

     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.

              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 Notes. 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 Seller
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 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, and if each condition to making
monthly deposits as 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

                                       S-34


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 Notes.

     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 Original
Pool Balance (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. The Base
Servicing Fee will be paid from Available Amounts (and, if necessary, amounts
available

                                       S-35


in the Reserve Account) prior to the payment of the Noteholders' Distributable
Amount or Certificateholders' Distributable Amount.

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 to be established by the Trust in the name of the
Indenture Trustee and the Trust will pledge the trust account to secure the
Notes under the Indenture for the benefit of the holders of the Notes (the
"Yield Supplement Account"). The Yield Supplement Account will be part of the
Trust property and will be funded as follows: (1) on the Closing Date, the
Seller will make a capital contribution to the Trust by depositing
$21,471,153.16 in cash into the Yield Supplement Account, which amount will
equal the Required Yield Supplement Amount, and (2) on the Closing Date, the
Seller will assign a number of vehicle lease contracts to the Trust, and all
monthly base rent payments received on these vehicle lease contracts will be
deposited into the Yield Supplement Account. Neither the Seller nor the Servicer
will make any other deposits into the Yield Supplement Account on or after the
Closing Date.

     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
A-4 Notes, 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
the net present value 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 1.45%, and (B)
$21,471,153.16. 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 -- Deposits" in the accompanying Prospectus.

OPTIONAL PURCHASE

     The outstanding Notes 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
                                       S-36


the Servicer may purchase the Receivables when the Pool Balance shall have
declined to 10% or less of the Original Pool Balance, 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 on the date of the optional purchase.

REMOVAL OF SERVICER

     The Indenture Trustee or Noteholders evidencing a majority of the voting
interests of Notes 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 evidencing not less than 25% in
            principal amount of the outstanding Notes, 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

                                       S-37


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.

     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 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.

                                       S-38


LIST OF NOTEHOLDERS

     Three or more Noteholders or one or more Noteholder evidencing not less
than 25% of the aggregate principal amount of the 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 Indenture or under
the 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.

THE OWNER TRUSTEE AND THE INDENTURE TRUSTEE

     Wilmington Trust Company 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. Wells Fargo Bank Minnesota, National
Association, 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 and the Seller 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 Seller and 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

     In the opinion of O'Melveny & Myers LLP, tax counsel to the Trust, for
federal income tax purposes, the Notes will be characterized as debt, and the
Trust will not be characterized as an association (or a publicly traded
partnership) taxable as a corporation.

                                       S-39


     For federal income 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 the discussion under "Material Income Tax Consequences -- Tax Treatment
of Owner Trusts" in the accompanying Prospectus.

                              ERISA CONSIDERATIONS

     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.

                                       S-40


                                  UNDERWRITING

     Subject to the terms and conditions set forth in an Underwriting Agreement
(the "Underwriting Agreement"), the Seller has agreed to sell to each of the
Underwriters named below (collectively, the "Underwriters"), and each of the
Underwriters has severally agreed to purchase, the principal amount of Notes set
forth opposite its name below:

<Table>
<Caption>
                               PRINCIPAL AMOUNT     PRINCIPAL AMOUNT     PRINCIPAL AMOUNT     PRINCIPAL AMOUNT
UNDERWRITERS                  OF CLASS A-1 NOTES   OF CLASS A-2 NOTES   OF CLASS A-3 NOTES   OF CLASS A-4 NOTES
- ------------                  ------------------   ------------------   ------------------   ------------------
                                                                                 
Salomon Smith Barney
  Inc. .....................     $ 64,220,000         $ 69,920,000         $ 76,570,000         $ 48,598,770
ABN AMRO Incorporated.......     $ 64,220,000         $ 69,920,000         $ 76,570,000         $ 48,598,770
J.P. Morgan Securities
  Inc.......................     $ 64,220,000         $ 69,920,000         $ 76,570,000         $ 48,598,770
Merrill Lynch, Pierce,
  Fenner & Smith
  Incorporated..............     $ 64,220,000         $ 69,920,000         $ 76,570,000         $ 48,598,770
SG Cowen Securities
  Corporation...............     $ 64,220,000         $ 69,920,000         $ 76,570,000         $ 48,598,770
The Williams Capital Group,
  L.P. .....................     $ 16,900,000         $ 18,400,000         $ 20,150,000         $ 12,789,150
                                 ------------         ------------         ------------         ------------
     Total..................     $338,000,000         $368,000,000         $403,000,000         $255,783,000
                                 ============         ============         ============         ============
</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 Notes if any of the Notes are purchased. This 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
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 0.072% of the principal amount of the Notes
per Class A-1 Note, 0.105% per Class A-2 Note, 0.129% per Class A-3 Note, and
0.150% per Class A-4 Note. The Underwriters may allow, and those dealers may
reallow, a concession not in excess of 0.060% per Class A-1 Note, 0.090% per
Class A-2 Note, 0.110% per Class A-3 Note, and 0.120% per Class A-4 Note to some
other dealers. After the initial public offering of the Notes, 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 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 are new issues of securities with no established trading markets.
The Seller has been advised by the Underwriters that they intend to make a
market in the Notes of each class, 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, 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.

     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

                                       S-41


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 in connection with the
offering of the Notes, the Underwriters may engage in overallotment
transactions, stabilizing transactions or syndicate covering transactions in
accordance with Regulation M under the Securities and Exchange Act of 1934.
Overallotment involves sales in excess of the offering size, which creates a
short position for the Underwriters. Stabilizing transactions involve bids to
purchase the Notes in the open market for the purpose of pegging, fixing or
maintaining the price of the Notes. Syndicate covering transactions involve
purchases of the Notes in the open market after the distribution has been
completed in order to cover short positions. Overallotment, stabilizing
transactions and syndicate covering transactions may cause the price of the
Notes to be higher than it would otherwise be in the absence of those
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 Notes. Neither the Seller nor the Underwriters represent that the
Underwriters will engage in any such transactions. If the Underwriters engage in
such transactions, they may discontinue them at any time. Rule 15c6-1 under the
Securities Exchange Act of 1934, as amended, generally requires trades in the
secondary market to settle in three business days, unless the parties to such
trade 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.

                                 LEGAL OPINIONS

     In addition to the legal opinions described in the accompanying Prospectus,
legal matters relating to the Notes and federal income tax and California state
income tax and other matters will be passed upon for the Trust by O'Melveny &
Myers LLP, and certain matters relating to the issuance of the Notes will be
passed upon for the Underwriters by Orrick, Herrington & Sutcliffe LLP.

                                       S-42


                                 INDEX OF TERMS

<Table>
<Caption>
                                        PAGE
                                        ----
                                     
ABS..................................   S-21
ABS Table............................   S-21
Administrative Purchase Payments.....   S-29
Advance..............................   S-35
Allocable Principal..................   S-29
APR..................................   S-14
Available Amounts....................   S-29
Available Interest...................   S-29
Available Principal..................   S-30
Base Servicing Fee...................   S-35
Business Day.........................   S-27
Certificateholders...................   S-31
Certificateholders' Distributable
  Amount.............................   S-31
Certificateholders' Monthly Principal
  Distributable Amount...............   S-31
Certificateholders' Percentage.......   S-31
Certificateholders' Principal
  Distributable Amount...............   S-31
Certificates.........................   S-12
Clearstream Banking Luxembourg.......    A-1
Closing Date.........................   S-13
Collection Period....................   S-35
Cut-off Date.........................   S-13
Dealer Recourse......................   S-12
Dealers..............................   S-13
Defaulted Receivable.................   S-30
Determination Date...................   S-29
Distribution Date....................   S-26
Eligible Investments.................   S-35
Euroclear............................    A-1
Excess Amount........................   S-30
Final Scheduled Distribution Date....   S-18
Financed Vehicles....................   S-13
Global Securities....................    A-1
Indenture Trustee....................   S-13
Interest Period......................   S-27
Interest Rate........................   S-26
Liquidated Receivable................   S-30
Net Liquidation Proceeds.............   S-29
Nissan...............................   S-25
NMAC.................................   S-12
Non-U.S. Person......................    A-4
Note Factor..........................   S-25
</Table>

<Table>
<Caption>
                                        PAGE
                                        ----
                                     
Noteholders..........................   S-27
Noteholders' Distributable Amount....   S-32
Noteholders' Interest Carryover
  Shortfall..........................   S-32
Noteholders' Interest Distributable
  Amount.............................   S-32
Noteholders' Monthly Interest
  Distributable Amount...............   S-32
Noteholders' Monthly Principal
  Distributable Amount...............   S-32
Noteholders' Percentage..............   S-32
Noteholders' Principal Carryover
  Shortfall..........................   S-32
Noteholders' Principal Distributable
  Amount.............................   S-32
Notes................................   S-27
Obligors.............................   S-13
Owner Trustee........................   S-12
Pool Balance.........................   S-25
Pool Factor..........................   S-25
Receivables..........................   S-13
Redemption Price.....................   S-37
Required Rate........................   S-36
Required Yield Supplement Amount.....   S-36
Reserve Account......................   S-33
Reserve Account Initial Deposit......   S-33
Sale and Servicing Agreement.........   S-12
Seller...............................   S-12
Servicer.............................   S-12
Servicer Default.....................   S-28
Servicing Rate.......................   S-35
Special Distribution Date............   S-26
Specified Reserve Account Balance....   S-33
Supplemental Servicing Fee...........   S-35
Total Servicing Fee..................   S-35
Transfer and Servicing Agreements....   S-34
Trust................................   S-12
Trust Agreement......................   S-12
Underwriters.........................   S-41
Underwriting Agreement...............   S-41
Warranty Purchase Payments...........   S-29
Yield Supplement Account.............   S-36
Yield Supplement Deposit.............   S-36
Yield Supplemented Receivables.......   S-36
</Table>

                                       S-43


                                    ANNEX A
                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

     Except in specified circumstances, the globally offered Notes (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 Systems
("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.

                                       A-1


     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.

     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

                                       A-2


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
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 generally can obtain a complete exemption
from the withholding tax by filing a signed Form W-8BEN (Certificate of Foreign
Status). If the information shown on Form W-8BEN 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

                                       A-3


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


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 10, 2002.


              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 82
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


                                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.

THE RECEIVABLES              Purchasers of Nissan and Infiniti cars and
                             light-duty trucks often finance their purchases by
                             entering into retail installment sales

                                        3


                             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         The trusts may include features designed to provide
ENHANCEMENT                  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;

                             3. over-collateralization;

                             4. letters of credit or other credit facilities;

                                        4


                             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.

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

                                        5


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 denominated 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 denominated 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 denominated 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.

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.

                                        6


                             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

                                  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 be
TRUST'S ASSETS WHICH MAY     insured or guaranteed by Nissan Motor Acceptance
NOT BE SUFFICIENT TO MAKE    Corporation (the servicer), the seller, or any of
FULL PAYMENTS ON YOUR        their respective affiliates, or the related trustee
SECURITIES.                  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 you
TERMINATION OF THE TRUST.    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.

                             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

                                        8


                             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   Another person could acquire an interest in a
IN THE RECEIVABLES AND       receivable that is superior to the trust's interest
FINANCED VEHICLES COULD BE   in that receivable because the receivables will not
SUPERIOR TO THE TRUST'S      be segregated or marked as belonging to the trust.
INTEREST, WHICH MAY RESULT   The seller will cause financing statements to be
IN REDUCED PAYMENTS ON YOUR  filed with the appropriate governmental authorities
SECURITIES.                  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 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.

                                        9


                             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     receivables. If any of the receivables do not
MAY BE UNENFORCEABLE, WHICH  comply with one or more of these laws, the servicer
MAY RESULT IN LOSSES ON      may be prevented from or delayed in collecting
YOUR INVESTMENT.             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    seller becomes subject to bankruptcy proceedings,
THE SELLER COULD RESULT IN   you could experience losses or delays in the
LOSSES OR DELAYS IN PAYMENTS payments on your securities. Nissan Motor
ON YOUR 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 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

                                        10


                                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 limited
NOTES WILL NOT CONSTITUTE    circumstances. However, there is no assurance that
AN EVENT OF DEFAULT          the market value of those receivables will at any
UNTIL MATURITY.              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, interest
CURRENCY OR AN INTEREST RATE rate swap or a combined currency and interest rate
SWAP, PAYMENTS ON THE        swap, its ability to protect itself from shortfalls
SECURITIES WILL BE DEPENDENT in cash flow caused by currency or interest rate
ON PAYMENTS MADE UNDER THE   changes will depend to a large extent on the terms
SWAP AGREEMENT.              of the swap agreement and whether the swap
                             counterparty performs its obligations under the
                             swap. If the trust does not receive the payments it
                             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

                                        11


                             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 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.

                                        12


                             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 agencies
COUNTERPARTY MAY AFFECT THE  that rate the trust's securities will consider the
RATINGS OF THE SECURITIES.   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


                            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


     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 1,260 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


     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


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 1,100 Nissan and 160
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


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


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


                                   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


     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 action will not materially and adversely affect the interest of
any of those Noteholders.

                                        21


     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


     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


     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


                                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


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


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


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


     "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>
                                    
                             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


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


        (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


        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 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
                                        32


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 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

                                        33


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
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

                                        34


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 any applicable record
date for that consent or vote. The Omnibus Proxy will assign Cede's consenting
or

                                        35


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.

     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

                                        36


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 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.
                                        37


              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

     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
                                        38


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 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
                                        39


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 applicable Prospectus
        Supplement, and (b) the rescheduling or extension would not modify the

                                        40


        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
Business Day after receipt. However, so long as NMAC is the servicer, if each
condition to making
                                        41


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.

                                        42


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 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

                                        43


     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 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,

                                        44


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 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
                                        45


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
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
                                        46


         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

     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.

                                        47


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 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,
                                        48


        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").

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.

                                        49


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 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.

                                        50


     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 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

                                        51


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 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.

                                        52


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.

                                        53


                               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.

                                        54


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.

                                        55


     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 (i)
the price at which the assets of the Trust are liquidated, (ii) 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 (iii) 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
                                        56


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.

                                        57


                   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

                                        58


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 up to four months after the
vehicle is moved to a state that is different from the one in which it is
initially registered and 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, including the monitoring of any
third party engaged to provide title administration services, 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
                                        59


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.

                                        60


     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.

                                        61


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
                                        62


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.

                                        63


                        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 a disregarded entity) 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 denominated 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 advisor 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
requires some publicly traded partnerships to be treated as corporations for
income tax purposes.

     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

                                        64


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 of a Note 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

                                        65


previously received by that Note Owner with respect to the 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 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 foreign-source income of which 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

                                        66


        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 (a).

     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 30.5 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. The backup withholding tax rate will be
gradually reduced each year until 2006, when the backup withholding tax rate
will be 28%.

     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 or Disregarded Entity. 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, or (ii) if there is a single Certificate Owner and
none of the Notes are characterized as equity interests in the Trust, as an
entity that is disregarded for such purposes. 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. If the Trust is
treated as a disregarded entity, the assets of the Trust would be treated as
assets of the Certificate Owner, and the Notes would be 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 if the Certificates were
treated as equity interests in a

                                        67


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 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 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 allocable share of income,
gains, losses, deductions and credits of the 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 the
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 gains. Deductions
allocated to the Certificate Owners 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 in an amount that is greater than the cash distributions made by the
Trust. 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 sufficient 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

                                        68


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 before the last day of
the 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 Certificate Owner's sale of Certificates in an amount equal to
the difference between the amount realized and the Certificate Owner'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 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 the 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
                                        69


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).

     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 or loss, the purchasing Certificate Owner will have a
higher or lower basis, respectively, 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,

                                        70


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 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 the highest corporate rate
for Foreign Certificate Owners that are taxable as corporations and the highest
individual rate 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 may 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

                                        71


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 if,
in general, the Certificate Owner fails 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 denominated 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

                                        72


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 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 of the Code, 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

                                        73


be entitled to deduct their share of expenses only to the extent those expenses
plus all other Code 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 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

                                        74


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 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
                                        75


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 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
Code 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.

                                        76


     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 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).

                                        77


     A Grantor Trust Certificate will be an "evidence of indebtedness" within
the meaning of Section 582(c)(1) of the Code, 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 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.

                                        78


     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 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.

                                        79


     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.

                              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

                                        80


Trust would be considered plan assets, the possibility of exemptive relief from
the prohibited transaction rules and other issues and their potential
consequences.

                                  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.

                                        81


                                 INDEX OF TERMS

<Table>
                                                 
10 percent shareholder............................   66
30/360............................................   27
1992 Master Agreement.............................   54
Accounts..........................................   39
Actual/360........................................   27
Actual/Actual.....................................   27
adjusted issue price..............................   75
Administration Agreement..........................   53
Administration Fee................................   53
Administrative Purchase Payment...................   41
Administrative Receivable.........................   41
Administrator.....................................   53
Advance...........................................   42
adversely affected................................   51
APR...............................................   15
backup............................................   72
banking organization..............................   34
Base Rate.........................................   26
Base Servicing Fee................................   43
Benefit Plan......................................   80
Business Day......................................   27
Calculation Agent.................................   28
Calculation Date.............................29, 30, 32
capital asset.....................................   77
CD Rate...........................................   28
CD Rate Determination Date........................   28
CD Rate Security..................................   26
Cede..............................................   17
Certificate Balance...............................   19
Certificate Factor................................   18
Certificate Owners................................   64
Certificate Pool Factor...........................   19
Certificateholder.................................   25
Certificates......................................   14
class............................................20, 25
clearing agency...................................   34
clearing corporation..............................   34
Clearstream Banking...............................   33
Clearstream Banking Participants..................   36
Closing Date.....................................14, 38
Code..............................................   64
Collection Account................................   39
Collection Period.................................   41
Commercial Paper Rate.............................   29
Commercial Paper Rate Determination Date..........   29
Commercial Paper Rate Security....................   26
commercially reasonable...........................   60
controlled foreign corporation....................   66
Cooperative.......................................   36
Cut-off Date......................................   14
daily portions....................................   75
Dealer Agreements.................................   14
Dealer Recourse...................................   14
Dealers...........................................   14
default...........................................   60
Defaulted Receivable..............................   42
Definitive Certificates...........................   37
Definitive Notes..................................   37
Definitive Securities.............................   33
demonstration.....................................   14
Depositaries......................................   34
Designated LIBOR Page.............................   31
Determination Date................................   46
disqualified persons..............................   80
Distribution Date.................................   25
DTC...............................................   33
DTC Participants.................................20, 34
Eligible Investments..............................   39
equity interest...................................   80
ERISA.............................................   80
Euroclear........................................33, 36
Euroclear Operator................................   36
Euroclear Participants............................   36
Events of Default.................................   22
evidence of indebtedness..........................   78
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.........................   71
Foreign Grantor Trust Certificate Owner...........   78
Foreign Owner.....................................   66
FTC Rule..........................................   62
Grantor Trust.....................................   72
Grantor Trust Certificate Owners..................   72
Grantor Trust Certificates........................   72
guaranteed payment................................   68
H.15(519).........................................   29
High Yield Receivable.............................   73
Holder-in-Due-Course..............................   62
Indenture.........................................   20
Indenture Trustee.................................   16
Index.............................................   32
Index Currencies..................................   32
Index Currency....................................   31
Index Maturity....................................   29
Indexed Principal Amount..........................   32
Indexed Securities................................   32
Indirect DTC Participants.........................   34
in-house asset manager............................   80
Insolvency Event..................................   49
Insolvency Laws...................................   61
Interest Period...................................   28
Interest Rate.....................................   20
Interest Reset Date...............................   27
Interest Reset Period............................26, 29
IRS...............................................   64
ISDA..............................................   54
Issuer............................................   14
LIBOR............................................12, 30
LIBOR Bloomberg..................................31, 32
LIBOR Security....................................   26
LIBOR Telerate...................................30, 31
LIBOR REUTERS....................................30, 31
Liquidated Receivable.............................   42
London Business Day...............................   27
Low Yield Receivables.............................   73
market discount...................................   76
Money Market Yield................................   29
NARC..............................................   17
</Table>

                                        82

<Table>
                                                 
NARC II...........................................   17
Near-new..........................................   14
New...............................................   14
New Regulations...................................   67
Nissan............................................   17
NMAC.............................................14, 17
NNA...............................................   17
Note Factor.......................................   18
Note Owners.......................................   65
Note Pool Factor..................................   19
Noteholder........................................   20
Notes.............................................   14
Obligors..........................................   14
OID...............................................   65
OID regulations...................................   65
Omnibus Proxy.....................................   35
Original Certificate Balance......................   19
Owner Trust.......................................   64
parties in interest...............................   80
partnership.......................................   79
Pass Through Rate.................................   25
plan assets.......................................   80
Plan Assets Regulation............................   80
Pool Balance......................................   43
Pooling and Servicing Agreement...................   14
portfolio interest...............................66, 71
Prepayment Assumption.............................   65
prepayments.......................................   18
Principal Balance.................................   43
Principal Financial Center........................   32
prohibited transaction............................   80
Prospectus Supplement.............................   14
PTCE..............................................   80
publicly traded partnership.......................   79
Purchase Agreement................................   38
qualified.........................................   80
qualified professional asset manager..............   80
qualified stated interest.........................   75
Receivables.......................................   14
Receivables Pool..................................   14
Registration Statement............................   17
Related Documents.................................   24
related person....................................   66
Relief Act........................................   63
Required Deposit Rating...........................   40
Required Rate.....................................   44
Required Yield Supplement Amount..................   44
Reserve Account...................................   45
Reserve Account Initial Deposit...................   45
Retained Yield....................................   73
Sale and Servicing Agreement......................   14
Schedule of Receivables...........................   38
SEC...............................................   17
Section 1286 Treasury Regulations.................   75
Securities........................................   14
Securities Act....................................   17
Securityholders...................................   17
Seller............................................   14
Servicer..........................................   17
Servicer Default..................................   48
Servicing Rate....................................   43
Short-Term Note...................................   65
Spread............................................   26
Spread Multiplier.................................   26
stated redemption price at maturity...............   74
street name.......................................   35
Strip Certificates................................   25
Strip Notes.......................................   20
stripped bonds....................................   73
stripped coupons..................................   73
Subordination Spread Account......................   45
Supplemental Servicing Fee........................   43
Swap Agreement....................................   54
Swap Counterparty.................................   54
Swap Event of Default.............................   55
Swap Termination..................................   55
Swap Termination Event............................   55
TARGET system.....................................   27
Tax Counsel.......................................   64
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.......................................   66
UCC...............................................   39
Underwriting Agreements...........................   81
unrelated business taxable income................67, 69
Warranty Purchase Payment.........................   39
Warranty Receivable...............................   39
weighted average life.............................   18
Yield Supplement Account..........................   44
Yield Supplement Agreement........................   44
Yield Supplement Deposit..........................   44
</Table>

                                        83


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

                               TABLE OF CONTENTS

<Table>
<Caption>
                                                  PAGE
                                                  ----
                                               
PROSPECTUS SUPPLEMENT
Summary........................................    S-5
Risk Factors...................................   S-10
The Trust......................................   S-12
Capitalization of the Trust....................   S-13
The Owner Trustee and the Indenture Trustee....   S-13
The Receivables................................   S-13
Maturity and Prepayment Considerations.........   S-18
Delinquencies, Repossessions and Net Losses....   S-18
Weighted Average Life of the Notes.............   S-21
Note Factors and Pool Factors..................   S-25
Use of Proceeds................................   S-25
The Seller, the Servicer and Nissan Motor Co.,
  Ltd..........................................   S-25
The Notes......................................   S-26
Distributions on the Notes.....................   S-29
Subordination; Reserve Account.................   S-33
Description of the Transfer and Servicing
  Agreements...................................   S-34
Material Income Tax Consequences...............   S-39
ERISA Considerations...........................   S-40
Underwriting...................................   S-41
Legal Opinions.................................   S-42
Index of Terms.................................   S-43
Annex A: Global Clearance, Settlement and Tax
  Documentation Procedures.....................    A-1

PROSPECTUS
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.............................     54
Material Legal Aspects of the Receivables......     58
Material Income Tax Consequences...............     64
ERISA Considerations...........................     80
Underwriting...................................     81
Legal Opinions.................................     81
Index of Terms.................................     82
</Table>

     DEALER PROSPECTUS DELIVERY OBLIGATION.  UNTIL APRIL 10, 2002, 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.

- ------------------------------------------------------
- ------------------------------------------------------
- ------------------------------------------------------
- ------------------------------------------------------
                                 $1,364,783,000

                                 [NISSAN LOGO]
                            NISSAN AUTO RECEIVABLES
                               2002-A OWNER TRUST
                   $338,000,000 ASSET BACKED NOTES, CLASS A-1
                   $368,000,000 ASSET BACKED NOTES, CLASS A-2
                   $403,000,000 ASSET BACKED NOTES, CLASS A-3
                   $255,783,000 ASSET BACKED NOTES, CLASS A-4
                    NISSAN AUTO RECEIVABLES CORPORATION II,
                                     Seller
                      NISSAN MOTOR ACCEPTANCE CORPORATION,
                                    Servicer
                               ------------------

                             PROSPECTUS SUPPLEMENT
                               ------------------
                                  Underwriters
                              SALOMON SMITH BARNEY
                             ABN AMRO INCORPORATED
                                    JPMORGAN
                              MERRILL LYNCH & CO.
                                    SG COWEN
                        THE WILLIAMS CAPITAL GROUP, L.P.
- ------------------------------------------------------
- ------------------------------------------------------