EXHIBIT 1.1

                        $[         ], ___% ASSET BACKED NOTES, CLASS A-1
                        $[         ], ___% ASSET BACKED NOTES, CLASS A-2
                        $[         ], ___% ASSET BACKED NOTES, CLASS A-3
                        $[         ], ___% ASSET BACKED NOTES, CLASS B
                        $[         ], ___% ASSET BACKED CERTIFICATES, CLASS C

                     NISSAN AUTO RECEIVABLES CORPORATION II
                                    (SELLER)

                                                                          [Date]

[Names of Investment Banks]
As Representative of the
Several Underwriters (the "Representative"),
c/o [Address]

Dear Sirs:

               1. Introductory. Nissan Auto Receivables Corporation II (the
"Seller" or "NARC II"), a Delaware corporation and wholly owned subsidiary of
Nissan Motor Acceptance Corporation, a California corporation (the "Servicer"),
proposes to sell $[ ] principal amount of ___% Asset Backed Notes, Class A-1
(the "Class A-1 Notes"), $[ ] principal amount of ___% Asset Backed Notes, Class
A-2 (the "Class A-2 Notes"), $[ ] principal amount of ___% Asset Backed Notes,
Class A-3 (the "Class A-3 Notes"), and $[ ] principal amount of ____% Asset
Backed Notes, Class B (the "Class B Notes" and, together with the Class A-1
Notes, the Class A-2 Notes and the Class A-3 Notes, the "Notes") and $[ ]
principal amount of ___% Asset Backed Certificates, Class C Certificates (the
"Certificates," and together with the Notes, the "Securities"). The Securities
will be issued by the Nissan Auto Receivables ____-__ Owner Trust (the "Trust").
The Notes will be issued pursuant to an indenture (the "Indenture"), to be dated
as of _______, 200_, between the Trust and the Indenture Trustee (as defined
therein) and will be governed by the terms of a Sale and Servicing Agreement
(the "Sale and Servicing Agreement"), to be dated as of _________, 200_ among
the Trust, the Seller and the Servicer. The Trust will also issue the
Certificates which will represent fractional undivided interests in the Trust
pursuant to a Trust Agreement to be dated as of _____, 200_ (the "Trust
Agreement").

               Capitalized terms used herein and not otherwise defined herein
shall have the meanings given them in the Sale and Servicing Agreement.

               2. Representations and Warranties of the Seller and the Servicer.
Each of the Seller and the Servicer, jointly and severally, represents and
warrants to and agrees with the several underwriters named in Schedule 1 hereto
(the "Underwriters") that:

                      (a) A registration statement (No. 333-87970), including a
        form of prospectus supplement relating to the Securities and a form of
        base prospectus relating to each class of securities to be registered
        under such registration statement (the "Registered




        Securities"), has been filed with the Securities and Exchange Commission
        (the "Commission") and either (i) has been declared effective under the
        Securities Act of 1933, as amended (the "Act"), and is not proposed to
        be amended or (ii) is proposed to be amended by amendment or
        post-effective amendment. If such registration statement (the "initial
        registration statement") has been declared effective, either (i) any
        additional registration statement (the "additional registration
        statement") relating to the Securities has been filed with the
        Commission pursuant to rule 462(b) ("Rule 462(b)") under the Act and
        declared effective upon filing, and the Securities have been registered
        under the Act pursuant to the initial registration statement and such
        additional registration statement or (ii) any such additional
        registration statement proposed to be filed with the Commission pursuant
        to Rule 462(b) will become effective upon filing pursuant to Rule 462(b)
        and upon such filing the Securities will have been duly registered under
        the Act pursuant to the initial registration statement and such
        additional registration statement. If the Seller does not propose to
        amend the initial registration statement, any such additional
        registration statement or any post-effective amendment to either such
        registration statement filed with the Commission prior to the execution
        and delivery of this Agreement, then the most recent amendment (if any)
        to each such registration statement has been declared effective by the
        Commission or has become effective upon filing pursuant to Rule 462(c)
        under the Act ("Rule 462(c)") or Rule 462(b).

               For purposes of this Agreement, "Effective Time" with respect to
        the initial registration statement or, if filed prior to the execution
        and delivery of this Agreement, the additional registration statement
        means (A) if the Seller has advised the Representative that it does not
        propose to amend such registration statement, the date and time as of
        which such registration statement, or the most recent post-effective
        amendment thereto (if any) filed prior to the execution and delivery of
        this Agreement, was declared effective by the Commission or has become
        effective upon filing pursuant to Rule 462(c) or (B) if the Seller has
        advised the Representative that it proposes to file an amendment or
        post-effective amendment to such registration statement, the date and
        time as of which such registration statement as amended by such
        amendment or post-effective amendment, as the case may be, is declared
        effective by the Commission. If the Seller has advised the
        Representative that it proposes to file, but has not filed, an
        additional registration statement, "Effective Time" with respect to such
        additional registration statement means the date and time as of which
        such registration statement is filed and becomes effective pursuant to
        Rule 462(b). "Effective Date" with respect to the initial registration
        statement or the additional registration statement (if any) means the
        date of the Effective Time thereof.

               The initial registration statement, as amended at its Effective
        Time, including all information (A) contained in the additional
        registration statement (if any), (B) deemed to be a part of the initial
        registration statement as of the Effective Time of the additional
        registration statement (if any) pursuant to the General Instructions of
        the Form on which it is filed and (C) deemed to be a part of the initial
        registration statement as of its Effective Time pursuant to Rule 430A(b)
        under the Act ("Rule 430A(b)"), is hereinafter referred to as the
        "Initial Registration Statement." The additional registration statement,
        as amended at its Effective Time, including the contents of the initial
        registration statement incorporated by reference therein and deemed to
        be a part of the additional


                                       2


        registration statement as of its Effective Time pursuant to Rule
        430A(b), is hereinafter referred to as the "Additional Registration
        Statement." The Initial Registration Statement and the Additional
        Registration Statement are hereinafter referred to collectively as the
        "Registration Statements" and individually as a "Registration
        Statement." The form of prospectus supplement relating to the Securities
        (the "Prospectus Supplement") and the form of prospectus (the "Base
        Prospectus") relating to the Registered Securities (including the Notes
        and Certificates), as first filed with the Commission in connection with
        the offering and sale of the Securities pursuant to and in accordance
        with Rule 424(b) under the Act ("Rule 424(b)") or, if no such filing is
        required, as included in a Registration Statement, including all
        material incorporated by reference in such prospectus, is hereinafter
        referred to as the "Prospectus." [The Seller filed the Term Sheet dated
        ________, 200_ relating to the Securities (the "Term Sheet")
        disseminated by the Underwriters on Form 8-K with the Commission
        pursuant to the Securities Exchange Act of 1934, as amended (the
        "Exchange Act"), within two business days of its delivery to the
        Underwriters.] [The Seller filed the Preliminary Prospectus dated _____,
        200_ relating to the Securities (the "Preliminary Prospectus")
        disseminated by the Underwriters with the Commission pursuant to the
        Act.]

                      (b) (A) On the Effective Date of any Registration
        Statement whose Effective Time is prior to the execution and delivery of
        this Agreement, each such Registration Statement conformed, (B) on the
        date of this Agreement, each such Registration Statement conforms and
        (C) on any related Effective Date subsequent to the date of this
        Agreement, each such Registration Statement will conform, in all
        respects to the requirements of the Act and the rules and regulations of
        the Commission (the "Rules and Regulations") and the Trust Indenture Act
        of 1939, as amended (the "1939 Act"), and at such times each such
        Registration Statement, as amended, did not and will not include any
        untrue statement of a material fact or omit to state any material fact
        required to be stated therein or necessary to make the statements
        therein not misleading. At the time of filing of the Prospectus pursuant
        to Rule 424(b) or, if no such filing is required, at the Effective Date
        of the Additional Registration Statement that includes the Prospectus,
        on the date of this Agreement and at the Closing Date, the Prospectus
        will conform, in all respects to the requirements of the Act and the
        Rules and Regulations, and does not include, and will not include, any
        untrue statement of a material fact, nor does the Prospectus omit, nor
        will it omit, to state any material fact required to be stated therein
        or necessary to make the statements therein not misleading. The two
        preceding sentences do not apply to statements in or omissions from the
        Registration Statement or Prospectus based upon written information
        furnished to the Seller by any Underwriter through the Representative
        specifically for use therein or to that part of the Registration
        Statement which constitutes the Statement of Qualification under the
        1939 Act on Form T-1 (the "Form T-1") of the Indenture Trustee. If the
        Effective Time of the Registration Statement is subsequent to the date
        of this Agreement, no Additional Registration Statement has been or will
        be filed. The Indenture has been qualified under the 1939 Act.

                      (c) The Seller has been duly incorporated and is validly
        existing as a corporation in good standing under the laws of the State
        of Delaware with corporate power and authority to own its properties and
        conduct its business as described in the Prospectus, and is duly
        qualified to transact business and is in good standing in each


                                       3


        jurisdiction in which the conduct of its business or the ownership of
        its property requires such qualification, except where the failure to be
        in good standing would not have a material adverse effect on the
        Seller's ability to perform its obligations under this Agreement, the
        Trust Agreement, the Purchase Agreement, the Assignment, the Sale and
        Servicing Agreement, [the Yield Supplement Agreement,] the Securities
        Account Control Agreement or the Administration Agreement (collectively,
        the "Basic Documents").

                      (d) The Servicer has been duly incorporated and is validly
        existing as a corporation in good standing under the laws of the State
        of California with corporate power and authority to own its properties
        and conduct its business as described in the Prospectus, and is duly
        qualified to transact business and is in good standing in each
        jurisdiction in which the conduct of its business or the ownership of
        its property requires such qualification, except where the failure to be
        in good standing would not have a material adverse effect on the
        Servicer's ability to perform its obligations under the Basic Documents.

                      (e) The consummation of the transactions contemplated by
        the Basic Documents, and the fulfillment of the terms thereof, will not
        conflict with or result in a breach of any of the terms or provisions
        of, or constitute a default under, or result in the creation of any
        lien, charge, or encumbrance upon any of the property or assets of the
        Seller or the Servicer pursuant to the terms of, any indenture,
        mortgage, deed of trust, loan agreement, guarantee, lease financing
        agreement, or similar agreement or instrument under which the Seller or
        the Servicer is a debtor or guarantor, except where such conflict,
        breach, default or creation would not have a material adverse effect on
        the Seller's or the Servicer's respective ability to perform its
        obligations under the Basic Documents or the validity or enforceability
        thereof.

                      (f) No consent, approval, authorization or order of, or
        filing with, any court or governmental agency or body is required to be
        obtained or made by the Seller or the Servicer for the consummation of
        the transactions contemplated by this Agreement except such as have been
        obtained and made under the Act, such as may be required under state
        securities laws and the filing of any financing statements required to
        perfect the Trust's interest in the Receivables.

                      (g) Neither the Seller nor the Servicer is in violation of
        its certificate of incorporation or articles of incorporation, as
        applicable, or by-laws or in default in the performance or observance of
        any obligation, agreement, covenant or condition contained in any
        agreement or instrument to which it is a party or by which it or its
        properties are bound which would have a material adverse effect on the
        transactions contemplated herein or on the Seller's or the Servicer's
        respective ability to perform its obligations under the Basic Documents.
        The execution, delivery and performance of the Basic Documents and the
        issuance and sale of the Securities and compliance with the terms and
        provisions thereof will not, subject to obtaining any consents or
        approvals as may be required under the securities or "blue sky" laws of
        various jurisdictions: (i) result in a breach or violation of any of the
        terms and provisions of, or constitute a default under, any statute,
        rule, regulation or order of any governmental agency or body or any
        court having jurisdiction over the Seller or the Servicer or their
        respective properties or any


                                       4


        agreement or instrument to which either is a party or by which either is
        bound or to which any of their respective properties are subject, except
        where such breach, violation, or default would not have a material
        adverse effect on the Seller's or the Servicer's respective ability to
        perform its obligations under the Basic Documents or the validity or
        enforceability thereof, or (ii) conflict with the Seller's or the
        Servicer's charter or by-laws, and each of the Seller and the Servicer
        has corporate power and authority to enter into the Basic Documents and
        to consummate the transactions contemplated hereby and thereby.

                      (h) The Basic Documents have been duly authorized,
        executed and delivered by, and (assuming due authorization and delivery
        thereof by the other parties hereto and thereto) constitute valid and
        binding obligations of, the Seller and the Servicer, as applicable,
        enforceable against such party in accordance with their respective
        terms, except as limited by bankruptcy, insolvency, reorganization or
        other similar laws relating to or affecting the enforcement of
        creditors' rights generally and by general equitable principles,
        regardless of whether such enforceability is considered in a proceeding
        in equity or at law.

                      (i) The Securities have been duly authorized and, when
        executed and delivered in accordance with the [Trust Agreement and] the
        Indenture] and delivered against payment therefor pursuant to this
        Agreement, will be valid and binding obligations of the Trust,
        enforceable against the Trust in accordance with their respective terms,
        except as limited by bankruptcy, insolvency, reorganization or other
        similar laws relating to or affecting the enforcement of creditors'
        rights generally and by general equitable principles, regardless of
        whether such enforceability is considered in a proceeding in equity or
        at law.

                      (j) There are no legal or governmental proceedings pending
        to which the Seller or the Servicer is a party or of which any property
        of the Seller or the Servicer is the subject, and to the Seller's
        knowledge no such proceedings are threatened or contemplated by
        governmental authorities or threatened by others, (A) (whether
        individually or in the aggregate) that are required to be disclosed in
        the Registration Statement or (B)(1) asserting the invalidity of all or
        part of any Basic Document, (2) seeking to prevent the issuance of the
        Securities, (3) (whether individually or in the aggregate) that would
        materially and adversely affect the Seller's or the Servicer's
        obligations under any Basic Document to which it is a party, or (4)
        (whether individually or in the aggregate) seeking to affect adversely
        the federal or state income tax attributes of the Securities.

                      (k) Any taxes, fees and other governmental charges that
        have been assessed and are known to the Seller to be due in connection
        with the execution, delivery and issuance of the Basic Documents shall
        have been paid by the Seller or the Servicer at or prior to the Closing
        Date (as defined in Section 3(c) hereof).

                      (l) Each of the Seller and the Servicer possesses all
        material licenses, certificates, authorizations or permits issued by the
        appropriate state, federal or foreign regulatory agencies or bodies, the
        absence of which would have a material adverse effect


                                       5


        on the ability of the Seller or the Servicer to perform its duties under
        the Sale and Servicing Agreement, and neither of the Seller or Servicer
        has received notice of proceedings relating to the revocation or
        modification of any such license, certificate, authorization or permit
        which, singly or in the aggregate, if the subject of any unfavorable
        decision, ruling or finding, would materially and adversely affect the
        ability of the Seller or the Servicer to perform its obligations under
        the Basic Documents.

                      (m) As of the Closing Date, the Reserve Account [and the
        Yield Supplement Account] will be subject to a first-priority security
        interest in favor of the Indenture Trustee for the benefit of the
        Noteholders.

                      (n) As of the Closing Date, the Trust (for the benefit of
        the holders of the Securities) will have good title, free and clear of
        all prior liens, charges and encumbrances, to the Receivables and such
        other items comprising the corpus of the Trust transferred to the Trust
        pursuant to the Sale and Servicing Agreement.

                      (o) As of the Closing Date, the Indenture, the Securities
        and the Basic Documents will conform in all material respects to the
        description thereof contained in the Registration Statement and the
        Prospectus.

                      (p) [ ] are independent public accountants with respect to
        the Seller within the meaning of the Act and the Rules and Regulations.

                      (q) Neither the Trust nor the Seller is required to be
        registered as an "investment company" under the Investment Company Act
        of 1940, as amended.

                      (r) The representations and warranties of the Seller and
        the Servicer in the Sale and Servicing Agreement are true and correct in
        all material respects.

               3. Purchase, Sale and Delivery the Securities.

                      (a) On the basis of the representations, warranties and
        agreements herein contained, but subject to the terms and conditions
        herein set forth, the Seller agrees to sell to the Underwriters, and the
        Underwriters agree, severally and not jointly, to purchase from the
        Seller, the aggregate principal amounts of the Securities set forth
        opposite the names of the Underwriters in Schedule 1 hereto.

                      (b) The Securities are to be purchased at a purchase price
        equal to (i) in the case of the Class A-1 Notes, ___% of the aggregate
        principal amount thereof, (ii) in the case of the Class A-2 Notes, ___%
        of the aggregate principal amount thereof, (iii) in the case of the
        Class A-3 Notes, ___% of the aggregate principal amount thereof, (iv) in
        the case of the Class B Notes, ___% of the aggregate principal amount
        thereof, and (v) in the case of the Class C Certificates, ___% of the
        aggregate principal amount thereof.

                      (c) Against payment of the purchase price by wire transfer
        of immediately available funds to the Seller, the Seller will deliver
        the Securities to the Representative, for the account of the
        Underwriters, at the office of O'Melveny & Myers LLP, at 400 South Hope
        Street, Los Angeles, California, on _______, 200_, at _______ a.m., Los


                                       6


        Angeles time, or at such other time not later than seven full business
        days thereafter as the Representative and the Seller determine, such
        time being herein referred to as the "Closing Date." The Notes to be so
        delivered will be initially represented by one or more securities
        registered in the name of Cede & Co., the nominee of The Depository
        Trust Company ("DTC"). The Certificates to be so delivered will be
        initially represented by one or more securities registered in the name
        of Cede & Co., the nominee of DTC. The interests of beneficial owners of
        the Securities will be represented by book entries on the records of DTC
        and participating members thereof. Definitive securities will be
        available only under the limited circumstances set forth in the
        Indenture and the Trust Agreement.

               4. Offering by Underwriters. It is understood that the several
Underwriters propose to offer the Securities for sale to the public as set forth
in the Prospectus.

               5. Covenants of the Seller. The Seller covenants and agrees with
the several Underwriters that:

                      (a) If the Effective Time is prior to the execution and
        delivery of this Agreement, the Seller will file the Prospectus with the
        Commission pursuant to and in accordance with Rule 424(b) not later than
        the second business day following the execution and delivery of this
        Agreement. If the Effective Time of the Initial Registration Statement
        is prior to the execution and delivery of this Agreement and an
        Additional Registration Statement is necessary to register a portion of
        the Securities under the Act but the Effective Time thereof has not
        occurred as of such execution and delivery, the Seller will file the
        Additional Registration Statement or a post-effective amendment thereto,
        as the case may be, with the Commission pursuant to and in accordance
        with Rule 424(b). The Seller will advise the Representative promptly of
        any such filing pursuant to Rule 424(b).

                      (b) The Seller will advise the Representative promptly of
        any proposal to amend or supplement the registration statement as filed
        or the related prospectus or the Registration Statement or the
        Prospectus, and will not effect such amendment or supplementation
        without the Representative's consent; and the Seller will also advise
        the Representative promptly of the effectiveness of the Registration
        Statement (if the Effective Time is subsequent to the execution and
        delivery of this Agreement) and of any amendment or supplementation of
        the Registration Statement or the Prospectus and of the institution by
        the Commission of any stop order proceedings in respect of the
        Registration Statement and will use its best efforts to prevent the
        issuance of any such stop order and to lift such stop order as soon as
        possible, if issued.

                      (c) The Seller will arrange for the qualification of the
        Securities for offering and sale under the securities laws of such
        jurisdictions in the United States as the Representative may reasonably
        designate and to continue such qualifications in effect so long as
        necessary under such laws for the distribution of such securities;
        provided that in connection therewith the Seller shall not be required
        to qualify as a foreign corporation to do business, or to file a general
        consent to service of process, in any jurisdiction.


                                       7


                      (d) If, at any time when the delivery of a prospectus
        shall be required by law in connection with sales of any Securities,
        either (i) any event shall have occurred as a result of which the
        Prospectus would include any untrue statement of a material fact or omit
        to state any material fact necessary in order to make the statements
        therein, in the light of the circumstances under which they were made,
        not misleading, or (ii) for any other reason it shall be necessary to
        amend or supplement the Prospectus, the Seller will promptly notify the
        Representative and will promptly prepare for review by the
        Representative and file with the Commission an amendment or a supplement
        to the Prospectus which will correct such statement or omission or
        effect such compliance. Neither the consent of the Underwriters to, nor
        the Underwriters' delivery of, any such amendment or supplement shall
        constitute a waiver of any of the conditions set forth in Section 6.

                      (e) The Seller will cause the Trust to make generally
        available to Holders as soon as practicable, but not later than fourteen
        months after the Effective Date, an earnings statement of the Trust
        covering a period of at least twelve consecutive months beginning after
        such Effective Date and satisfying the provisions of Section 11(a) of
        the Act (including Rule 158 promulgated thereunder).

                      (f) The Seller will furnish to the Underwriters copies of
        the Registration Statement (which will include all exhibits), the Form
        8-K relating to [the Term Sheet,][each related preliminary prospectus,]
        the Prospectus and all amendments and supplements to such documents, in
        each case as soon as available and in such quantities as the
        Representative may from time to time reasonably request.

                      (g) So long as any of the Securities are outstanding, the
        Seller will furnish to the Representative copies of all reports or other
        communications (financial or otherwise) furnished to Holders, and
        deliver to the Representative during such same period (i) as soon as
        they are available, copies of any reports and financial statements
        furnished to or filed with the Commission and (ii) such additional
        information concerning the business and financial condition of the
        Seller and the Trust as the Representative may from time to time
        reasonably request.

                      (h) The Seller will pay or cause to be paid all expenses
        incident to the performance of its obligations under this Agreement,
        including (i) the printing (or otherwise reproducing) and filing of the
        Registration Statement as originally filed and of each amendment
        thereto; (ii) the preparation, issuance and delivery of the Securities
        to the Underwriters; (iii) the fees and disbursements of the Seller's
        and the Servicer's counsel and accountants; (iv) the fees of DTC in
        connection with the book-entry registration of the Securities; (v) the
        qualification of the Securities under state securities law in accordance
        with the provisions of Section 5(c) hereof, including filing fees and
        the fees and disbursements of counsel for the Underwriters in connection
        therewith and in connection with the preparation of the blue sky survey,
        if required; (vi) the printing (or otherwise reproducing) and delivery
        to the Underwriters of copies of each preliminary prospectus and the
        Prospectus and any amendments or supplements thereto; (vii) the
        reproducing and delivery to the Underwriters of copies of the blue sky
        survey; and (viii) the fees charged by Moody's Investors Service, Inc.
        ("Moody's") and Standard & Poor's


                                       8


        Ratings Services, a division of The McGraw-Hill Companies, Inc. ("S&P"),
        for rating the Securities. The Underwriters shall not be responsible for
        the fees and disbursements of the Owner Trustee and its counsel.

                      (i) Until the retirement of the Securities, or until such
        time as the Underwriters shall cease to maintain a secondary market in
        the Securities, whichever occurs first, the Seller will deliver to the
        Representative the annual statements of compliance and the annual
        independent certified public accountants' reports furnished to the
        Indenture Trustee and Owner Trustee pursuant to Article IV of the Sale
        and Servicing Agreement, as soon as such statements and reports are
        furnished to the Indenture Trustee and Owner Trustee.

                      (j) On or promptly after the Closing Date, the Seller
        shall cause its and the Servicer's computer records relating to the
        Receivables to be marked to show the Trust's absolute ownership of the
        Receivables, and from and after the Closing Date neither the Seller nor
        the Servicer shall take any action inconsistent with the Trust's
        ownership of such Receivables, other than as permitted by the Sale and
        Servicing Agreement.

                      (k) To the extent, if any, that the rating provided with
        respect to the Securities by Moody's or S&P is conditional upon the
        furnishing of documents or the taking of any other actions by the
        Seller, the Seller shall furnish, and shall cause the Servicer to
        furnish, such documents and take any such other actions.

               6. Conditions of the Obligations of the Underwriters. The
obligations of the several Underwriters to purchase and pay for the Securities
will be subject to the accuracy of the representations and warranties on the
part of the Seller and the Servicer herein on the date hereof and at the Closing
Date, to the accuracy of the statements of officers of the Seller and the
Servicer made pursuant to the provisions hereof, to the performance by the
Seller and the Servicer of their respective obligations hereunder and to the
following additional conditions precedent:

                      (a) At the time this Agreement is executed and delivered
        by the Seller and at the Closing Date, [ ] shall have furnished to the
        Representative letters dated respectively as of the date of this
        Agreement and as of the Closing Date substantially in the forms of the
        drafts to which the Representative previously agreed.

                      (b) If the Effective Time of the Initial Registration
        Statement is not prior to the execution and delivery of this Agreement,
        such Effective Time shall have occurred not later than [10:00 p.m., New
        York time,] on the date of this Agreement or such later date as shall
        have been consented to by the Representative. If the Effective Time of
        the Initial Registration Statement is prior to the execution and
        delivery of this Agreement, the Prospectus shall have been filed with
        the Commission in accordance with the Rules and Regulations and Section
        5(a) of this Agreement. If the Effective Time of the Additional
        Registration Statement (if any) is not prior to the execution and
        delivery of this Agreement, such Effective Time shall have occurred not
        later than [10:00 p.m., New York time,] on the date of this Agreement
        or, if earlier, the time the Prospectus is printed


                                       9


        and distributed to any Underwriter, or shall have occurred at such later
        date as shall have been consented to by the Representative. Prior to the
        Closing Date, no stop order suspending the effectiveness of the
        Registration Statement shall have been issued and no proceedings for
        that purpose shall have been instituted or, to the knowledge of the
        Seller, shall be contemplated by the Commission.

                      (c) The Underwriters shall have received an officers'
        certificate, dated the Closing Date, signed by the Chairman of the
        Board, the President or any Vice President and by a principal financial
        or accounting officer of the Seller representing and warranting that, to
        the best of such officers' knowledge after reasonable investigation, as
        of the Closing Date:

                             (i) The representations and warranties of the
                Seller in this Agreement are true and correct in all material
                respects, that the Seller has complied with all agreements and
                satisfied in all material respects all conditions on its part to
                be performed or satisfied hereunder at or prior to the Closing
                Date, that no stop order suspending the effectiveness of any
                Registration Statement has been issued and no proceedings for
                that purpose have been instituted or, to the best of their
                knowledge, are contemplated by the Commission.

                             (ii) There has been no material adverse change,
                since the respective dates as of which information is given in
                the Prospectus (except as otherwise set forth therein and
                exclusive of amendments or supplements after the date hereof),
                in the condition, financial or otherwise, earnings or business
                affairs, whether or not arising out of the ordinary course of
                business, of the Seller or any of its affiliates (as such term
                is defined in Rule 501(b) under the Act) (each, an "Affiliate"),
                or the ability of such entity to perform its obligations under
                each Basic Document to which it is a party or by which it may be
                bound. Except as otherwise indicated by the context, all
                references to the term "material" in this Agreement that refer
                to the Seller or its Affiliates, or any of them, shall be
                interpreted in proportion to the business of Nissan North
                America, Inc. ("NNA") and its consolidated subsidiaries, which
                include the Seller and the Servicer and the parent company of
                NNA, Nissan Motor Co., Ltd. (the "Nissan Group"), as a whole,
                and not in proportion to the business of the Seller or its
                Affiliate(s) individually.

                      (d) The Underwriters shall have received an officers'
        certificate, dated the Closing Date, signed by the Chairman of the
        Board, the President or any Vice President and by a principal financial
        or accounting officer of the Servicer representing and warranting that,
        to the best of such officers' knowledge after reasonable investigation,
        as of the Closing Date:

                             (i) The representations and warranties of the
                Servicer in this Agreement are true and correct in all material
                respects, that the Servicer has complied with all agreements and
                satisfied, in all material respects, all conditions on its part
                to be performed or satisfied hereunder at or prior to the
                Closing Date, that no stop order suspending the effectiveness of
                any Registration Statement has


                                       10


                been issued and no proceedings for that purpose have been
                instituted or, to the best of their knowledge, are contemplated
                by the Commission.

                             (ii) There has been no material adverse change,
                since the respective dates as of which information is given in
                the Prospectus (except as otherwise set forth therein and
                exclusive of amendments or supplements after the date hereof),
                in the condition, financial or otherwise, earnings or business
                affairs, whether or not arising out of the ordinary course of
                business, of the Servicer or any of its Affiliates, or the
                ability of such entity to perform its obligations under each
                Basic Document to which it is a party or by which it may be
                bound. Except as otherwise indicated by the context, all
                references to the term "material" in this Agreement that refer
                to the Servicer or its Affiliates, or any of them, shall be
                interpreted in proportion to the business of NNA and its
                consolidated subsidiaries and its parent company, which include
                the Nissan Group, as a whole, and not in proportion to the
                business of the Servicer or its Affiliate(s) individually.

                      (e) Subsequent to the execution and delivery of this
        Agreement, there shall not have occurred (i) any change, or any
        development involving a prospective change, in or affecting particularly
        the business or properties of the Seller, Nissan Motor Co. Ltd., NNA or
        the Servicer which, in the judgment of the Representative, materially
        impairs the investment quality of the Securities or makes it impractical
        or inadvisable to proceed with completion of the sale of and payment for
        the Securities; (ii) any downgrading in the rating of any debt
        securities of NNA or any of its direct or indirect subsidiaries by any
        "nationally recognized statistical rating organization" (as defined for
        purposes of Rule 436(g) under the Act), or any public announcement that
        any such organization has under surveillance or review its rating of any
        such debt securities (other than an announcement with positive
        implications of a possible upgrading, and no implication of a possible
        downgrading, of such rating); (iii) any suspension or limitation of
        trading in securities generally on the New York Stock Exchange or any
        setting of minimum prices for trading on such exchange; (iv) any
        material disruption in commercial banking, securities entitlement or
        clearance services in the United States; (v) any banking moratorium
        declared by federal or New York authorities; or (vi) any outbreak or
        escalation of major hostilities in which the United States is involved,
        any declaration of war by Congress or any other substantial national or
        international calamity or emergency if, in the judgment of the
        Representative, the effect of any such outbreak, escalation,
        declaration, calamity or emergency makes it impractical or inadvisable
        to proceed with completion of the sale of and payment for the
        Securities.

                      (f) [Joy Crose,] Esq., General Counsel of the Seller, or
        other counsel satisfactory to the Representative in its reasonable
        judgment, shall have furnished to the Representative such counsel's
        written opinion, dated the Closing Date, in substantially the form set
        forth below, with such changes therein as counsel for the Underwriters
        shall reasonably agree:

                             (i) The Seller has been duly incorporated and is
                validly existing as a corporation in good standing under the
                laws of the State of Delaware with corporate power and authority
                to own its properties and conduct its business


                                       11


                as described in the Prospectus, and is duly qualified to
                transact business and is in good standing in each jurisdiction
                in which the conduct of its business or the ownership of its
                property requires such qualification, except where the failure
                to be in good standing would not have a material adverse effect
                on the Seller's ability to perform its obligations under the
                Basic Documents.

                             (ii) The Servicer has been duly incorporated and is
                validly existing as a corporation in good standing under the
                laws of the State of California with corporate power and
                authority to own its properties and conduct its business as
                described in the Prospectus, and is duly qualified to transact
                business and is in good standing in each jurisdiction in which
                the conduct of its business or the ownership of its property
                requires such qualification, except where the failure to be in
                good standing would not have a material adverse effect on the
                Servicer's ability to perform its obligations under the Basic
                Documents.

                             (iii) The Basic Documents have been duly
                authorized, executed and delivered by each of the Seller and the
                Servicer, as applicable, and each of the Seller and the Servicer
                has the corporate power and authority to enter into and perform
                its respective obligations under the Basic Documents.

                             (iv) The execution, delivery and performance of the
                Basic Documents by the Seller and the Servicer will not conflict
                with or result in a breach of any of the terms or provisions of,
                or constitute a default under, or result in the creation or
                imposition of any lien, charge or encumbrance upon any of the
                respective properties or assets of the Seller or the Servicer,
                pursuant to the terms of the Securities or the charter or bylaws
                of the Seller or the Servicer, any statute, any rule, regulation
                or order of any governmental agency or body or any court having
                jurisdiction over the Seller or the Servicer or any of their
                respective properties or any material agreement or instrument to
                which the Seller or the Servicer is a party or by which either
                the Seller or the Servicer or any of their respective properties
                is bound.

                             (v) No authorization, approval or consent of any
                court or governmental agency or authority is necessary in
                connection with the execution, delivery and performance by the
                Seller or the Servicer of the Basic Documents to which it is a
                party, except such as may be required under the Act or the Rules
                and Regulations and state securities laws, and except for such
                authorizations, approvals or consents (specified in such
                opinion) as are in full force and effect as of the Effective
                Date and the Closing Date.

                             (vi) Nothing has come to such counsel's attention
                that would cause it to believe that as of the Effective Date and
                at the Closing Date the Registration Statement and the
                Prospectus (other than the financial statements and the other
                accounting information contained therein or omitted therefrom,
                as to which such counsel need express no belief) contained or
                contain any untrue statement of a material fact or omitted or
                omit to state any material fact required to be stated therein or
                necessary to make the statements therein, in the light of the


                                       12


                circumstances under which they were made, not misleading, or
                that the descriptions therein of statutes and governmental
                proceedings and contracts and other documents are inaccurate and
                do not fairly present the information required to be shown
                therein.

                             (vii) Such counsel does not know of any contract or
                other document of a character required to be filed as an exhibit
                to the Registration Statement or required to be described in the
                Registration Statement or the Prospectus which is not filed or
                described as required.

                             (viii) There are no legal or governmental
                proceedings pending to which the Seller or the Servicer is a
                party or of which any property of the Seller or the Servicer is
                the subject, and no such proceedings are known by such counsel
                to be threatened or contemplated by governmental authorities or
                threatened by others, (A) (whether individually or in the
                aggregate) that are required to be disclosed in the Registration
                Statement or (B)(1) asserting the invalidity of all or part of
                any Basic Document, (2) seeking to prevent the issuance of the
                Securities, (3) (whether individually or in the aggregate) that
                would materially and adversely affect the Seller's or the
                Servicer's obligations under any Basic Document to which it is a
                party, or (4) (whether individually or in the aggregate) seeking
                to affect adversely the federal or state income tax attributes
                of the Securities.

                             (ix) The Servicer has corporate power and authority
                to sell and assign the property to be sold and assigned to the
                Seller pursuant to the Purchase Agreement and has duly
                authorized such sale and assignment to the Seller by all
                necessary corporate action.

                             (x) The Seller has corporate power and authority to
                sell and assign the property to be sold and assigned to and
                deposited with the Trust and has duly authorized such sale and
                assignment to the Trust by all necessary corporate action.

                             (xi) The Receivables are "tangible chattel paper"
                as defined in the Uniform Commercial Code, as in effect in the
                State of California.

                             (xii) Such counsel is familiar with the Servicer's
                standard operating procedures relating to the Servicer's
                acquisition of a perfected first priority security interest in
                the vehicles financed by the retail installment sale contracts
                purchased by the Servicer in the ordinary course of the
                Servicer's business and relating to the sale by the Servicer to
                the Seller of such contracts and such security interests in the
                Financed Vehicles in the ordinary course of the Servicer's and
                the Seller's business. Assuming that the Servicer's standard
                procedures are followed with respect to the perfection of
                security interests in the Financed Vehicles (and such counsel
                has no reason to believe that the Servicer has not or will not
                continue to follow its standard procedures in connection with
                the perfection of security interests in the Financed Vehicles),
                the Servicer has


                                       13


                acquired or will acquire a perfected first priority security
                interest in the Financed Vehicles.

                             (xiii) Each of the Seller and the Servicer has
                obtained all necessary governmental licenses and governmental
                approvals under the federal law of the United States and the
                laws of the State of California to conduct their businesses
                where they failure to obtain such licenses and approvals would
                render any material part of the corpus of the Trust enforceable
                or would materially and adversely affect the ability of either
                the Seller or the Servicer to perform any of their respective
                obligations under, or the enforceability of, any of the Basic
                Documents.

                      (g) O'Melveny & Myers LLP, special counsel to the Seller,
        shall have furnished to the Representative their written opinion, dated
        as of the Closing Date, in substantially the form set forth below, with
        such changes therein as counsel for the Underwriters shall reasonably
        agree:

                             (i) Each Basic Document to which the Seller or the
                Servicer is a party has been duly authorized by all necessary
                corporate action on the part of such Person and has been
                executed and delivered by such Person.

                             (ii) Assuming the due authorization, execution and
                delivery thereof by the Owner Trustee and the Indenture Trustee,
                each Basic Document to which the Seller or the Servicer is a
                party constitutes a legally valid and binding obligation of the
                Seller or the Servicer, as the case may be, enforceable in
                accordance with its terms, except as may be limited by
                bankruptcy, insolvency, reorganization, moratorium or similar
                laws now or hereafter in effect, relating to or affecting
                creditors' rights generally and by the application of general
                principles of equity, including without limitation concepts of
                materiality, reasonableness, good faith and fair dealing and the
                possible unavailability of specific performance, injunctive
                relief or any other equitable remedy (regardless of whether
                enforcement is considered in a proceeding at law or in equity).

                             (iii) Assuming the Securities have been duly and
                validly authorized, when executed and authenticated by the
                Indenture Trustee (in the case of the Notes) as specified in the
                Indenture, and by the Owner Trustee (in case of the
                Certificates) as specified in the Trust Agreement and delivered
                against payment of the consideration specified in this
                Agreement, the Securities will be legally valid and binding
                obligations of the Trust, and entitled to the benefits of the
                Indenture (in the case of the Notes) and the Trust Agreement (in
                the case of the Certificates) enforceable against the Trust in
                accordance with their terms, except as may be limited by
                bankruptcy, insolvency, reorganization, moratorium or similar
                laws now or hereafter in effect, relating to or affecting
                creditors' rights generally and by the application of general
                principles of equity, including without limitation concepts of
                materiality, reasonableness, good faith and fair dealing and the
                possible unavailability of specific performance, injunctive
                relief or any other


                                       14


                equitable remedy (regardless of whether enforcement is
                considered in a proceeding at law or in equity).

                             (iv) Assuming the due authorization, execution and
                delivery thereof by the Trust and the Owner Trustee, the Sale
                and Servicing Agreement and the Indenture constitute valid and
                binding obligations of the Trust enforceable against the Trust
                in accordance with their terms, except as may be limited by
                bankruptcy, insolvency, reorganization, moratorium or similar
                laws now or hereafter in effect, relating to or affecting
                creditors' rights generally and by the application of general
                principles of equity, including without limitation concepts of
                materiality, reasonableness, good faith and fair dealing and the
                possible unavailability of specific performance, injunctive
                relief or any other equitable remedy (regardless of whether
                enforcement is considered in a proceeding at law or in equity).

                             (v) Neither the Seller nor the Trust is required to
                be registered under the Investment Company Act of 1940, as
                amended (the "1940 Act").

                             (vi) With respect to Financed Vehicles in the State
                of California, no filing or other action other than (A) the
                filing of a UCC financing statement naming the Servicer as
                transferor and the Seller as the transferee and (B) the filing
                of a UCC financing statement naming the Seller as the transferor
                and the Trust as the transferee, is necessary to perfect the
                transfer and assignment of the Servicer's security interest in
                such Financed Vehicles to the Seller, and the Seller's security
                interest in such Financed Vehicles to the Trust, respectively,
                and as a result of such transfer and assignment and upon filing
                of such financing statements, the Trust has a first perfected
                security interest in such Financed Vehicles, except that so long
                as the Servicer is named as the legal owner and lien holder on a
                certificate of title, the Servicer has the ability to release
                the security interest in the Financed Vehicle or to assign it to
                another party.

                             (vii) The Trust will not be classified as an
                association taxable as a corporation or as a publicly traded
                partnership for federal or California income and franchise tax
                purposes, and for federal income tax purposes the Securities
                will be characterized as debt.

                             (viii) The statements in the Prospectus Supplement
                under "MATERIAL INCOME TAX CONSEQUENCES" and "ERISA
                CONSIDERATIONS," and in the Base Prospectus under the "MATERIAL
                INCOME TAX CONSEQUENCES," "ERISA CONSIDERATIONS" and "MATERIAL
                LEGAL ASPECTS OF THE RECEIVABLES," to the extent that they
                constitute matters of law or legal conclusions relating to the
                federal laws of the United States or the laws of the States of
                California or New York with respect thereto, have been reviewed
                by such counsel and are correct in all material respects.


                                       15


                             (ix) This Agreement has been duly authorized by all
                necessary corporate action on the part of each of the Seller and
                the Servicer, and has been duly executed and delivered by each
                of the Seller and the Servicer.

                             (x) No order, consent, permit or approval of any
                California, New York or federal governmental authority that such
                counsel has, in the exercise of customary professional
                diligence, recognized as applicable to the Servicer or the
                Seller, or to the transactions of the type contemplated by any
                Basic Document, including the issuance of the Securities, is
                required on the part of the Servicer or the Seller for the
                execution and delivery of, and the performance of its
                obligations under, any Basic Document to which it is a party,
                except for such as have been obtained or made and are in full
                force and effect as of the Closing Date; provided that such
                counsel expresses no opinion with respect to any orders,
                consents, permits, approvals, filings or licenses related to the
                authority to sell motor vehicles, originate retail installment
                sales contracts or service retail installment sales contracts or
                as may be required by any regional or local governmental
                authority or under any foreign or state securities laws.

                             (xi) To such counsel's knowledge, there are no
                actions, proceedings or investigations pending or threatened, to
                which the Seller or the Servicer is a party or of which any
                property of the Seller or the Servicer is the subject, required
                to be disclosed in the Registration Statement, other than those
                disclosed therein, (A) asserting the invalidity of any Basic
                Document or the Securities, (B) seeking to prevent the issuance
                of the Securities or the consummation of any of the transactions
                contemplated by any Basic Document, or (C) seeking adversely to
                affect the federal income tax attributes of the Securities as
                described in the Base Prospectus under the heading "MATERIAL
                INCOME TAX CONSEQUENCES" or the California income tax attributes
                of the Securities.

                             (xii) At the time of execution and delivery of (A)
                the Purchase Agreement, the Servicer had the corporate power and
                corporate authority to transfer the Receivables and such other
                property being transferred to the Seller pursuant to the
                Purchase Agreement and (B) the Sale and Servicing Agreement, the
                Seller had the corporate power and corporate authority to
                transfer the Receivables and such other property being
                transferred to the Trust pursuant to the Sale and Servicing
                Agreement and to cause the transfer of the Securities to the
                Underwriters.

                             (xiii) The Indenture, the Securities and the Basic
                Documents each conform in all material respects with the
                respective descriptions thereof contained in the Registration
                Statement and the Prospectus.

                             (xiv) Neither the Trust Agreement nor the Sale and
                Servicing Agreement needs to be qualified under the 1939 Act.


                                       16


                             (xv) The Registration Statement filed with the
                Commission has been declared effective under the Act, and, to
                such counsel's knowledge upon due inquiry, no stop order
                suspending the effectiveness of the Registration Statement has
                been issued under the Act or proceedings therefor initiated or
                threatened by the Commission, and the Registration Statement and
                Prospectus, and each amendment or supplement thereto, as of its
                respective effective or issue date, appeared on its face to be
                appropriately responsive in all material respects to the
                applicable requirements of the Act and the Rules and
                Regulations, except that such counsel does not assume any
                responsibility for the accuracy, completeness or fairness of the
                statements contained in the Registration Statement or the
                Prospectus except as contemplated by paragraphs (viii) and
                (xiii) of this Section to the extent set forth therein; such
                counsel does not opine as to any financial statements or other
                financial, numerical or statistical data contained or
                incorporated by reference therein; and such counsel does not
                opine as to the Form T-1.

                             (xvi) The form of the Indenture has been qualified
                under the 1939 Act and no further action is required to qualify
                the Indenture under the 1939 Act. The Indenture complies as to
                form in all material respects with the 1939 Act and the rules
                and regulations of the Commission thereunder.

                             (xvii) The Seller has duly authorized and executed
                the written order to the Owner Trustee to execute and deliver
                the issuer order to the Indenture Trustee to authenticate the
                Securities.

                             (xviii) Each Class A-1 Note, when issued, will
                constitute an "Eligible Security" under Rule 2a-7 of the 1940
                Act.

                      In addition, such counsel shall state that such counsel
        has participated in conferences with the officers and other
        representatives of the Seller and the Servicer, representatives of their
        independent public accountants, and representatives of the Underwriters
        and their counsel, at which the contents of the Registration Statement
        and the Prospectus and related matters were discussed, but has not
        independently verified the accuracy, completeness or fairness of the
        statements contained or incorporated by reference therein, and
        accordingly such counsel is unable to assume, and does not assume, any
        responsibility for such accuracy, completeness or fairness. However, on
        the basis of such counsel's review and participation in conferences in
        connection with the preparation of the Registration Statement and the
        Prospectus, and relying as to its determination of materiality to an
        extent upon opinions of officers and other representatives of the Seller
        and the Servicer, such counsel shall state that it does not believe that
        any Registration Statement, at the related Effective Time, contained any
        untrue statement of a material fact or omitted to state a material fact
        required to be stated therein or necessary to make the statements
        therein not misleading, or that the Prospectus, at the date of the
        Prospectus Supplement (or any such amendment or supplement, as of its
        respective date) contained, or on the Closing Date contains any untrue
        statement of a material fact or omitted or omits to state a material
        fact necessary in order to make the statements therein, in the light of
        the circumstances under which they were made, not


                                       17


        misleading; it being understood that such counsel need express no
        opinion or belief as to the financial statements or other financial,
        numerical or statistical data contained or incorporated by reference in
        any Registration Statement, the Prospectus or the Form T-1.

                      Such counsel's opinions as to enforceability shall be
        subject to the unenforceability under certain circumstances of: (i)
        waivers of rights granted by law where the waivers are against public
        policy or prohibited by law; (ii) waivers of vaguely or broadly stated
        rights or future rights; (iii) any indemnification provisions; (iv) any
        provisions that rights or remedies are not exclusive, that every right
        or remedy is cumulative and may be exercised in addition to or with any
        other right or remedy or that the election of some particular remedy or
        remedies does not preclude recourse to one or more other remedies; (v)
        choice of law provisions; and (vi) severability provisions; provided
        that such unenforceability will not, subject to the other exceptions,
        qualifications and limitations contained in such opinion, render the
        relevant agreements invalid as a whole or substantially interfere with
        the substantial realization of the principal benefits that such
        agreements purport to provide (except for the economic consequences of
        procedural or other delay).

                      (h) O'Melveny & Myers LLP or such other counsel as may be
        acceptable to the underwriters shall have furnished their written
        opinion, dated the Closing Date, with respect to the characterization of
        the transfer of the Receivables by the Servicer to the Seller and with
        respect to other bankruptcy and perfection of security interest matters,
        and such opinion shall be in substantially the form previously discussed
        with the Representative and its counsel and in any event satisfactory in
        form and in substance to the Representative and its counsel.

                      (i) The Underwriters shall have received an opinion of [
        ], dated the Closing Date, with respect to the validity of the
        Securities and such other related matters as the Representative shall
        require, and the Seller shall have furnished or caused to be furnished
        to such counsel such documents as they may reasonably request for the
        purpose of enabling them to pass upon such matters.

                      (j) The Underwriters shall have received an opinion
        addressed to the Underwriters, the Seller and the Servicer of [ ],
        counsel to the Owner Trustee and the Trust, dated the Closing Date and
        satisfactory in form and substance to the Representative and its
        counsel, to the effect that:

                             (i) The Owner Trustee is a banking corporation duly
                incorporated, validly existing and in good standing under the
                laws of the State of Delaware with power and authority
                (corporate and other) to own its properties and conduct its
                business, as presently conducted by it, and to enter into and
                perform its obligations under the Trust Agreement.

                             (ii) The Trust Agreement has been duly authorized,
                executed and delivered by the Owner Trustee, and, assuming that
                such agreement is a legally effective and enforceable obligation
                of each of the other parties thereto, constitutes the legal,
                valid and binding agreement of the Owner Trustee,


                                       18


                enforceable against the Owner Trustee in accordance with its
                terms, except as the enforceability thereof may be (a) limited
                by bankruptcy, insolvency, reorganization, moratorium,
                liquidation or other similar laws affecting the enforceability
                of creditors' rights generally and (b) subject to general
                principles of equity (regardless of whether considered in
                proceedings in equity or at law) as well as concepts of
                reasonableness, good faith and fair dealing.

                             (iii) The Notes have been duly authorized, executed
                and delivered by the Trust and the Certificates have been duly
                authorized, executed and delivered by the Owner Trustee in
                accordance with the terms of the Trust Agreement.

                             (iv) Neither the execution nor delivery by the
                Owner Trustee of the Trust Agreement nor the consummation of any
                of the transactions by the Owner Trustee contemplated thereby
                requires the consent or approval of, the giving of notice to,
                the registration with, or the taking of any other action with
                respect to, any governmental authority or agency under any
                existing federal or Delaware state law governing the banking or
                trust powers of the Owner Trustee.

                             (v) The Trust has been duly formed and is validly
                existing as a statutory business trust and is in good standing
                under the laws of the state of Delaware, with full power and
                authority to execute, deliver and perform its obligations under
                the Indenture and the Basic Documents to which it is a party and
                the Securities.

                             (vi) The execution and delivery by the Owner
                Trustee of the Trust Agreement and the performance by the Owner
                Trustee of its obligations thereunder, do not conflict with,
                result in a breach or violation of or constitute a default under
                the Articles of Association or Bylaws of the Owner Trustee.

                             (vii) The Trust will not be subject to tax by the
                state of Delaware, and subsequent purchases not otherwise
                subject to taxation in Delaware will not be subject to taxation
                in Delaware solely because of the purchase or ownership of the
                Notes.

                             (viii) (A) The financing statement on form UCC-1,
                naming NARC II as debtor and the Trust as secured party, to be
                filed with the Delaware Secretary of State (Uniform Commercial
                Code Section ) (the "Division") is in an appropriate form for
                filing in the State of Delaware. (B) To the extent that Article
                9 of the Uniform Commercial Code as in effect in the State of
                Delaware (the "Delaware UCC") is applicable (without regard to
                conflict of laws principles), upon the filing of such financing
                statement with the Division, the Trust will have a perfected
                security interest in NARC II's rights in that portion of the
                Receivables that may be perfected by the filing of a UCC
                financing statement with the Division ("the Filing Collateral")
                and the proceeds thereof (as defined in Section 9-102(a)(64) of
                the Delaware UCC). (C) The certified copy of the Certificate of
                Request (the "Search Report") obtained from the Division,


                                       19


                reflecting the results of a Uniform Commercial Code search in
                the office of the Secretary of State against NARC II, listing
                all currently effective financing statements filed against NARC
                II as of the date and time set forth therein (the "Effective
                Time"), sets forth the proper filing office and the proper
                debtor necessary to identify those Persons who under the
                Delaware UCC have on file financing statements against NARC II
                covering the Filing Collateral, as of the Effective Time. The
                Search Report identifies each secured party who has filed with
                the Division a financing statement naming NARC II as debtor
                prior to the Effective Date.

                      (k) The Underwriters shall have received an opinion of
        counsel to the Indenture Trustee, dated the Closing Date and
        satisfactory in form and substance to the Representative and its
        counsel, to the effect that:

                             (i) The Indenture Trustee has been duly organized
                as a national banking association and is validly existing as a
                national banking association in good standing under the laws of
                the United States of America.

                             (ii) The Indenture Trustee has the requisite power
                and authority to execute, deliver and perform its obligations
                under the Indenture and has taken all action necessary to
                authorize the execution, delivery and performance by it of the
                Indenture.

                             (iii) The Indenture has been duly executed and
                delivered by the Indenture Trustee and constitutes a legal,
                valid and binding obligation of the Indenture Trustee,
                enforceable against the Indenture Trustee in accordance with its
                terms, except as limited by bankruptcy, insolvency,
                reorganization or other similar laws relating to or affecting
                the enforcement of creditors' rights generally and by general
                equitable principles, regardless of whether such enforceability
                is considered in a proceeding in equity or at law.

                      (l) The Representative shall have received an officer's
        certificate dated the Closing Date of the Chairman of the Board, the
        President or any Vice President and by a principal financial or
        accounting officer of each of the Seller and the Servicer in which each
        such officer shall state that, to the best of such officer's knowledge
        after reasonable investigation, the representations and warranties of
        the Seller or the Servicer, as applicable, contained in the Sale and
        Servicing Agreement and the representations and warranties of the
        Servicer or the Seller, as applicable, contained in the Purchase
        Agreement are true and correct in all material respects and that the
        Seller or the Servicer, as applicable, has complied with all agreements
        and satisfied all conditions on its part to be performed or satisfied
        under such agreements at or prior to the Closing Date in all material
        respects.

                      (m) The Securities shall have been rated in the highest
        rating category by Moody's and S&P.


                                       20


                      (n) On or prior to the Closing Date, the Seller shall have
        furnished to the Representative such further certificates and documents
        as the Representative shall reasonably have required.

               7. Indemnification and Contribution.

                      (a) The Seller and the Servicer shall, jointly and
        severally, indemnify and hold each Underwriter and each person, if any,
        who controls any Underwriter within the meaning of either Section 15 of
        the Act or Section 20 of the Securities Exchange Act of 1934, as amended
        (each a "Control Person"), harmless against any losses, claims, damages
        or liabilities, joint or several, to which such Underwriter or Control
        Person may become subject, under the Act or otherwise, insofar as such
        losses, claims, damages or liabilities (or actions in respect thereof)
        arise out of or are based upon any untrue statement or alleged untrue
        statement of any material fact contained in the Registration Statement,
        [the Term Sheet] [the Preliminary Prospectus], the Prospectus, or any
        amendment or supplement thereto, or any related preliminary prospectus,
        or arise out of or are based upon the omission or alleged omission to
        state therein a material fact required to be stated therein or necessary
        to make the statements therein not misleading, and will reimburse each
        Underwriter and Control Person for any legal or other expenses
        reasonably incurred by such Underwriter or Control Person in connection
        with investigating or defending any such loss, claim, damage, liability
        or action as such expenses are incurred; provided, however, that neither
        the Seller nor the Servicer will be liable in any such case to the
        extent that any such loss, claim, damage or liability arises out of or
        is based upon an untrue statement or alleged untrue statement in or
        omission or alleged omission from any of such documents in reliance upon
        and in conformity with information furnished to the Seller or the
        Servicer by any Underwriter through the Representative specified in the
        last sentence of subsection (b) below specifically for use therein;
        provided, further, that neither the Seller nor the Servicer shall be
        liable under this subsection (a) to any Underwriter to the extent that
        such losses, claims, damages or liabilities arise out of or are based
        upon an untrue statement or omission made in the [Term Sheet]
        [Preliminary Prospectus] that is subsequently corrected in the
        Prospectus (or any amendment or supplement thereto) made available to
        such Underwriter within a reasonable time period, if the person
        asserting such loss, claim, damage or liability was not sent or given
        the Prospectus, as then amended or supplemented (excluding documents
        incorporated by reference therein), on or prior to the confirmation of
        the sale of the Securities; and provided, further, that neither the
        Seller nor the Servicer shall be liable to any Underwriter or any
        Control Person under the indemnity agreement in this subsection (a) with
        respect to any of such documents to the extent that any such loss,
        claim, damage or liability of such Underwriter or such Control Person
        results from the fact that such Underwriter sold Securities to a person
        to whom there was not sent or given, at or prior to the written
        confirmation of such sale, a copy of the Prospectus or of the Prospectus
        as then amended or supplemented (excluding documents incorporated by
        reference therein), whichever is most recent, if the Seller or the
        Servicer has previously furnished copies thereof to such Underwriter
        within a reasonable time period.

                      (b) Each Underwriter shall, severally and not jointly,
        indemnify and hold harmless the Seller and the Servicer against any
        losses, claims, damages or liabilities to


                                       21


        which the Seller or the Servicer may become subject, under the Act or
        otherwise, insofar as such losses, claims, damages or liabilities (or
        actions in respect thereof) arise out of or are based upon any untrue
        statement or alleged untrue statement of any material fact contained in
        the Registration Statement, the Prospectus or any amendment or
        supplement thereto, or any related preliminary prospectus, or arise out
        of or are based upon the omission or the alleged omission to state
        therein a material fact required to be stated therein or necessary to
        make the statements therein not misleading, in each case to the extent,
        but only to the extent, that such untrue statement or alleged untrue
        statement or omission or alleged omission was made in reliance upon and
        in conformity with information furnished to the Seller or the Servicer
        by such Underwriter through the Representative specifically for use
        therein, and will reimburse any legal or other expenses reasonably
        incurred by the Seller or the Servicer in connection with investigating
        or defending any such action or claim as such expenses are incurred. The
        Seller and the Servicer acknowledge and agree that the only such
        information furnished to the Seller or the Servicer by any Underwriter
        through the Representative consists of the following: the statements in
        the second and fourth paragraphs (concerning initial offering prices,
        concessions and reallowances) and in the sixth and seventh paragraphs
        (concerning stabilizing and other activities) under the heading
        "Underwriting" in the Prospectus Supplement.

                      (c) If any suit, action, proceeding (including any
        governmental or regulatory investigation), claim or demand shall be
        brought or asserted against any person in respect of which indemnity may
        be sought pursuant to either of the two preceding paragraphs, such
        person (the "Indemnified Party") shall promptly notify the person
        against whom such indemnity may be sought (the "Indemnifying Party") in
        writing of the commencement thereof, but the omission to so notify the
        Indemnifying Party will not relieve it from any liability which it may
        have to any Indemnified Party otherwise than under such preceding
        paragraphs. In case any such action is brought against any Indemnified
        Party and it notifies the Indemnifying Party of the commencement
        thereof, the Indemnifying Party will be entitled to participate therein
        and, to the extent that it may wish, jointly with any other Indemnifying
        Party similarly notified, to assume the defense thereof, with counsel
        satisfactory to such Indemnified Party (who may be counsel to the
        Indemnifying Party) and after notice from the Indemnifying Party to such
        Indemnified Party of its election so to assume the defense thereof and
        after acceptance of counsel by the Indemnified Party, the Indemnifying
        Party will not be liable to such Indemnified Party under this Section
        for any legal or other expenses subsequently incurred by such
        Indemnified Party in connection with the defense thereof other than
        reasonable costs of investigation. In any such proceeding, any
        Indemnified Party shall have the right to retain its own counsel, but
        the fees and expenses of such counsel shall be at the expense of such
        Indemnified Party unless (i) the Indemnifying Party and the Indemnified
        Party shall have mutually agreed to the contrary, (ii) the Indemnified
        Party has reasonably concluded (based upon advice of counsel to the
        Indemnified Party) that there may be legal defenses available to it or
        other Indemnified Parties that are different from or in addition to
        those available to the Indemnifying Party, (iii) a conflict or potential
        conflict exists (based upon advice of counsel to the Indemnified Party)
        between the Indemnified Party and the Indemnifying Party (in which case
        the Indemnifying Party will not have the right to direct the defense of
        such action on


                                       22


        behalf of the Indemnified Party) or (iv) the Indemnifying Party has
        elected to assume the defense of such proceeding but has failed within a
        reasonable time to retain counsel reasonably satisfactory to the
        Indemnified Party. The Indemnifying Party shall not, with respect to any
        action brought against any Indemnified Party, be liable for the fees and
        expenses of more than one firm (in addition to any local counsel) for
        all Indemnified Parties, and all such fees and expenses shall be
        reimbursed within a reasonable period of time as they are incurred. Any
        separate firm appointed for the Underwriters and any Control Person in
        accordance with this subsection (c) shall be designated in writing by
        the Representative, and any such separate firm appointed for the Seller
        or the Servicer, its respective directors, officers who sign the
        Registration Statement and Control Persons in accordance with this
        subsection (c) shall be designated in writing by the Seller or the
        Servicer, as the case may be. The Indemnifying Party shall not be liable
        for any settlement of any proceeding effected without its written
        consent, but if settled with such consent, with respect to an action of
        which the Indemnifying Party was notified and had the opportunity to
        participate in (whether or not it chose to so participate), the
        Indemnifying Party agrees to indemnify any Indemnified Party from and
        against any loss or liability by reason of such settlement.
        Notwithstanding the foregoing sentence, if at any time an Indemnified
        Party shall have requested an Indemnifying Party to reimburse the
        Indemnified Party for fees and expenses of counsel as contemplated by
        the fourth sentence of this paragraph, the Indemnifying Party agrees
        that it shall be liable for any settlement of any proceeding effected
        without its written consent if (i) such settlement is entered into more
        than 60 days after receipt by such Indemnifying Party of the aforesaid
        request, and during such 60 day period the Indemnifying Party has not
        responded thereto, and (ii) such Indemnifying Party shall not have
        reimbursed the Indemnified Party in accordance with such request prior
        to the date of such settlement. No Indemnifying Party shall, without the
        prior written consent of the Indemnified Party, effect any settlement of
        any pending or threatened proceeding in respect of which any Indemnified
        Party is or could have been a party and indemnity could have been sought
        hereunder by such Indemnified Party, unless such settlement includes an
        unconditional release of such Indemnified Party from all liability on
        claims that are the subject matter of such proceeding.

                      (d) If the indemnification provided for in this Section is
        unavailable or insufficient to hold harmless an Indemnified Party under
        subsection (a) or (b) above, then each Indemnifying Party shall
        contribute to the amount paid or payable by such Indemnified Party as a
        result of the losses, claims, damages or liabilities referred to in
        subsection (a) or (b) above in such proportion as is appropriate to
        reflect the relative benefits received by the Seller and the Servicer on
        the one hand and the Underwriters on the other from the offering of the
        Securities. If, however, the allocation provided by the immediately
        preceding sentence is not permitted by applicable law, then each
        Indemnifying Party shall contribute to such amount paid or payable by
        such Indemnified Party in such proportion as is appropriate to reflect
        not only such relative benefits but also the relative fault of the
        Seller and the Servicer on the one hand and the Underwriters on the
        other in connection with the statements or omissions which resulted in
        such losses, claims, damages or liabilities as well as any other
        relevant equitable considerations. The relative benefits received by the
        Seller and the Servicer on the one hand and the Underwriters on the
        other shall be deemed to be in the same proportion that the total net


                                       23


        proceeds from the offering (before deducting expenses) received by the
        Seller and the Servicer bear to the total underwriting discounts and
        commissions received by the Underwriters. The relative fault shall be
        determined by reference to, among other things, whether the untrue or
        alleged untrue statement of a material fact or the omission or alleged
        omission to state a material fact relates to information supplied by the
        Seller or the Servicer or by the Underwriters and the parties' relative
        intent, knowledge, access to information and opportunity to correct or
        prevent such untrue statement or omission. The Seller, the Servicer and
        the Underwriters agree that it would not be just and equitable if
        contribution pursuant to this subsection (d) were determined by pro rata
        allocation or by any other method of allocation which does not take into
        account the equitable considerations referred to above in this
        subsection (d). The amount paid by an Indemnified Party as a result of
        the losses, claims, damages or liabilities referred to above in this
        subsection (d) shall be deemed to include any legal or other expenses
        reasonably incurred by such Indemnified Party in connection with
        investigating or defending any action or claim which is the subject of
        this subsection (d). Notwithstanding the provisions of this subsection
        (d), no Underwriter shall be required to contribute any amount in excess
        of the amount by which the total price at which the Securities
        underwritten by it and distributed to the public were offered to the
        public exceeds the amount of any damages which such Underwriter has
        otherwise been required to pay by reason of such untrue or alleged
        untrue statement or omission or alleged omission. No person guilty of
        fraudulent misrepresentation (within the meaning of Section 11(f) of the
        Act) shall be entitled to contribution from any person who was not
        guilty of such fraudulent misrepresentation. The Underwriters'
        obligations in this subsection (d) to contribute are several in
        proportion to their respective underwriting obligations and not joint.

                      (e) The obligations of the Seller and the Servicer under
        this Section shall be in addition to any liability which the Seller or
        the Servicer may otherwise have and shall extend, upon the same terms
        and conditions, to each person, if any, who controls any Underwriter
        within the meaning of the Act; and the obligations of the Underwriters
        under this Section shall be in addition to any liability which the
        respective Underwriters may otherwise have and shall extend, upon the
        same terms and conditions, to each director of the Seller or the
        Servicer, to each officer of the Seller or Servicer who has signed the
        Registration Statement and to each person, if any, who controls the
        Seller or the Servicer within the meaning of the Act.

               8. Survival of Certain Representations and Obligations. The
respective indemnities, agreements, representations, warranties and other
statements of the Seller, the Servicer or their respective officers and of the
Underwriters set forth in or made pursuant to this Agreement will remain in full
force and effect, regardless of any investigation or statement as to the results
thereof made by or on behalf of any Underwriter, the Seller or the Servicer or
any of their respective representatives, officers or directors or any Control
Person, and will survive delivery of and payment for the Securities. If this
Agreement is terminated pursuant to Section 9 or if for any reason the purchase
of the Securities by the Underwriters is not consummated, the Seller shall
remain responsible for the expenses to be paid or reimbursed by it pursuant to
Section 5, and the respective obligations of the Seller and the Underwriters
pursuant to Section 7 shall remain in effect. If the purchase of the Securities
by the Underwriters is not consummated for any reason other than solely because
of the termination of this Agreement pursuant to Section


                                       24


9, the Seller will reimburse the Underwriters for all out-of-pocket expenses
(including fees and disbursements of counsel) reasonably incurred by them in
connection with the offering of the Securities.

               9. Failure to Purchase the Securities. If any Underwriter or
Underwriters default on their obligations to purchase Securities hereunder and
the aggregate principal amount of Securities that such defaulting Underwriter or
Underwriters agreed but failed to purchase does not exceed 10% of the total
principal amount of such Securities, the Representative may make arrangements
satisfactory to the Seller for the purchase of such Securities by other persons,
including the non-defaulting Underwriter or Underwriters, but if no such
arrangements are made by the Closing Date, the non-defaulting Underwriter or
Underwriters shall be obligated, in proportion to their commitments hereunder,
to purchase the Securities that such defaulting Underwriter or Underwriters
agreed but failed to purchase. If any Underwriter or Underwriters so default and
the aggregate principal amount of Securities with respect to which such default
or defaults occur exceeds 10% of the total principal amount of Securities, as
applicable, and arrangements satisfactory to the non-defaulting Underwriter or
Underwriters and the Seller for the purchase of such Securities by other persons
are not made within 36 hours after such default, this Agreement will terminate
without liability on the part of any non-defaulting Underwriter or the Seller,
except as provided in Section 8.

               As used in this Agreement, the term "Underwriter" includes any
person substituted for an Underwriter under this Section. Nothing herein will
relieve a defaulting Underwriter or Underwriters from liability for its default.

               10. Notices. All communications hereunder will be in writing and,
if sent to the Representative or the Underwriters will be mailed, delivered or
sent by facsimile transmission and confirmed to [ ]; and if sent to the Seller,
will be mailed, delivered or sent by facsimile transmission and confirmed to it
at Nissan Auto Receivables Corporation II, 990 West 190th Street, Torrance,
California 90502-10l9, attention of the Assistant Secretary (facsimile number
(310) 324-2542).

               11. No Bankruptcy Petition. Each Underwriter agrees that, prior
to the date which is one year and one day after the payment in full of all
securities issued by the Seller or by a trust for which the Seller was the
depositor which securities were rated by any nationally recognized statistical
rating organization, it will not institute against, or join any other person in
instituting against, the Seller any bankruptcy, reorganization, arrangement,
insolvency or liquidation proceedings or other proceedings under any federal or
state bankruptcy or similar law.

               12. Successors. This Agreement will inure to the benefit of and
be binding upon the Underwriters and the Seller and their respective successors
and the officers and directors and Control Persons referred to in Section 7, and
no other person will have any right or obligations hereunder.

               13. Representation of Underwriters. The Representative will act
for the several Underwriters in connection with the transactions described in
this Agreement, and any action taken by the Representative under this Agreement
will be binding upon all the Underwriters.


                                       25


               14. Applicable Law. This Agreement shall be governed by, and
construed in accordance with, the laws of the State of New York, without
reference to its conflict of law provisions (other than Section 5-1401 of the
General Obligations Law of the State of New York).

               15. Counterparts. This Agreement may be executed by each of the
parties hereto in any number of counterparts, and by each of the parties hereto
on separate counterparts, each of which counterparts, when so executed and
delivered, shall be deemed to be an original, but all such counterparts shall
together constitute but one and the same instrument.

               If the foregoing is in accordance with your understanding, please
sign and return to us a counterpart hereof, whereupon it will become a binding
agreement between the Seller and the several Underwriters in accordance with its
terms.

                                        Very truly yours,

                                        NISSAN AUTO RECEIVABLES
                                        CORPORATION II

                                        By: /s/
                                            ---------------------------
                                        Name:
                                        Title:

                                        NISSAN MOTOR ACCEPTANCE
                                        CORPORATION

                                        By: /s/
                                            ---------------------------
                                        Name:
                                        Title:



                                       26


The foregoing Underwriting Agreement is
   hereby confirmed and accepted as of
   the date first above written:

[                                          ]


By: /s/
    -----------------------
Name:
Title:

Acting on behalf of itself and as the
     Representative of the
     several Underwriters.






                                       27


                                   Schedule I



- ----------------------- -------------- --------------- -------------- ------------- -------------
                          Principal      Principal       Principal     Principal     Principal
                          Amount of      Amount of       Amount of     Amount of     Amount of
                         Class A-1       Class A-2      Class A-3       Class B       Class C
Underwriter                 Notes          Notes           Notes         Notes      Certificates
- ----------------------- -------------- --------------- -------------- ------------- -------------
                                                                     
                        $              $               $              $             $
- ----------------------- -------------- --------------- -------------- ------------- -------------
                        $              $               $              $             $
- ----------------------- -------------- --------------- -------------- ------------- -------------









                                       28