AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY 18, 2006As filed with the Securities and Exchange Commission on [            ], 2007
Registration No. 333-
Registration No. 333-[            ]
 
 
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM S-3
REGISTRATION STATEMENT
UNDER
THE SECURITIES ACT OF 1933
NISSAN AUTO LEASING LLC II
(Depositor of the trustissuing entity described herein and underwriter with respect to theThe SUBI Certificate)
NISSAN-INFINITI LT
(IssuerIssuing Entity with respect to the SUBI Certificate)
(Exact nameName of registrantsRegistrant as specifiedSpecified in their charters)Its Charter)
   
DELAWAREDelaware Nissan Auto Leasing LLC II 95-4885574
(State or other jurisdiction of incorporation or organization) Nissan-Infiniti LT 33-6266449
  
(State or other jurisdiction of incorporation or(I.R.S. Employer Identification No.)Number)
organization)
990 W. 190th STREETBellSouth Tower
TORRANCE, CALIFORNIA 90502333 Commerce Street
(310) 719-858310th Floor, B-10-C
Nashville, TN 37201-1800
(615) 725-1000
(Address, including zip code, and telephone number,
including area code, of registrant’s principal executive offices of
Nissan Auto Leasing LLC II, NILT Trust, and Nissan-Infiniti LT)offices)
BETSY B. KOHAN, ESQ.Sean Caley, Esq.
NISSAN AUTO LEASING LLC IIBellSouth Tower
990 W. 190th STREET333 Commerce Street
TORRANCE, CALIFORNIA 905027th Floor, B-7-A
(310) 719-8583Nashville, TN 37201-1800
(615) 725-1664
(Name, address, including zip code, and telephone number,
including area code, of agent for service with respect to the registrants)service)
COPIES TO:Copies to:
Warren R. Loui, Esq.
Mayer Brown LLP
350 South Grand Avenue — 25
th Floor
Los Angeles, California 90071-1503
(213) 229-9500
WARREN R. LOUI, ESQ.
MAYER, BROWN, ROWE & MAW LLP
350 SOUTH GRAND AVENUE, 25
THFLOOR
LOS ANGELES, CALIFORNIA 90071
(213) 229-9500
ANGELA M. ULUM, ESQ.
MAYER, BROWN, ROWE & MAW LLP
190 SOUTH LA SALLE STREET
CHICAGO, ILLINOIS 60603-3441
(312) 782-0600
Approximate date of commencement of proposed sale to the public: From time to time after this Registration Statementregistration statement becomes effective, as determined by market conditions.
If the only securities being registered on this Form are being offered pursuant to dividend or interest reinvestment plans, please check the following box.o
If any of the securities being registered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, other than securities offered only in connection with dividend or interest reinvestment plans, check the following box.þ
If this Form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, please check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering.o ___
If this Form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering.o
If this Form is a registration statement pursuant to General Instruction I.D. or a post-effective amendment thereto that shall become effective upon filing with the Commission pursuant to Rule 462(e) under the Securities Act, check the following box.o
If this Form is a post-effective amendment to a registration statement filed pursuant to General Instruction I.D. filed to register additional securities or additional classes of securities pursuant to Rule 413(b) under the Securities Act, check the following box.o
CALCULATION OF REGISTRATION FEE
                 
 
       Proposed Maximum  Proposed Maximum  Amount of 
 Proposed Title of Each Class of  Amount to be  Offering Price  Aggregate Offering  Registration 
 Securities to be Registered  Registered  Per Unit(1)  Price(1)  Fee(1) 
 Asset Backed Notes  $6,000,000,000  100%  $6,000,000,000  $642,000  
 Special Units of Beneficial Interest Certificates (2)  (3)  (3)  (3)   (3)  
 
Proposed Title of
Each Class ofProposed MaximumProposed MaximumAmount of
Securities to beAmount to BeOffering Price PerAggregate OfferingRegistration
RegisteredRegisteredUnit(1)Price(1)Fee(2)
Asset-Backed Notes$7,000,000,000100%$7,000,000,000$214,900
Special Units of Beneficial Interest Certificates (3)
(4)(4)(4)(4)
(1) Estimated solely for the purpose of calculating the registration fee.
 
(2)The total registration fee for this Registration Statement is being offset, pursuant to Rule 457(p) of the General Rules and Regulations under the Securities Act of 1933, as amended, by the registration fees paid in connection with unsold Asset Backed Notes and Certificates registered by Nissan Auto Leasing LLC II under Registration Statement No. 333-134238, which was initially filed on Form S-3 on May 18, 2006.
(3) The Special Unit of Beneficial Interests (“Transaction SUBI”) issued by Nissan Infiniti LT, will constitute a beneficial interest in specified assets of Nissan-Infinity LT, including certain leases and the automobiles relating to those leases. The Transaction SUBI is not being offered to investors hereunder. A Special Unit of Beneficial Interest Certificate (the“Transaction SUBI Certificate”) issued by Nissan-Infiniti LT, and representing the Transaction SUBI will be transferred to NILT Trust and sold by NILT Trust to one of the Nissan Auto Lease Trusts, the issuer of the Auto Lease Asset Backed Notes. The Transaction SUBI Certificate is not being offered to investors hereunder.
 
(3)(4) Not applicableapplicable.
     THE REGISTRANTS HEREBY AMEND THIS REGISTRATION STATEMENT ON SUCH DATE OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANTS SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE SECURITIES AND EXCHANGE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.
 
 

 


The information in this prospectus supplement and the accompanying prospectus is not complete and may be amended. We may not sell these securities until we deliver a final prospectus supplement and accompanying prospectus. This prospectus supplement and the accompanying prospectus are not an offer to sell nor are they seeking an offer to buy these securities in any state where the offer or sale is not permitted.

Prospectus Supplement
(To Prospectus Dated [            ,       ])], 20[ ] )
Subject to Completion, Dated [            ,], 20[ ]
(NISSAN LOGO)
$[                      ]
NISSAN AUTO LEASE TRUST [            - -Nissan Auto Lease Trust 20[   ] -[  ]
Issuing Entity

NISSAN AUTO LEASINGNissan Auto Leasing LLC II

Depositor

NISSAN MOTOR ACCEPTANCE CORPORATIONNissan Motor Acceptance Corporation

Servicer / Servicer/Sponsor

$[                      ] ASSET BACKED NOTES
You should review carefully the factors set forth under “Risk Factors”Risk Factors beginning on page S-[___]15] of this prospectus supplement and page [___]10 in the accompanying prospectus.
The main sources for payment of the notes are a selected portfolio of Nissan [and Infiniti]and Infiniti lease contracts and the related Nissan [and Infiniti]and Infiniti leased vehicles, payments due on the lease contracts, proceeds from the sale of the leased vehicles, [paymentspayments due under an interest rate [cap][swap]swap agreement] and monies on deposit in a reserve account.
The securities are asset backed securities issued by, and represent obligations of, the issuing entity only and do not represent obligations of or interests in Nissan Motor Acceptance Corporation, Nissan Auto Leasing LLC II or any of their respective affiliates. Neither the securities nor the leases are insured or guaranteed by any governmental agency.
This prospectus supplement may be used to offer and sell the notes only if it is accompanied by the prospectus dated [            ,       ].
 The issuing entity will issue [five]five classes of securities, consisting of [four]four classes of notes and one class of certificates described in the following table. Only the notes [describeddescribed on the following table]table are being offered by this prospectus supplement and the accompanying prospectus. The certificates represent all of the undivided beneficial ownership interests in the issuing entity have no principal amount, and are not being offered to the public, but instead will be issued to and retained by Nissan Auto Leasing LLC II.
 
 The notes accrue interest from and including [            , ].
 
 Principal of and interest on the notes will generally be payable on the 15th day of each month, unless the 15th day is not a business day, in which case payment will be made on the following business day. [The first payment date will be [            , ]. The first payment period will consist of [ ] days, and interest will be madecalculated on the basis of, for the Class A-,        ].] Notes, the actual number of days elapsed in such period and a year of 360 days, and for the Class A-[ ] Notes, twelve 30-day months and a year of 360 days].
                   
  Notes
A-1 NotesA-2 NotesA-3 NotesA-4a NotesA-4b NotesSUBI Certificate
Principal Amount$$$$$(2)
Interest Rate%%%%%(2)
Final Scheduled Payment Date                  20[   ] -[  ] SUBI
A-1 NotesA-2 NotesA-3 NotesA-4 NotesCertificate
Principal Amount$[                    ]$[                    ]$[                    ]$[                    ]N/A
Interest Rate[      ]%[      ]%[      ]%[      ]%N/A
Final Scheduled Payment Date[           ,      ]   (2)
Price to Public(1)
[           ,      ]
   %[           ,      ]   %[           ,      ]  N/A
Price to Public(1)[      ]%  [      ]%  [      ]%  (2)[      ]% N/A
Underwriting Discount(1)
Discount(1)
  [      ]%  [      ]%  [      ]%  [      ]% %(2)N/A
Proceeds to Depositor(1)
Depositor(1)
 $[      ]  $[      ]  $[      ]  $[      ]  $(2)N/A
 
(1)Total price to the public is $[       ], total underwriting discount is $[       ] and total proceeds to the Depositor are $[       ].
(2)Not applicable.
(1)      Total price to the public is $[                     ], total underwriting discount is $[                      ] and total proceeds to the Depositor are $[                      ].
Credit Enhancement
 Reserve account, with an initial deposit of $[                      ], and thereafter a required balance of $[                      ].
 
 The certificates are subordinated to the notes to the extent described herein.
 
 [Interest rate [cap][swap] agreement]agreement with [                     ], [a national banking association], as [capthe [swap counterparty][cap provider][the swap counterparty], to mitigate the risk associated with an increase in the floating interest rate of the Class A-[ ] Notes.]
     NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES COMMISSION HAS APPROVED OR DISAPPROVED OF THE SECURITIES OR DETERMINED THAT THIS PROSPECTUS SUPPLEMENT OR THE ACCOMPANYING PROSPECTUS IS ACCURATE OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
[][                      ]
[The issuing entity has applied to list the notes on the Luxembourg Stock Exchange and for listing and permission to deal in the notes in the Stock Exchange of Hong Kong Limited.]
[UNDERWRITERS]]
[]
[]
The date of this prospectus supplement is [                 ,       ].

 


IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS
     We provide information to you about the securities in two separate documents that progressively provide varying levels of detail: (1) the accompanying prospectus, which provides general information, some of which may not apply to a particular class of securities, including your class; and (2) this prospectus supplement, which will supplement the accompanying prospectus by providing the specific terms that apply to your class of securities.
     Cross-references are included in this prospectus supplement and in the accompanying prospectus that direct you to more detailed descriptions of a particular topic. You can also find references to key topics in the Table of Contents on the front cover of this prospectus supplement and the accompanying prospectus.
     You can find a listing of the pages where capitalized terms used in this prospectus supplement are defined under the caption “IndexIndex of Principal Terms”Terms beginning on page S-[___]71] in this prospectus supplement and under the caption “IndexIndex of Principal Terms”Terms beginning on page [___][100] in the accompanying prospectus.
     You should rely only on the information contained in or incorporated by reference into this prospectus supplement or the accompanying prospectus. We have not authorized anyone to give you different information. We do not claim the accuracy of the information in this prospectus supplement or the accompanying prospectus as of any dates other than the dates stated on the respective cover pages. We are not offering the notes in any jurisdiction where it is not permitted.
S-2


Prospectus Supplement
   
  Page
 6S-7
 13S-16
 18S-22
 19S-23
 S-25
21 S-26
 21S-26
 22S-26
 S-28
23 S-36
 S-36
31 S-36
 31
47S-40
 50S-48
 50S-48
 51S-48
 55S-51
 59
59S-58
 S-58
62 S-65
 65S-65
 71S-67
 71S-68
 72S-68
 73S-70
 74S-70
 74S-70
 74S-70
 75S-71
 A-1
1B-1
HISTORICAL POOL PERFORMANCEC-1
 
Exhibit 1.1Prospectus
Exhibit 4.1
2
8
21
22
22
25
26
27
36
39
41
41
42
52
58
63
66
76
77
81
82
87
91
96
97
97
98
S-3

2


TRANSACTION OVERVIEW
(FLOW CHART)(FLOW CHART)
 The special unit of beneficial interest, or SUBI, represents a beneficial interest in specific Titling Trust assets.
 
 The SUBI represents a beneficial interest in a pool of closed-end Nissan [and Infiniti]and Infiniti vehicle leases and the related Nissan [and Infiniti]and Infiniti leased vehicles.
 
 The UTI represents Titling Trust assets not allocated to the SUBI or any other special unit of beneficial interest similar to the SUBI and the Issuing Entity has no rights in either the UTI assets or the asset of any other SUBI.

3S-4


Flow of Funds*Funds•
(FLOW CHART)
(FLOW CHART)
 
* This chart provides only a simplified overview of the priority of the monthly distributions. The order in which funds will flow each month as indicated above is applicable for so long as no event ofindenture default has occurred. For more detailed information or for information regarding the flow of funds upon the occurrence of an event ofindenture default, please refer to this prospectus supplement and the accompanying prospectus for a further description.

4S-5


SUMMARY OF MONTHLY DEPOSITS TO AND WITHDRAWALS FROM ACCOUNTS*
(FLOW CHART)(FLOW CHART)
 
* This chart provides only a simplified overview of the monthly flow of funds. Refer to this prospectus supplement for a further description.

5S-6


SUMMARY
     This summary highlights selected information from this prospectus supplement and may not contain all of the information that you need to consider in making your investment decision. This summary provides an overview of certain information to aid your understanding and is qualified in its entirety by the full description of this information appearing elsewhere in this prospectus supplement and the accompanying prospectus. You should carefully read both documents to understand all of the terms of the offering.
   
Issuing Entity/Trust:Entity: (with respect to the notesNotes and the certificates)
 Nissan Auto Lease Trust [       -20[     ] -[     ] is the trust that will bewas established by a trust agreement dated as of [           ,           ], and will be the entity that issues the notes and the certificates.
   
Depositor:
 Nissan Auto Leasing LLC II.
   
Servicer/Sponsor and Administrative Agent:
 Nissan Motor Acceptance Corporation.
   
Indenture Trustee:
 [       ].U.S. Bank National Association].
   
Owner Trustee:
 [       ].Wilmington Trust Company].
   
[Cap Provider][Swap
Counterparty]:Cap][Swap] Counterparty:
 [           ], a national banking association, will be the [cap][swap] counterparty. The long-term credit rating assigned to the [cap][swap] counterparty by Moody’s Investor Services, Inc. (“Moody’s”) is currently “[       ]” and by Standard & Poor’s, a division of The McGraw Hill Companies, Inc. (“Standard & Poor’s”), is currently “[       ].” The short-term credit rating assigned to the [cap][swap] counterparty by Moody’s is currently “[       ]” and by Standard & Poor’s is currently “[       ].”]
   
Titling Trust:
(also (also the issuing entity with respect to the SUBI certificate):
 Nissan-Infiniti LT.
   
Titling Trustee:
 NILT, Inc.
   
Underwriters with respect to the 20[ ] -[ ] SUBI Certificate:
 NILT Trust and Nissan Auto Leasing LLC II.
   
Cutoff Date:
 Close of business on [            ,       ].
   
Closing Date:
 Expected on or about [            ,       ].
   
Assets of the Issuing Entity:
 The primary assets of the issuing entity will consist of a certificate representing the beneficial interest in a pool of closed-end Nissan [and Infiniti]and Infiniti leases, the related Nissan [and Infiniti]and Infiniti leased vehicles and related assets, including the right to receive monthly payments under the leases, and the amounts realized from sales of the related leased vehicles, [and payments due under the interest rate [cap][swap] agreement,] together with amounts in various accounts, including a reserve account.
   
  As of the close of business on [            ,       ], the cutoff date, the leases had:
 
 
an aggregate securitization value of $[            ]],
     an aggregate non-discounted base residual value of whichthe related leased vehicles of $[           ] (approximately [       ]%) represented the discounted base residual values of the leased vehicles,aggregate securitization value),

S-7


 
 
a weighted average original lease term of approximately [      ] months, and
 
 
a weighted average remaining term to scheduled maturity of approximately [       ] months.
   
  The securitization value of each lease will be the sum of the present value of (i) the remaining monthly payments payable under the lease and (ii) the base residual value of the leased vehicle, [whichvehicle. The present value calculations will be made using a discount rate of [      ]%.
The base residual is the lowest of (a) the residual value of the related leased vehicle at the scheduled termination of the lease established by Automotive Lease Guide [at the time of origination of the lease] [as of ___]in [May 2007] as a “mark-to-market” value without making a distinction between value adding options and non-value adding options, (b) the residual value of the related leased vehicle at the scheduled termination of the lease established by Automotive Lease Guide [at the time of origination of the lease][in [May��2007] as of ___]a “mark-to-market” value giving only partial credit or no credit for options that add little or no value to the resale price of the vehicle and (c) the residual value established inof the related leased vehicle at the scheduled termination of the lease contract.] These present value calculations will be made asestablished or assigned by NMAC at the time of [      ,      ],origination of the cutoff date, using a discount rate of [ ]%.lease.

6


   
  On the closing date, the titling trust will issue a special unit of beneficial interest, which is also called a SUBI, constituting a beneficial interest in the leases and the related leased vehicles. The 20[       ]-[    ] SUBI certificateCertificate will be transferred to the issuing entity at the time it issues the notes and the certificates.
   
  The 20[       ]-[    ] SUBI certificateCertificate will evidence an indirect beneficial interest, rather than a direct ownership interest, in the related SUBI assets. By holding the 20[ ]-[ ] SUBI certificate,Certificate, the issuing entity will receive an amount equal to all payments made on or in respect of the SUBI assets, except as described underRisk Factors Interests of other persons in the leases and the leased vehicles could be superior to the issuing entity’s interest, which may result in delayed or reduced payment on your notes.”notes”in the accompanying prospectus. Payments made on or in respect of all other titling trust assets will not be available to make payments on the notes and the certificates. The 20[       ]-[    ] SUBI certificateCertificate is not offered to you under this prospectus supplement or the accompanying prospectus.
   
  For more information regarding the issuing entity’s property, you should refer to “The Issuing Entity Property of the Issuing Entity,” “The SUBI” and “The Leases” in this prospectus supplement.
   
Offered Notes:
 Class A-1 Notes: $[            ]
 
  Class A-2 Notes: $[            ]
 
  Class A-3 Notes: $[            ]
 
 Class A-4a Notes: $[       ]
 
  Class A-4bA-4 Notes: $[            ]
   
Certificates:
 The issuing entity will also issue certificates. The issuing entity is not offering the certificates. The certificates will be retained by the depositor.
   
  The issuing entity will not make any distributions on the certificates until all principal of and interest on the Notes [and all payments due to the swap counterparty under the interest rate swap agreement] have been paid in full.

S-8


   
Terms of the Notes:
 DistributionPayment Dates:
   
  Interest and principal will generally be payable on the 15th day of each month, unless the 15th day is not a business day, in which case the payment will be made on the following business day. The first payment will be made on [            ,       ]. The first payment period will consist of [     ] days.
   
  Denominations:
   
  The notes will be issued in minimum denominations of [$25,000] [$100,000]$25,000 and integral multiples of [$1,000]$1,000 in excess thereof in book-entry form.
   
  Per annum interest rates:
   
  The notes will have [fixed][adjustable]fixed or floating rates of interest, as follows:
   
  Class A-1 Notes:       [            ]%
 
 Class A-2 Notes:       [            ]%
  Class A-3 Notes:       [            ]%
 
 Class A-4aA-4 Notes:[       ]%
Class A-4b Notes:[            ]%
   
  Interest Period and Payments:
   
  Interest on the notes will accrue in the following manner, except that on the first payment date, interest on all of the notes will accrue from and including the closing date to but excluding [            ,      ]:

7


       
      Subsequent Interest Periods
Initial
AccrualFromToDay Count
Class PeriodFrom (Including) (including)(excluding)To (Excluding) Convention
A-1 [ ]Prior Payment Date] [actual]Current Payment Date][30]/Actual/360]
A-2 [ ]15th of prior month] [actual]15th of current month][30]/30/360]
A-3 [ ]15th of prior month] [actual][30]/360]
A-4a15th of current month] [ ]30/360]
A-4 [actual][30]/360]
A-4b15th of prior month] [ ]15th of current month] [actual][30]/30/360]
   
  Interest on the Class A-[     ] will be calculated on the basis of the actual number of days elapsed and a 360-day year. Interest on the Class A-[    ] Notes will be calculated on the basis of a 360-day year consisting of twelve 30-day months. Interest payments on the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes the Class A-4a Notes and the Class A-4bA-4 Notes will be paid on a pro rata basis.
Interest payments on the notes as described above will be madebasis, from all available funds after [thethe servicing fee has been paid, certain advances and expenses have been reimbursed to the servicer[, and the swap counterparty has been paid the net amounts, if any, due under the interest rate swap agreement,agreement.] the servicing fee has been paid and certain advances and expenses have been reimbursed.
   
  [Interest Rate Cap Agreement:]
   
  [Because the interest rate on the Class A-[     ] Notes will be floating while the leases are fixed monthly obligations, the issuing entity will enter into an interest rate cap agreement with [            ], as cap provider, to mitigate the risk associated with an increase in the floating interest rate of the Class A-[    ] Notes above the weighted average lease rates under the leases. If LIBOR related to any payment date exceeds the cap rate of [       ]%, the cap provider will pay to the issuing entity an amount equal to the product of:
 
 
LIBOR for the related payment date minus the cap rate of [       ]%;
 
 
the notional amount on the cap, [which will be equal to the total outstanding principal amount on the Class A-[ ] Notes on the first day of the accrual period related to such payment date]; and

S-9


 
 
a fraction, the numerator of which is the actual number of days elapsed from and including the previous payment date, to but excluding the current payment date, or with respect to the first payment date, from and including the closing date, to but excluding the first payment date, and the denominator of which is [360][365].
   
  The obligations of the issuing entity under the interest rate cap agreement are secured under the indenture and the obligations of the cap provider are unsecured.
   
  If the cap provider’s long-term senior unsecured debt ceases to be rated at a level acceptable to Standard & Poor’s, a division of The McGraw-Hill Companies and Moody’s Investors Service, the cap provider will be obligated to post collateral or establish other arrangements satisfactory to those rating agencies to secure its obligations under the interest rate cap agreement or arrange for an eligible substitute cap provider satisfactory to the issuing entity.
   
  Any amounts received under the interest rate cap agreement will be a source for interest payments on the notes.
For a more detailed description of the interest rate cap agreement and the cap provider, see“Description of the Notes — Interest Rate Cap Agreement”and“The Cap Provider”in this prospectus supplement. ]
   
  [Interest Rate Swap Agreement:]
   
  [BecauseOn the closing date, the issuing entity will enter into a transaction pursuant to an interest rate swap agreement with the swap counterparty to hedge the floating interest rate on the Class A-[ ] Notes will be floating while the leases are fixed monthly obligations, the issuing entity will enter into annotes. The interest rate swap agreement with for the Class A-[ ], as] notes will have an initial notional amount equal to the swap counterparty, to mitigate the risk associated with an increase in the floating interest rateprincipal balance of the Class A-[ ] Notes abovenotes on the weighted average lease ratesclosing date, which notional amount will decrease by the amount of any principal payments paid on the Class A-[ ] notes.
The notional amount under the leases. Underinterest rate swap will at all times be equal to the note balance of the Class A-[ ] notes.
In general, under the interest rate swap agreement, on each payment date the issuing entity will be obligated to pay to the swap counterparty an amount equal to interest accrueda fixed rate payment based on a notional amount equal to [the principal balance of the Class A-[ ] Notes at the notionalper annum fixed rate of [ ]%, times the notional amount of the interest rate swap, and the swap counterparty will be obligated to pay a per annum floating interest rate payment based on one-month LIBOR times the notional amount of the interest rate swap. Payments (other than swap termination payments) on the interest rate swap will be exchanged on a net basis. Any net swap payment owed by the issuing entity to the swap counterparty on the interest rate swap ranks higher in priority than all payments on the notes.
The interest rate swap agreement may be terminated upon an event of default or other termination event specified in the interest rate swap agreement. If the interest rate swap agreement is terminated due to such an event of default or other termination event, a termination payment may be due to the swap counterparty by the issuing entity out of available funds or by the swap counterparty to the issuing entity interest accrued on the Class A-[ ] Notes [at the floating rate of the Class A-[ ] Notes].entity.

8S-10


   
  The net amount owed byIf the issuing entity fails to make a net swap payment due under the interest rate swap agreement or if a bankruptcy event occurs with respect to the issuing entity, a senior swap termination payment may be due to the swap counterparty that is pro rata with payments of interest on the notes and is higher in priority than payments of principal of the notes. Subordinated swap termination payments, which may be due because of an event of default or termination event under the interest rate swap agreement not involving the issuing entity’s failure to make a net swap payment date, if any, is the “Swap Payment,” and the net amount owed by the swap counterpartyor a bankruptcy event with respect to the issuing entity, if any, iswill be subordinate to payments of principal of and interest on the “Swap Receipt.”notes.
   
  The obligations of the issuing entityentity’s obligation to pay any net swap payment and any other amounts due under the interest rate swap agreement areis secured under the indenture andby the obligations of the swap counterparty are unsecured.issuing entity’s property.
   
  If the swap counterparty’s long-term senior unsecured debt ceases to be rated atFor a level acceptable to Standard & Poor’s, a divisionmore detailed description of The McGraw-Hill Companies and Moody’s Investors Service, the swap counterparty will be obligated to post collateral or establish other arrangements satisfactory to those rating agencies to secure its obligations under the interest rate swap agreement or arrange for an eligible substituteand the swap counterparty, satisfactory to the issuing entity.
Any amounts received under the interest rate swap agreement will be a source for interest payments on the notes.]
seeFor more detailed information concerning payments of interest, you should refer to “Additional Information Regarding the Securities — Payments on the Securities” and “Description“Description of the Notes — Interest.” [For more detailed information concerning the interest rate cap agreement, you should refer to “Description of the Interest Rate Cap Agreement.”] [For more detailed information concerning the interest rate swap agreement, you should refer to “Description of the Interest Rate Swap Agreement.”Agreement”and“The Swap Counterparty”in this prospectus supplement. ]
   
  Principal:
   
  Amounts allocated to the notes; priority of payments:Principal of the notes will be payable on each payment date sequentially, in the following order of priority:
 (1)
 (1) to the Class A-1 Notes until they are paid in full,
 
 (2)(2) to the Class A-2 Notes until they are paid in full,
 
 (3)(3) to the Class A-3 Notes until they are paid in full, and
 
 (4)(4) to the Class A-4a Notes and the Class A-4b Notes pro rata based on the principal balance of the Class A-4a Notes and the Class A-4bA-4 Notes until they are paid in full.
   
  Principal payments on the notes will be made from all available amounts after the servicing fee has been paid[, any net swap payment has been paid to the swap counterparty] and certain advances have been reimbursed and after payment [on a pro rata basis] of interest on the notes [and any senior swap termination payment]. Until all principal due to the notes is paid, no principal will be paid to the certificates. Principal will then be paid on the certificates until they have been paid in full.
   
  Notwithstanding the foregoing, after the occurrence of an event of default under the indenture, referred to as an “indenture default,” and an acceleration of the notes (unless and until such acceleration has been rescinded), amounts available funds (after [the swap counterparty has been paidfor payment of principal on the net amounts, if any, due undernotes shall be made in the interest rate swap agreement,] the servicing fee has been paid, certain advances and expenses have been reimbursedfollowing priority, first to the servicer) will be applied to pay interest and principal, in that order, (a) first on the Class A-1 Notes, until the accrued interest on and outstanding principal balance of the Class A-1 Notes havehas been paid in full, and (b) then onto the Class A-2 Notes, the Class A-3 Notes the Class A-4a Notes and the Class A-4bA-4 Notes on a pro rata basis, (i) with respect to interest, based on the respective aggregate amounts of interest due to those classes of Notes and (ii) with respect to principal, based on the respective outstanding principal balances of those classes of Notes, until the outstanding principal balances of those classes of Notes have been paid in full.
   
  Final Scheduled Payment Dates:Dates: The issuing entity must pay the outstanding principal balance of each class of notes by its final scheduled payment date as follows:
   
  Final Scheduled
Class Payment Date
A-1 [            ,       ]
A-2 [            ,       ]
A-3 [            ,       ]
A-4aA-4 [            ,       ]
A-4b[]

9S-11


   
  For more detailed information concerning payments of principal, you should refer to “Additional Information Regarding the Securities — Payments on the Securities” and “Description of the Notes — Principal.”Principal” and “Distributions on the Notes” in this prospectus supplement.
   
Credit Enhancement:
 The credit enhancement offor the offered notes will beconsist of the reserve account, the subordination of the certificates, [and] [thecertificates[, and the interest rate [cap][swap] agreement]. The credit enhancement is intended to protect you against losses and delays in payments on your notes by absorbing losses on the leases and other shortfalls in cash flows.
   
  The Reserve Account:
   
  The depositor will establish a reserve account in the name of the indenture trustee. The reserve account will be funded as follows:
 
 
on the closing date, the depositor will make an initial deposit into the reserve account of $[ ], which is approximately [ ]% of the aggregate [securitizationsecuritization value of the leases and the related leased vehicles as of the cutoff date][initial principal amount of the notes] ,date, and
 
 
on each payment date while the notes remain outstanding, any excess collections remaining after payment of principal of and interest on the notesnotes[, payments due to the swap counterparty] and various other obligations and expenses of the issuing entity will be deposited into the reserve account until the reserve account balance is equal to [ ]% of the aggregate [securitizationsecuritization value of the leases and the related leased vehicles as of the cutoff date][initial principal amount of the notes].date.
   
  On each payment date, after all appropriate deposits and withdrawals are made to and from the reserve account, any amounts on deposit in the reserve account in excess of the reserve account requirement will be released to the depositor.
   
  [The required reserve account balance on each payment date may be reduced pursuant to a downward adjustment formula that is acceptable to the rating agencies rating the notes.]
   
  Funds in the reserve account on each payment date will be available to cover shortfalls in payments on the notes as described in[and any net swap payments and senior swap termination payments then payable to the swap counterparty]. SeeAdditional Information Regarding the Securities — PaymentsDistributions on the SecuritiesNotes — Deposits to the Distribution Accounts; Priority of Payments.”Payments”in this prospectus supplement.
   
  For more information regarding the reserve account, you should refer to “Security for the Notes — The Accounts — The Reserve Account.”Account”in this prospectus supplement.
   
  Subordination of the Certificates:
   
  The certificates represent all of the ownership interests in the issuing entity. The certificates will not receive any distributions until all principal of and interest on the Notes [and any net swap payments and swap termination payments due to the swap counterparty under the interest rate swap agreement] have been paid in full. The certificates will not receive any interest.
   
Events of Default:Indenture Defaults:
 The notes are subject to specified events of defaultindenture defaults described under “Description“Description of the Indenture Indenture Default” Defaults”in the accompanying prospectus. Among these eventsindenture defaults are the failure to pay interest on the notes for five days after it is due or the failure to pay principal on the final maturityscheduled payment date for the notes.

S-12


   
  If an event ofindenture default occurs and continues, the indenture trustee or the holders of at least a majority of the outstanding principal amount of the notes may declare the notes to be immediately due and payable. That declaration, under limited circumstances, may be rescinded by the holders of at least a majority of the outstanding principal amount of the notes.
   
  After an event ofindenture default and the acceleration of the notes, funds on deposit in the collection account and any of the issuing entity’s bank accounts with respect to the affected notes will be applied to pay principal of and interest on the notes in the order and amounts described underDescription of the Notes – Interest— Interest”and“— Principal”in this prospectus supplement[, and – Principal.”to pay amounts owing to the swap counterparty pursuant to the interest rate swap agreement].

10


   
  If the notes are accelerated after an event ofindenture default, the indenture trustee may, under certain circumstances:
 
 
institute proceedings in its own name for the collection of all amounts then payable on the notes [and due to the swap counterparty under the interest rate swap agreement],
 
 
take any other appropriate action to protect and enforce the rights and remedies of the indenture trustee, the noteholders[, and the noteholders,[cap provider][swap counterparty]], or
 
 
foreclose on the assets of the issuing entity, if the event ofindenture default relates to a failure by the issuing entity to pay interest on the notes when due or principal of the notes on their respective final maturityscheduled payment dates, by causing the issuing entity to sell those assets to permitted purchasers under the indenture.
   
  For more information regarding the events constituting an event ofindenture default under the indenture and the remedies available following suchan indenture default, you should refer to “Description of the Indenture Indenture Default”Defaults” and “ –“— Remedies Upon an Indenture Default” in the accompanying prospectus.
   
Servicing/Administrative Agent:
 Nissan Motor Acceptance Corporation will service the titling trust assets, including the SUBI assets. In addition, Nissan Motor Acceptance Corporation will perform the administrative obligations required to be performed by the issuing entity or the owner trustee under the indenture and the trust agreement. On each payment date, Nissan Motor Acceptance Corporation will be paid a fee for performing its servicing and administrative obligations in an amount equal to one-twelfth of [      ]%1.00% of the aggregate securitization value of the leases and leased vehicles represented by the 20[ ] -[ ] SUBI certificateCertificate at the beginning of the preceding month, or in the case of the first payment date, at the cutoff date. The servicing fee will be payable from amounts collected under the leases and amounts realized from sales of the related leased vehicles, and will be paid to the servicer prior to the payment of principal of and interest on the notes.
   
Optional Purchase:
 TheOn each payment date, the servicer has the option to purchase or cause to be purchased all of the assets of the issuing entity on any payment date when the then current securitization valueaggregate unpaid principal amount of the leases and leased vehicles represented by the SUBI Certificatesecurities is less than or equal to [5%]5.00% of the aggregate initial securitization valueprincipal amount of the leases and leased vehicles represented by the SUBI Certificate.securities. If the servicer exercises

S-13


this option, any notes that are outstanding at that time will be prepaid in whole at a redemption price equal to their unpaid principal amount plus accrued and unpaid interest.
   
  For more information regarding the optional purchase, you should refer to “Additional Information Regarding the Securities  Optional Purchase” in this prospectus supplement.
   
Advances:
 The servicer is required to advance to the issuing entity (i) lease payments that are due but unpaid by the lessees and (ii) proceeds from expected sales on leased vehicles for which the related leases have terminated during the related collection period. The servicer will not be required to make any advance if it determines that it will not be able to recover an advance from future payments on the related lease or leased vehicle.
   
  For more detailed information on advances and reimbursement of advances, you should refer to “Additional Information Regarding the Securities  Advances” in this prospectus supplement and “Description of the Servicing Agreement  Advances” in the accompanying prospectus.
   
Tax Status:
 On the closing date, and subject to certain assumptions and qualifications, Mayer Brown Rowe & Maw LLP, special counsel to the depositor, will render an opinion to the effect that the notes will be classified as debt for federal income tax purposes. The depositor will agree, and noteholders and beneficial owners will agree by accepting a note or a beneficial interest therein, to treat the notes as debt for federal income tax purposes.
[Original issue discount. The notes will be issued with original issue discount for U.S. federal income tax purposes. Amounts treated as original issue discount generally are required to be accrued in income by a holder prior to the receipt of cash in respect of such amounts.]

11


   
  We encourage you to consult your own tax advisor regarding the federal income tax consequences of the purchase, ownership and disposition of the notes and the tax consequences arising under the laws of any state or other taxing jurisdiction.
   
  For additional information concerning the application of federal income tax laws to the issuing entity and the notes, you should refer to “Material Federal Income Tax Consequences” in this prospectus supplement and the accompanying prospectus.
   
Ratings:
 [The securities will be issued only if the Class [A-1]A-1 Notes are rated in the highest short-term rating category, the Class [A-2]A-2 Notes, the Class [A-3] Notes, the Class [A-4a]A-3 Notes and the Class [A-4b]A-4 Notes are rated in the highest long-term category.] On the closing date, each class of the notes will receive the following ratings from Standard & Poor’s a division of The McGraw-Hill Companies, Inc.,Rating Services and Moody’s Investors Service:
     
  Standard &  
Class Poor’s Moody’s
A-1 [A-1+] [   ]P-1]
A-2 [   ]AAA] [   ]Aaa]
A-3 [   ]��AAA] [   ]Aaa]
A-4aA-4 [   ]AAA] [   ]
A-4b[   ][   ]Aaa]
   
  There can be no assurance that a rating will not be lowered or withdrawn by an assigning rating agency.
   
Certain ERISA Considerations:
 [It is expected that the notes will be eligible for purchase by Benefit Plans (as defined inCertain ERISA ConsiderationsConsiderations””)in this prospectus supplement) subject to the considerations discussed underCertain ERISA ConsiderationsConsiderations”.”in this prospectus supplement. However, Benefit Plans contemplating a purchase of notes are encouraged to consult their counsel before making a purchase.]

S-14


   
[Money Market Investment]:Investment:
 [The Class A-[ ]A-1 Notes have been structured to be eligible securities for purchase by money market funds under Rule 2a-7 under the Investment Company Act of 1940. Money market funds contemplating a purchase of the Class A-[ ]A-1 Notes are encouraged to consult their counsel before making a purchase.]
[Listing]
[The issuing entity has applied to list the Class A-[ ] Notes on the Luxembourg Stock Exchange and The Stock Exchange of Hong Kong Limited. The issuing entity has requested that the listings be made effective on or about [             ].]

12S-15


RISK FACTORS
You should consider the following risk factors (and the factors set forth under “Risk Factors” in the accompanying prospectus) in deciding whether to purchase the notes of any class.
   
You may have difficulty selling your notes and/or obtaining your desired price due to the absence of a secondary market.market.
 The notes will not be listed on any securities exchange. Therefore, in order to sell your notes, you must first locate a willing purchaser. The absence of a secondary market for the notes could limit your ability to resell them. Currently, no secondary market exists for the notes. We cannot assure you that a secondary market will develop. The underwriters intend to make a secondary market for the notes by offering to buy the notes from investors that wish to sell. However, the underwriters are not obligated to make offers to buy the notes and they may stop making offers at any time. In addition, the underwriters’ offered prices, if any, may not reflect prices that other potential purchasers would be willing to pay were they given the opportunity. There have been times in the past where there have been very few buyers of asset backed securities and, thus, there has been a lack of liquidity. There may be similar lack of liquidity at times in the future.
   
  As a result of the foregoing restrictions and circumstances, you may not be able to sell your notes when you want to do so and you may not be able to obtain the price that you wish to receive.
   
Payment priorities increase risk of loss or delay in payment to certain notes.notes.
 Based on the priorities described underAdditional Information Regarding the Securities – Payments on the SecuritiesDistributions On The Notes”,”in this prospectus supplement, classes of notes that receive payments, particularly principal payments, before other classes will be repaid more rapidly than the other classes of notes. In addition, because principal of each class of notes will be paid sequentially, classes of notes that have higher sequential numerical class designations (i.e., 2 being higher than 1) will be outstanding longer and therefore will be exposed to the risk of losses on the leases during periods after other classes of notes have been receiving most or all amounts payable on their notes, and after which a disproportionate amount of credit enhancement may have been applied and not replenished.
   
  Because of the priority of payment on the notes, the yields of the Class A-2, Class A-3 Class A-4a and Class A-4bA-4 Notes will be relatively more sensitive to losses on the leases and the timing of such losses than the Class A-1 Notes. Accordingly, the Class A-3 Class A-4a and Class A-4bA-4 Notes will be relatively more sensitive to losses on the leases and the timing of such losses than the Class A-2 Notes. The Class A-4a and Class A-4bA-4 Notes will be relatively more sensitive to losses on the leases and the timing of such losses than the Class A-3 Notes. If the actual rate and amount of losses exceed your expectations, and if amounts in the reserve account are insufficient to cover the resulting shortfalls, the yield to maturity on your notes may be lower than anticipated, and you could suffer a loss.
   
  Classes of notes that receive payments earlier than expected are exposed to greater reinvestment risk, and classes of notes that receive principal later than expected are exposed to greater risk of loss. In either case, the yields on your notes could be materially and adversely affected.
   
The geographic concentration of the leases, economic factors and lease performance could negatively affect the pool assets.assets.
 TheAs of [     ,     ], Nissan Motor Acceptance Corporation’s records indicate that the addresses of the vehicle registrations of the leased vehicles allocated towere most highly concentrated in the SUBI were registered in [ ] states and the District of Columbia, [with [    ]% and [    ]% of the aggregate cutoff date securitization value of the leases and the related leased vehicles, based on the state of original registration, in [ ] and [ ], respectively. [No state other than [    ] and [    ] accounts for [10%] or more of the aggregate cutoff date securitization value of the leases and the related leased vehicles.] Adverse economic conditions in any of these states may have a disproportionate impact on the performance of the leases and the leased vehicles. [Insert any applicable risk factors for any particular state/region that account for more than 10% of the cutoff date securitization value of the leases and the related leased vehicles.] Economic factors like unemployment, interest rates, the rate of inflation and consumer perceptions of the economy may affect the rate of prepayment and defaults on the leasesfollowing states:

13S-16


   
  andPercentage of
Aggregate
Cutoff Date
StateSecuritization Value
[            ][           ]%
[            ][           ]%
[            ][           ]%
[            ][           ]%
[            ][           ]%
No other state, based on the ability to sell or disposeaddresses of the relatedstate of registration of the leased vehicles, accounted for an amount at least equal to their stated residual values.more than [5.00]% of the total securitization value of the leases as of [              ,       ]. Economic conditions or other factors affecting these states in particular could adversely affect the delinquency, credit loss, repossession or prepayment experience of the issuing entity.
   
The concentration of leased vehicles to particular models could negatively affect the pool assets.assets.
 The [    ], [    ][Altima], [Murano] and [    ][Pathfinder] models represent approximately [     ]%, [    ]% and [      ]%, respectively, of the aggregate securitization value, respectively, of the leases allocated to the SUBI as of the cutoff date. Any adverse change in the value of a specific model type would reduce the proceeds received at disposition of a related leased vehicle. As a result, you may incur a loss on your investment.
   
[Potential termination of the interest rate cap agreement presents cap provider risk, risk of prepayment of the notes and risk of loss upon liquidation of the issuing entity’s assets.]
 [GeneralGeneral.. The issuing entity is obligated to make payments of interest accrued on the Class A-[    ] Notes at a floating interest rate, but the leases are fixed monthly obligations. The issuing entity will enter into an interest rate cap agreement with [                              ], as the cap provider to enable the issuing entity to issue notes bearing interest at floating rates.
   
  For a description of the key provisions of the interest rate cap agreement, you should refer to “Description of the Interest Rate Cap Agreement” in this prospectus supplement.
   
  Cap Provider Risk; Performance and Ratings RisksRisks.. The amounts available to the issuing entity to pay interest on and principal of all classes of the notes depend in part on the operation of the interest rate cap agreement and the performance by the cap provider of its obligations under the interest rate cap agreement. The ratings of all the notes take into account the provisions of the interest rate cap agreement and the ratings currently assigned to the cap provider.
   
  During those periods in which LIBOR is substantially greater than the cap rate, the issuing entity will be more dependent on receiving payments from the cap provider in order to make payments on the notes. If the cap provider fails to pay the amounts due under the interest rate cap agreement, the amount of credit enhancement available in the current or any future period may be reduced and you may experience delays and/or reductions in the interest and principal payments on your notes.
   
  The cap provider’s senior unsecured debt obligations currently are rated “[      ]” from Standard & Poor’s, a division of The McGraw-Hill Companies, Inc. and “[      ]” from Moody’s Investors Service. A downgrade, suspension or withdrawal of any rating of the cap provider by a rating agency may result in the downgrade, suspension or withdrawal of the ratings assigned by such rating agency to any class (or all classes) of notes. Investors should make their own determinations as to the likelihood of performance by the cap provider of its obligations under the interest rate cap agreement. A downgrade, suspension or withdrawal of the rating assigned by a rating agency to a class of notes would likely have adverse consequences on the liquidity or market value of those notes.

S-17


   
  Early Termination May Affect Weighted Average Life and YieldYield.. Certain events (including some that are not within the control of the issuing entity or the cap provider) may cause the termination of the interest rate cap agreement. Certain of these events will not cause a termination of the interest rate cap agreement unless a majority of holders of notes vote to instruct the indenture trustee (as assignee of the rights of the owner trustee) to terminate the interest rate cap agreement. The holders of any class of notes may not have sufficient voting interests to cause or to prevent a termination of the interest rate cap agreement. Depending on the reason for the termination, a termination payment may be due to the issuing entity. The amount of any termination payment will be based on the market value of the interest rate cap agreement. Any termination payment could, if market interest rates and other conditions have changed materially, be substantial. If the cap provider fails to make a termination payment owed to the issuing entity, the issuing entity may not be able to enter into a replacement interest rate cap agreement and to the extent the interest rates on the [ClassClass A-[    ] Notes exceed the fixed rate the issuing entity had been required to pay the cap provider under the interest rate cap agreement, the amount available to pay principal of and interest on the notes will be reduced. In addition, if the notes are

14


accelerated after the interest rate cap agreement terminates, the indenture trustee may under certain circumstances liquidate the assets of the issuing entity. Liquidation would likely accelerate payment of all notes that are then outstanding. If a liquidation occurs close to the date when any class otherwise would have been paid in full, repayment of that class might be delayed while liquidation of the assets is occurring. Additionally, liquidation proceeds may not be sufficient to repay the notes in full. Even if liquidation proceeds are sufficient to repay the notes in full, any liquidation that causes the principal of a class of notes to be paid before the related final scheduled payment date will involve the prepayment risks described under“Risk Factors – You may experience reduced returns on your investment resulting from prepayments on the leases, reallocation of the leases and the leased vehicles from the SUBI or early termination of the issuing entity”in the accompanying prospectus.
   
  Risk of Loss Upon Termination.The proceeds of any liquidation of the assets of the issuing entity may be insufficient to pay in full all accrued interest on and principal of each outstanding class of notes. In addition, termination of the interest rate cap agreement may under certain circumstances constitute an event of default under the indenture. If this occurs, the priority of payments of all notes will change, from pro rata payments of interest followed by sequential payments of principal to payments of interest and principal on the Class A-1 Notes first, followed by payment of interest and principal on the Class A-2 Notes, the Class A-3 Notes, the Class A-4a and the Class A-4b Notes. As a result, a class of notes with an earlier maturity may absorb a similar amount of losses than a class of notes with later maturity.]
   
[Risks associated with the interest rate
swap agreement]agreement
.
 [General.The issuing entity will enter into an interest rate swap transaction under an interest rate swap agreement because payments under the leases are fixed monthly obligations while the Class A-[     ]A-4 Notes will bear interest at a floating rate based on [one-month] LIBOR.rate. The issuing entity willmay use payments made by the swap counterparty to help make interest and other payments on the Class A-[     ] Notes.
For a description of the key provisions of the interest rate swap agreement, you should refer to “Description of the Interest Rate Swap Agreement” in this prospectus supplement.
Swap Counterparty Risk; Performance and Ratings Risks. The amounts available to the issuing entity to pay interest on and principal of all classes of the notes depend in part on the operation of the interest rate swap agreement and the performance by the swap counterparty of its obligations under the interest rate swap agreement. The ratings of all the notes take into account the provisions of the interest rate swap agreement and the ratings currently assigned to the swap counterparty.each payment date.
   
  During those periods in which the floating LIBOR-based rate payable by the swap counterparty is substantially greater than the fixed rate payable by the issuing entity, the issuing entity will be more dependent on receiving payments from the swap counterparty in order to make interest payments on the Class A-[     ] Notes without using amounts that would otherwise be paid as principal on the notes and certificates. If the swap counterparty fails to pay the net amount due, you may experience delays and/or reductions in the interest and principal payments on your notes.
On the other hand, during those periods in which the floating rate payable by the swap counterparty is less than the fixed rate payable by the issuing entity, the issuing entity will be obligated to make payments to the swap counterparty. The swap counterparty will have a claim on the assets of the issuing entity for the net amount due, if any, to the swap counterparty under the interest rate swap. The swap counterparty’s claim for payments other than termination payments will be higher in priority than payments on the notes and the certificates and termination payments will be pari passu with interest on the notes. If there is a shortage of funds available on any payment date, you may experience delays

15S-18


   
  counterparty in order to make interest payments on the notes without using amounts that would otherwise be paid as principal on the notes. If the swap counterparty fails to pay a net swap receipt, and if leases included in the 2007-A SUBI and realization of the lease vehicles related thereto and funds on deposit in the reserve account are insufficient to make payments of interest on the notes, you may experience delays and/or reductions in the interest on and principal payments onof your notes.
   
  The swap counterparty’s senior unsecured debt obligations currently are rated “[ ]” from Standard & Poor’s, a division of The McGraw-Hill Companies, Inc. and “[ ]” from Moody’s Investors Service. A downgrade, suspension or withdrawal of any rating ofDuring those periods in which the swap counterparty by a rating agency may result in the downgrade, suspension or withdrawal of the ratings assigned by such rating agency to any class (or all classes) of notes. Investors should make their own determinations as to the likelihood of performancefloating rate payable by the swap counterparty of its obligations under the interest rate swap agreement. A downgrade, suspension or withdrawalagreement is less than the fixed rate payable by the issuing entity under the interest rate swap agreement, the issuing entity will be obligated to make a net swap payment to the swap counterparty. The issuing entity’s obligation to pay a net swap payment to the swap counterparty is secured by the issuing entity’s property.
An indenture default may result in payments on your notes being accelerated. The swap counterparty’s right to receive a net swap payment in such event, will be higher in priority than all payments on the notes. If a net swap payment is due to the swap counterparty on a payment date and there are insufficient collections on leases included in the 2007-A SUBI and realization of the rating assigned by a rating agencylease vehicles related thereto insufficient funds on deposit in the reserve account to a classmake payments of interest on and principal of the notes, would likely have adverse consequencesyou may experience delays and/or reductions in the interest on the liquidity or market valueand principal payments of thoseyour notes.
   
  As more fully described in this prospectus supplement underEarly Termination May Affect Weighted Average Life and Yield. Certain events (including some that are not within the control“Description of the issuing entity or the swap counterparty) may cause the termination of Notes — Interest Rate Swap Agreement,”the interest rate swap agreement. Certainagreement generally may not be terminated except upon failure of theseeither party to the interest rate swap agreement to make payments when due, a bankruptcy of either party to the interest rate swap agreement or other insolvency events will not cause a terminationwith respect to the swap counterparty, or illegality; or failure of the swap counterparty to provide financial information as required by Regulation AB or to post eligible collateral or assign the interest rate swap agreement to an eligible counterparty if it is unable to provide that financial information, certain tax or merger events that affect the swap counterparty’s creditworthiness or ability to make payments, or any other breach of the interest rate swap agreement unless a majority of holders of notes vote to instructon the indenture trustee (as assigneepart of the rights ofswap counterparty; a material misrepresentation by the owner trustee) to terminateswap counterparty in the interest rate swap agreement. The holdersagreement; or failure of any class of notes may not have sufficient voting intereststhe swap counterparty to causeobtain a guarantee, to post collateral, assign the interest rate swap agreement to an eligible counterparty or to prevent a termination oftake other remedial action if the swap counterparty’s credit ratings drop below the levels required by the interest rate swap agreement. Depending on the reason for the termination, a termination payment may be due to the issuing entity or to the swap counterparty. The amount of any termination payment will be based on the market value of the interest rate swap agreement. Any such termination payment could, if market interest rates and other conditions have changed materially, be substantial.
If the swap counterparty fails to make a termination payment owed to the issuing entity under the interest rate swap agreement, the issuing entity may not be able to enter into a replacement interest rate swap agreement and to the extent the interest rates on the [Class A-   ] Notes exceed the fixed rate the issuing entity had been required to pay the swap counterparty under the interest rate swap agreement,agreement. If this occurs, the amount available to pay principal of and interest on the notes will be reduced. If,reduced to the extent the interest rate on the other hand,Class A-4 notes exceeds the fixed rate the issuing entity would have been required to pay the swap counterparty under the interest rate swap agreement is terminated and the issuing entity is required to pay termination payments to the swap counterparty, such payments, if any, will be pari passu with payments of interest on the notes and may reduce the amount available to pay principal of and interest on the notes. In addition, if the notes are accelerated after the interest rate swap agreement terminates, the indenture trustee may under certain circumstances liquidate the assets of the issuing entity. Liquidation would likely accelerate payment of all notes that are then outstanding. If a liquidation occurs close to the date when any class otherwise would have been paid in full, repayment of that class might be delayed while liquidation of the assets is occurring. Additionally, liquidation proceeds may not be sufficient to repay the notes in full. Even if liquidation proceeds are sufficient to repay the notes in full, any liquidation that causes the principal of a class of notes to be paid before the related final scheduled payment date will involve the prepayment risks described under“Risk Factors – You may experience reduced returns on your investment resulting from prepayments on the leases, reallocation of the leases and the leased vehicles from the SUBI or early termination of the issuing entity” in the prospectus.agreement.
   
  Risk of Loss Upon Termination. The proceeds of any liquidation of the assets of the issuing entity may be insufficient to pay in full all accrued interest on and principal of each outstanding class of notes. In addition, termination ofIf the interest rate swap agreement may under certain circumstances constitute an eventis terminated and no replacement is entered into and collections on leases included in the 2007-A SUBI and realization of default under the indenture. If this occurs,lease vehicles related thereto and funds on deposit in the priority of payments of all notes will change, from pro rata payments of interest followed by sequential payments of principalreserve account are insufficient to make payments of interest and principal on your notes you may experience delays and/or reductions in the Class A-1 Notes first, followed by payment of interest on and principal on the Class A-2 Notes, the Class A-3 Notes, the Class A-4a and the Class A-4b Notes. As a result, a classpayments of notes with an earlier maturity may absorb a similar amount of losses than a class of notes with later maturity.your notes. ]

16S-19


   
Risk of loss or delay in payment may result from delays in the transfer of servicing due to the servicing fee structure.structure.
 Because the servicing fee is structured as a percentage of the aggregate securitization value of the leases and leased vehicles, the amount of the servicing fee payable to the servicer may be considered insufficient by potential replacement servicers if servicing is required to be transferred at a time when much of the aggregate outstanding securitization value of the leases and leased vehicles has been repaid. Due to the reduction in servicing fee as described in the foregoing, it may be difficult to find a replacement servicer. Consequently, the time it takes to effect the transfer of servicing to a replacement servicer under such circumstances may result in delays and/or reductions in the interest and principal payments on your notes.
   
The return on your notes could be reduced by shortfalls due to extreme weather conditions and natural disasters.disasters.
 Extreme weather conditions could cause substantial business disruptions, economic losses, unemployment and an economic downturn. As a result, the related lessees’ ability to make payments on the leases could be adversely affected. The issuing entity’s ability to make payments on the notes could be adversely affected if the related obligors were unable to make timely payments.
In addition, natural disasters may adversely affect lessees of the leases. The effect of natural disasters such as Hurricane Katrina, on the performance of the leases is unclear, but there may be an adverse effect on general economic conditions, consumer confidence and general market liquidity. Investors should consider the possible effects on natural disasters on delinquency, default and prepaymentearly termination experience on the performance of the leases.
Risks associated with legal proceedings relating to leases.
From time to time, Nissan Motor Acceptance Corporation is a party to legal proceedings, and is presently a party to, and is vigorously defending, various legal proceedings, including proceedings that are or purport to be class actions. Some of these actions may include claims for rescission and/or set-off, among other forms of relief. Each of Nissan Auto Leasing LLC II, the depositor, and Nissan Motor Acceptance Corporation, the servicer, will make representations and warranties relating to the leases’ compliance with law and the issuing entity’s ability to enforce the lease contracts. If there is a breach of any of these representations or warranties, the issuing entity’s sole remedy will be to require Nissan Auto Leasing LLC II to repurchase the affected leases. Nissan Motor Acceptance Corporation believes each such proceeding constitutes ordinary litigation incidental to the business and activities of major lending institutions, including Nissan Motor Acceptance Corporation. The amount of liability on pending claims and actions as of the date of this prospectus supplement is not determinable; however, in the opinion of the management of Nissan Motor Acceptance Corporation, the ultimate liability resulting from such litigation should not have a material adverse effect on Nissan Motor Acceptance Corporation’s consolidated financial position or results of operation. However, there can be no assurance in this regard.
   
The residual value of leased vehicles may be adversely affected by discount pricing incentives and marketing incentive programs.programs.
 Historical residual value loss experience on lease vehicles is partially attributable to new car pricing policies of all manufacturers. Discount pricing incentives or other marketing incentive programs on new cars by Nissan North America, Inc. or by its competitors that effectively reduce the prices of new cars may have the effect of reducing demand by consumers for used cars. Although Nissan North America currently does not have any marketing incentive program that reduces the prices of the new cars, it may introduce such programs in the future. The reduced demand for used cars resulting from discount pricing incentives or other marketing incentive

S-20


programs introduced by Nissan North America, Inc. or any of its competitors may reduce the prices consumers will be willing to pay for used cars, including leased vehicles included in the pool assets at the end of the related leases and thus reduce the residual value of such leased vehicles. As a result, the proceeds received by the titling trust upon disposition of leased vehicles may be reduced and may not be sufficient to pay amounts owing on the notes.
   
The ratings of the notes may be withdrawn or revised which may have an adverse effect on the market price of the notes.notes.
 A security rating is not a recommendation to buy, sell or hold the notes. The ratings are an assessment by Moody’s, Standard & Poor’s Rating Services, [and Fitch]a division of the McGraw Hill Companies, Inc., and Moody’s Investors Service, respectively, of the likelihood that interest on a class of notes will be paid on a timely basis and that a class of notes will be paid in full by its final scheduled payment date. Ratings on the notes may be lowered, qualified or withdrawn at any time without notice from the issuing entity or the depositor. The ratings do not consider to what extent the notes will be subject to prepayment or that the outstanding principal amount of any class of notes will be paid prior to the final scheduled payment date for that class of notes.
Lack of liquidity in the secondary market may adversely affect your notes.
The secondary market for asset-backed securities is experiencing significantly reduced liquidity. This period of illiquidity may continue and may adversely affect the market value of your notes. See “Risk Factors — You may have difficulty selling your notes and/or obtaining your desired price due to the absence of a secondary market” in this prospectus supplement.

17S-21


OVERVIEW OF THE TRANSACTION
     Please refer to page S-[ ]5] for a diagram providing an overview of the transaction described in this prospectus supplementProspectus Supplement and the prospectus.accompanying Prospectus. You can find a listing of the pages where the principal terms are defined under “Index“Index of Principal Terms”in this Prospectus Supplement beginning on page S-[ ].75].
     All of the motor vehicle dealers(“Dealers”)in the Nissan Motor Acceptance Corporation(“NMAC”)network of Dealers have entered into agreements with NMAC or Infiniti Financial Service,Services, which is a division of NMAC(“IFS”), pursuant to which they have assigned and will assign retail closed-end motor vehicle lease contracts to Nissan-Infiniti LT, a Delaware statutory trust (the “Titling“Titling Trust”). The Titling Trust was created in July 1998 to avoid the administrative difficulty and expense associated with retitling leased vehicles for the securitization of motor vehicle leases. The Titling Trust issued to NILT Trust (the “UTI“UTI Beneficiary”) a beneficial interest in the undivided trust interest (the “UTI”“UTI”) representing the entire beneficial interest in the unallocated assets of the Titling Trust. See “The“The Titling Trust — Property of the Titling Trust”in the prospectus.accompanying Prospectus. The UTI Beneficiary will instruct the trustee of the Titling Trust:
  to establish a special unit of beneficial interest (the “SUBI”“SUBI”) and
 
  to allocate to the SUBI a separate portfolio of leases (the “Leases”“Leases”), the related vehicles leased under the Leases (the “Leased“Leased Vehicles”), the cash proceeds associated with such Leases, the security deposits made by the lessees, the certificates of title relating to the Leased Vehicles and the right to receive payments under any insurance policy relating to the Leases, the Leased Vehicles or the related lessees.
     The SUBI will represent the entire beneficial interest in the Leases, Leased Vehicles and other assets associated with such Leases and Leased Vehicles referenced above (collectively, the “SUBI“SUBI Assets”). Upon the creation of the SUBI, the portfolio of Leases or Leased Vehicles will no longer constitute assets of the Titling Trust represented by the UTI, and the interest in the Titling Trust assets represented by the UTI will be reduced accordingly. The SUBI will evidence an indirect beneficial interest, rather than a direct legal interest, in the related SUBI Assets. The SUBI will not represent a beneficial interest in any Titling Trust assets other than the related SUBI Assets. Payments made on or in respect of any Titling Trust assets other than the SUBI Assets will not be available to make payments on the Notes or the Certificates. The UTI Beneficiary may from time to time cause special units of beneficial interest similar to the SUBI (each, an “Other“Other SUBI”) to be created out of the UTI. The Issuing Entity (and, accordingly, the Securityholders) will have no interest in the UTI, any Other SUBI or any assets of the Titling Trust evidenced by the UTI or any Other SUBI. See “The“The Titling Trust”and “The“The SUBI”in the accompanying prospectus.Prospectus.
     On the date of initial issuance of the Notes and the Certificates (the “Closing“Closing Date”), the Titling Trust will issue a certificate evidencing the SUBI (the “SUBI“20[] -[] SUBI Certificate”) to or upon the order of the UTI Beneficiary. The UTI Beneficiary will then sell, transfer and assign its beneficial interests in the SUBI represented by the 20[      ] -[      ] SUBI Certificate to Nissan Auto Leasing LLC II (the “Depositor”“Depositor”). The Depositor will in turn sell, transfer and assign the 20[      ] - -[      ] SUBI Certificate to Nissan Auto Lease Trust [ -20[      ] -[      ], a Delaware statutory trust (the “Issuing“Issuing Entity”). The Issuing Entity will issue [four]four classes of Notesnotes (the “Notes”“Notes”) in an aggregate principal amount of $[                      ] (the “Initial“Initial Note Balance”) and [one]one class of asset backed certificates (the “Certificates”“Certificates”) in the aggregate principal amount of $[ ] (the“Initial Certificate Balance”) to the Depositor in consideration for the 20[       ]-[      ] SUBI Certificate and will pledge the 20[      ] -[      ] SUBI Certificate to the indenture trustee as security therefor. The holders of the Notes are referred to in this prospectus supplementProspectus Supplement as the “Noteholders,“Noteholders,and the holders of the Certificates are referred to herein as the “Certificateholder.“Certificateholder.The Notes and the Certificates are collectively referred to in this prospectus supplementProspectus Supplement as the “Securities,“Securities,and the holders of the Securities are referred to as “Securityholders.“Securityholders.Each Note will represent an obligation of, and each Certificate will represent a fractional beneficial interest in, the Issuing Entity. Payments in respect of the Certificates will be subordinated to payments in respect of one or more classes of Notes to the extent described in this prospectus supplement.Prospectus Supplement.
     The Notes are the only securities being offered hereby. The Depositor will retain all of the Certificates.
     [AsAs a condition to the issuance of the Notes, Moody’s Investors Service or its successors (“Moody’s”) and Standard & Poor’s Rating Services, a division of The McGraw-Hill Companies, Inc., or its successors (“(Standard & Poor’s” [and Fitch, Inc.) and Moody’s Investors Service or its successors (“Fitch”) and] (“Moody’s”and, together with Moody’s,Standard & Poor’s, the “Rating“Rating Agencies”) must rate (i) the Class A-[1] Notes in their highest short-term rating category and (ii) the remaining classes of the Notes in their highest long-term rating category. See “Ratings“Ratings of the Notes”in this prospectus supplementProspectus Supplement for further information concerning the ratings assigned to the Notes, including the limitations of such ratings.]

18S-22


THE ISSUING ENTITY
Formation
     The Issuing Entity was formed as a statutory trust under the laws of Delaware solely for the purposes of the transactions described in this prospectus supplementProspectus Supplement and the prospectus.accompanying Prospectus. The Issuing Entity will be governed by an amended and restated trust agreement, to be dated as of the Closing Date (the “Trust“Trust Agreement”), between the Depositor and [WilmingtonWilmington Trust Company],Company, as owner trustee (the “Owner“Owner Trustee”).
     The Issuing Entity will issue the Notes pursuant to an indenture, to be dated as of the Closing Date (the “Indenture”“Indenture”), between the Issuing Entity and [      ],[U.S. Bank National Association], as indenture trustee (the “Indenture“Indenture Trustee”and, together with the Owner Trustee, the “Trustees”“Trustees”), and will issue the Certificates pursuant to the Trust Agreement.
     The Issuing Entity will not engage in any activity other than as duly authorized in accordance with the terms of the Trust Agreement. On the Closing Date, the authorized purposes of the Issuing Entity will be limited to:
  issuing the Securities,
 
  acquiring the 20[      ]-[      ] SUBI Certificate and the other property of the Issuing Entity with the net proceeds from the sale of the Notes and certain capital contributions, and unsecured subordinated loans made by, NMAC,
 
  assigning and pledging the property of the Issuing Entity to the Indenture Trustee,
 
  making payments on the Notes and the Certificates,
 
  entering into and performing its obligations under the Basic Documents (as defined herein) to which it is a party,
 
  engaging in other transactions, including entering into agreements, that are necessary, suitable or convenient to accomplish, or that are incidental to or connected with, any of the foregoing activities, and
 
  subject to compliance with the Basic Documents, engaging in such other activities including, without limitation, [entering into the Interest Rate [Cap][Swap] Agreement], as may be required in connection with conservation of the Issuing Entity’s Estate and the making of distributions to the holders of the Notes and the Certificates.
     The term “Basic“Basic Documents”refers to the Indenture, together with the SUBI Trust Agreement the Servicing Agreement, the Trust Administration Agreement, the Trust Agreement, the 20[      ]-[      ] SUBI Certificate Transfer Agreement, the Trust 20[      ]-[      ] SUBI Certificate Transfer Agreement,Agreement[, the Cap AgreementInterest Rate [Cap][Swap] Agreement] and the Agreement of Definitions.
     [On the Closing Date, NMAC will make [a capital contribution of $___toto the Issuing Entity][an unsecured subordinated loan to the Issuing Entity in the principal amount of $___to$[                      ]] to pay for a portion of the cost of acquiring the 20[       ]-[      ] SUBI Certificate and the other property of the Issuing Entity.] [The subordinated loan will have an interest rate of ___%[            ]%, be payable ___and[      ] and mature on ___;[            ]; however, payments on the subordinated loan will only be made after any payments then due and payable on the Notes have been made][[Insert other information/description regarding subordinated loan from NMAC to the Issuing Entity.made.]
     The Issuing Entity may not engage in any additional activities other than in connection with the foregoing purposes or other than as required or authorized by the terms of the Issuing Entity’s Trust Agreement or the other Basic Documents.
     Securities owned by the Issuing Entity, the Depositor, the Servicer and their respective affiliates will be entitled to all benefits afforded to the Securities except that they generally will not be deemed outstanding for the purpose of making requests, demands, authorizations, directions, notices, consents or other action under the Basic Documents.

S-23


     The Issuing Entity’s principal office will be in [Wilmington, Delaware],Wilmington, Delaware, in care of the Owner Trustee, at the address listed below under “— The Owner Trustee, the Indenture Trustee and the Titling Trustee.”The fiscal year of the Issuing Entity begins on [January 1][April[April 1] of each year.
NMAC, on behalf of the Issuing Entity, will file with the Securities and Exchange Commission (the “SEC”“SEC”) periodic reports of the Issuing Entity required to be filed with the SEC under the Securities Exchange Act of 1934, as amended (the “1934“1934 Act”), and the rules and regulations of the SEC thereunder. For more information on where you can obtain a copy of these and other reports, you should refer to “Where“Where You Can Find More Information”in the prospectus.accompanying Prospectus.
Capitalization of the Issuing Entity
     On the Closing Date, the Issuing Entity will initially be capitalized with $[            ] aggregate principal amount of Notes and with the$[                      ] aggregate principal amount of Certificates. In exchange for the 20[  ��   ]-[      ] SUBI Certificate, the Issuing Entity will transfer the Notes and Certificates to the Depositor,

19


who will then sell the Notes to the Noteholders. The Depositor will retain all of the Certificates, which represent all of the ownership interests in the Issuing Entity. The following table illustrates the capitalization of the Issuing Entity as of the Closing Date, as if the issuance and sale of the Securities had taken place on that date:
   
  Amount
NotesClass A-1 $ [                 ]
Class A-2 $ [                 ]
Class A-3$ [                 ]
Class A-4$ [                 ]
Certificates$ [                 ]
   
CertificatesSubtotal $ [                 ]
Reserve Account $ [                 ]
   
Total $ [                 ]
   
     [The Issuing Entity may also be liable for payments to the [Cap Provider][Swap Counterparty] as described in this Prospectus Supplement under“Description of the Notes — Interest Rate [Cap][Swap] Agreement.”]
Property of the Issuing Entity
     On the Closing Date, the Depositor will transfer the 20[      ] -[      ] SUBI Certificate to the Issuing Entity pursuant to the Trust 20[      ] -[      ] SUBI Certificate Transfer Agreement. The Issuing Entity will then pledge its interest in the 20[      ] -[      ] SUBI Certificate to the Indenture Trustee under the Indenture. See “The“The SUBI — Underwriting and Transfers of the SUBI Certificate.”Certificate”in this Prospectus Supplement.
     After giving effect to the transactions described in this prospectus supplement,Prospectus Supplement, the property of the Issuing Entity (the “Issuing“Issuing Entity’s Estate”) will include:
  the 20[      ]-[      ] SUBI Certificate, evidencing a 100% beneficial interest in the SUBI Assets, including the lease payments and the right to payments received after [            , ] (the “Cutoff“Cutoff Date”) from the sale or other disposition of the Leased Vehicles on deposit in the SUBI Collection Account and investment earnings, net of losses and investment expenses, on amounts on deposit in the SUBI Collection Account,
 
  the Reserve Account and any amounts deposited therein (including investment earnings, net of losses and investment expenses, on amounts on deposit therein),
 
  the rights of the Indenture Trustee as secured party under a back-up security agreement with respect to the 20[      ] -[      ] SUBI Certificate and the 100% undivided interest in the SUBI Assets,
 
  the rights of the Issuing Entity to funds on deposit from time to time in the Note Distribution Account and any other account or accounts established pursuant to the Indenture,
 
  the rights of the Depositor, as transferee, under the SUBI Certificate Transfer Agreement,
 
  the rights of the Issuing Entity, as transferee, under the Trust SUBI Certificate Transfer Agreement,

S-24


  the rights of the Issuing Entity as a third-party beneficiary of the Servicing Agreement, to the extent relating to the SUBI Assets, and the SUBI Trust Agreement, [and]
 
  [the rights of the Issuing Entity and of the Owner Trustee under the interest rate [cap]Interest Rate [Cap][swap] agreementSwap] Agreement and the amounts payable to the Issuing Entity thereunder, and]
 
  all proceeds and other property from and relating to the foregoing[;foregoing; provided thatactualsales proceeds will not constitute part of the Issuing Entity’s Estate (as described under “Nissan“Nissan Motor Acceptance Corporation  Like Kind Exchange”in the prospectus)]accompanying Prospectus).
     The Issuing Entity will pledge the Issuing Entity’s Estate to the Indenture Trustee [and the [Cap Provider][Swap Counterparty] pursuant to the Indenture.Indenture and the Interest Rate [Cap][Swap] Agreement].
     Holders of the Notes and Certificates will be dependent on payments made on the Leases and proceeds received in connection with the sale or other disposition of the related Leased Vehicles for payments on the Notes and Certificates. Because the SUBI will represent a beneficial interest in the related SUBI Assets, the Issuing Entity will not, except to the extent of the back-up security interest as discussed in “Additional“Additional Legal Aspects of the Leases and the Leased Vehicles — Back-up Security Interests”in the prospectus,accompanying Prospectus, have a direct ownership interest in the Leases or a direct ownership interest or perfected security interest in the Leased Vehicles — which will be titled in the name of the Titling Trust or the titling trustee on behalf of the Titling Trust. It is therefore possible that a claim or lien in respect of the Leased Vehicles or the Titling Trust could limit the amounts payable in respect of the 20[       ] -[      ] SUBI Certificate to less than the amounts received from the lessees of the Leased Vehicles or received from the sale or other disposition of the Leased Vehicles. To the extent that a claim or lien were to delay the disposition of the Leased Vehicles or reduce the amount paid to the holder of the 20[      ]-[      ] SUBI Certificate in respect of its beneficial interest in the SUBI Assets, you could experience delays in payment or losses on your investment. See “Risk“Risk Factors — A depositor or servicer bankruptcy could delay or limit payments to you,” “Risk Factors — Interests of other persons in the leases and the leased vehicles could be superior to the issuing entity’s interest,

20


which may result in delayed or reduced payment on your notes, “The“The SUBI,” “Additional Legal Aspects of the Titling Trust and the SUBI — The SUBI”and “Additional“Additional Legal Aspects of the Leases and the Leased Vehicles — Back-up Security Interests”in the prospectus.accompanying Prospectus.
THE OWNER TRUSTEE, THE INDENTURE TRUSTEE AND THE INDENTURETITLING TRUSTEE
     [Wilmington Trust Company] will be the Owner Trustee under the Trust Agreement. [Wilmington Trust Company]Company is a [DelawareDelaware banking corporation]corporation with trust powers incorporated in [1903]1903 and its corporate trust office is located at [RodneyRodney Square North, 1100 N. Market Street, Wilmington, Delaware 19890]. [Wilmington Trust Company] has served as owner trustee in numerous asset-backed transactions involving automobile leases. NMAC, the Depositor and their respective affiliates may maintain normal commercial banking relationships with the Owner Trustee and its affiliates. The fees and expenses of the Owner Trustee will be paid by NMAC, as administrative agent (the “Administrative“Administrative Agent”) under the Trust Administration Agreement dated as of the Closing Date (the “Trust“Trust Administration Agreement”) among NMAC, as Administrative Agent, the Issuing Entity and the Indenture Trustee.
     For a description of the roles and responsibilities of the Owner Trustee, see “The“Description of the Trust Agreement”and “The“Description of the Trust Administration Agreement”in the prospectus.accompanying Prospectus. For a description of the roles and responsibilities of the Indenture Trustee, see “Description“Description of the Indenture”in the prospectus.accompanying Prospectus.
     [U.S. Bank N.A.] National Association](“[U.S. Bank]”)will be the Indenture Trusteeact as indenture trustee, registrar and paying agent under the Indenture. [U.S. Bank, N.A.]Bank] is a [nationalnational banking association]association and a wholly-owned subsidiary of U.S. Bancorp, which is currently ranked as the [sixth] largest bank holding company in the United States with total assets exceeding $[ nbs20 ] billion.as of [            ,            ]. As of [            ,            ], U.S. Bancorp served approximately [            ] customers, operated [ ] branch offices in [      ] states and had over [                      ] employees. A network of specialized U.S. Bancorp offices across the nation, inside and outside its [24]-state footprint, provides a comprehensive line of banking, brokerage, insurance, investment, mortgage, trust and payment services products to consumers, businesses, governments and institutions.]
     [[U.S. Bank] has offices in [            ] U.S. cities. The indentureIndenture will be administered from U.S. Bank’s[U.S. Bank’s] corporate trust office located at [209 South LaSalle Street, Suite 300, Chicago, Illinois 60604]. The telephone number]

S-25


     [[U.S. Bank] has provided corporate trust services since 1924. As of the Indenture Trustee is [(312) 325-8902].[                      , ], [U.S. Bank] was acting as trustee with respect to over [                 ] issuances of securities with an aggregate outstanding principal balance of over $[                     ]. This portfolio includes corporate and municipal bonds, mortgage-backed and asset-backed securities and collateralized debt obligations.]
     [The Indenture Trusteeindenture trustee shall make each monthly statement available to the holders via the Indenture Trustee’sindenture trustee’s internet website at “http:http://www.usbank.com/abs. Holders with questions may direct them to the Indenture Trustee’sindenture trustee’s bondholder services group at 800-934-6802.(800) 934-6802.]
     [As of [                     , ], [U.S. Bank] (and its affiliate [U.S. Bank Trust National Association]) was acting as indenture trustee, registrar and paying agent on [       ] issuances of automobile receivables-backed securities with an outstanding aggregate principal balance of approximately $[                      ].]
     For a description of the roles and responsibilities of the Indenture Trustee, see“Description of the Indenture”in the accompanying Prospectus.
     NILT, Inc. will act as titling trustee of Nissan-Infiniti LT under the titling trust agreement. NILT, Inc. is a Delaware corporation and a wholly-owned subsidiary of [U.S. Bank National Association, which is a wholly-owned subsidiary of U.S. Bancorp]. [U.S. Bank] has provided titling trustee services for auto lease-backed securities since [1993]. As of [                      , ], [U.S. Bank], or a subsidiary thereof, was providing titling trustee services for over [       ] issuers of auto lease-backed securities. The titling trust agreement will be administered from [U.S. Bank]’s trust office located at [209 South LaSalle Street, Suite 300, Chicago, Illinois 60604].
     NMAC, the Depositor and their respective affiliates may maintain normal commercial banking relationships with the Indenture Trustee and its affiliates. The fees and expenses of the Indenture Trustee will be paid by the Servicer, as the Administrative Agent under the Trust Administration Agreement.
     As
[THE [CAP PROVIDER][SWAP COUNTERPARTY]
     [                      ], a national banking association (the“Bank”) will be the [cap provider][swap counteparty] under the Interest Rate [Cap][Swap] Agreement. [Insert additional information regarding cap provider or swap counterparty as appropriate.]
     Upon the occurrence of [___, ___], U.S. Bank was actingan event of default or termination event specified in the Interest Rate [Cap] [Swap] Agreement, the Interest Rate Swap Agreement may be replaced with a replacement interest rate swap agreement as indenture trustee with respect to over [ ] issuancesdescribed below under“Description of securities with an aggregate outstanding principal balanceNotes — Interest Rate [Cap][Swap] Agreement.”
     Based on a reasonable good faith estimate of approximately $[ ] trillion. This portfolio includes corporate and municipal bonds, mortgage-backed and asset-backed securities and collateralized debt obligations. U.S. Bank has acted as trustee of auto lease-backed securities since 1993. As of [___, ___], U.S. Bank was acting as indenture trustee on [___] issuances of auto lease-backed securities, with an outstanding aggregate principal balance of approximately $[___].
     For a descriptionmaximum probable exposure, the significance percentage of the roles and responsibilities of the Indenture Trustee, see “Description of the Indenture” in the prospectus.Interest Rate Swap Agreement is less than 10%.]
USE OF PROCEEDS
     The Depositor will use the net proceeds from the sale of the Notes  proceeds from the sale of the Notes minus the underwriting discount in the amount of $[                      ], payable to the underwriters  to acquire the 20[       ]-[      ] SUBI Certificate from NILT Trust,Trust[, and to make a capital contribution to the Issuing Entity in the amount of $[            ], [to] to purchase the Interest Rate [Cap][Swap] Agreement for $___ and]Agreement] and to fund the Reserve Account in the amount of $[                      ]. No expenses incurred in connection with the selection and acquisition of the pool assets will be payable from the proceeds from the sale of the Notes.
THE SUBI
General
     The SUBI will be issued by the Titling Trust under a 20[       ]-[ -      ] SUBI supplement (the “SUBI“SUBI Supplement”) to the Titling Trust Agreement dated as of August 26, 1998 (the “Titling“Titling Trust Agreement,” and together with the SUBI Supplement, the “SUBI“SUBI Trust Agreement”), among NILT Trust, as the UTI Beneficiary, NMAC as servicer (the “Servicer”“Servicer”), NILT, Inc. as trustee (the “Titling

S-26


“Titling Trustee”), Wilmington Trust Company, as Delaware trustee, and U.S.[U.S. Bank National Association,Association], as trust agent (in that capacity, the “Trust“Trust Agent”). To provide for the servicing of the SUBI Assets, the Titling Trust, the Servicer and the UTI Beneficiary will enter into a supplement (the “Servicing“Servicing Supplement”) to the Basic Servicing Agreement dated as of March 1, 1999 (the “Basic“Basic Servicing Agreement,”and together with the Servicing Supplement, the “Servicing“Servicing Agreement”).

21


     The SUBI will represent an indirect beneficial interest, rather than a direct legal interest, in the Leases and the Leased Vehicles allocated to that SUBI, all proceeds of or payments on or in respect of the Leases or Leased Vehicles received or due after the close of business on the Cutoff Date, and all other related SUBI Assets, including:
  amounts in the SUBI Collection Account received in respect of the Leases or the sale of the Leased Vehicles,
 
  certain monies due under or payable in respect of the Leases and the Leased Vehicles after the Cutoff Date, including the right to receive payments made to NMAC, the Depositor, the Titling Trust, the Titling Trustee or the Servicer under any insurance policy relating to the Leases, the Leased Vehicles or the related lessees, and
 
  all proceeds of the foregoing.
     The SUBI will not represent a beneficial interest in any Titling Trust assets other than the related SUBI Assets. None of the Issuing Entity, the Noteholders and the Certificateholder will have an interest in the UTI, any Other SUBI or any assets of the Titling Trust evidenced by the UTI or any Other SUBI. Payments made on or in respect of Titling Trust assets not represented by the SUBI will not be available to make payments on the Notes or the Certificates.
     On the Closing Date, the Titling Trust will issue the 20[       ]-[      ] SUBI Certificate evidencing the SUBI to or upon the order of NILT Trust, as UTI Beneficiary. For more information regarding the Titling Trust, the UTI Beneficiary and the Titling Trustee, you should refer to “The“The Titling Trust” in the prospectus.accompanying Prospectus.
Underwriting and Transfers of the SUBI Certificate
     Upon issuance by Nissan-Infiniti LT, the 20[       ]-[      SUBI Certificate will be transferred by NILT Trust, the UTI Beneficiary, to the Depositor and then transferred by the Depositor to the Issuing Entity. Such transfers will be made by NILT Trust, the UTI Beneficiary, and the Depositor in their capacities as the underwriters of the 20[       ]-[      ] SUBI certificate.Certificate.
     Transfer of the 20[      ] -[v ] SUBI Certificate by the UTI Beneficiary to the Depositor will be made pursuant to a transfer agreement, to be dated as of the Closing Date (the “SUBI“SUBI Certificate Transfer Agreement”). The UTI Beneficiary will covenant to treat the conveyance of the 20[       ] -[      ] SUBI Certificate to the Depositor as an absolute sale, transfer and assignment for all purposes.
     Immediately after the transfer of the 20[      ] -[      ] SUBI Certificate to the Depositor, the Depositor will:
  sell, transfer and assign to the Issuing Entity, without recourse, all of its right, title and interest in and to the 20[      ] -[      ] SUBI Certificate under a transfer agreement, to be dated as of the Closing Date (the “Trust“Trust SUBI Certificate Transfer Agreement”) and
 
  deliver the 20[       ] -[      ] SUBI Certificate to the Issuing Entity.
In exchange, the Issuing Entity will transfer to the Depositor the Notes and the Certificates.
     Immediately following the transfer of the 20[      ]-[      ] SUBI Certificate to the Issuing Entity, the Issuing Entity will pledge its interest in the Issuing Entity’s Estate, which includes the 20[      ]-[      ] SUBI Certificate, to the Indenture Trustee as security for the Notes.

S-27


THE LEASES
General
     The Leases allocated to the SUBI consist of [                 ] motor vehicle retail closed-end leases for new Nissan [and Infiniti]and Infiniti motor vehicles. Each of the LeasesLease was originated by a Dealer in the ordinary course of such Dealer’s business and assigned to the Titling Trust on or prior to the Cutoff Date, in accordance with the underwriting procedures described under “Nissan“Nissan Motor Acceptance Corporation — Lease Underwriting Procedures”in the prospectus.accompanying Prospectus. For more information regarding NMAC’s leasing business, you should refer to “Nissan“Nissan Motor Acceptance Corporation”in the prospectus.accompanying Prospectus. NMAC will represent and warrant, among other things, that no adverse selection procedures were employed in selecting the Leases or the Leased Vehicles for inclusion in the SUBI Assets; however, it is nonetheless possible that the delinquencies or losses on the Leases could exceed those on other leases included in NMAC’s portfolio of new Nissan and [Infiniti]Infiniti motor vehicle leases, which includes leases owned by NMAC or the Titling Trust and leases that have been sold but are still being serviced by NMAC.
     Each Lease is a closed-end lease. Over the term of the Lease (the “Lease“Lease Term”), the lessee is required to make level monthly payments intended to cover the cost of financing the related Leased Vehicle, scheduled depreciation of the Leased Vehicle and certain sales, use or lease taxes. From each payment billed with respect to a Leased Vehicle, the amounts that represent the financing cost and

22


depreciation of the Leased Vehicle (including any capitalized amounts, such as insurance and warranty premiums) (the “Monthly“Monthly Payment”) will be available to the Issuing Entity to make payments in respect of the Notes and the Certificates.
     A Lease may terminate (a) at the scheduled end of the Lease Term (the “Lease“Lease Maturity Date”) or (b) prior to the related Lease Maturity Date (“(anEarly Lease Termination”). An Early Lease Termination may occur if (a) the related lessee defaults under the Lease (a “Credit“Credit Termination”), (ii) a lessee who is not in default elects to terminate the lease prior to the Lease Maturity Date (a “Lessee“Lessee Initiated Early Termination”) or (iii) the related Leased Vehicle has been lost, stolen or damaged beyond economic repair (a “Casualty“Casualty Termination”). In connection with certain types of Early Lease Terminations, the lessee will be required to pay early termination charges and fees described under “The“The Leases  Early Termination”in the accompanying prospectus.Prospectus. For more information regarding scheduled and early termination of the Leases, you should refer to “The“The Leases  General,” “–“— Early Termination”in the accompanying prospectus.Prospectus.
Characteristics of the Leases
     The securitized portfolio information presented in this prospectus supplementProspectus Supplement is stated as of the Cutoff Date and is calculated based on the Securitization Value of the Leases and the related Leased Vehicles allocated to the SUBI. As of the Cutoff Date, the Leases and related Leased Vehicles allocated to the SUBI had an aggregate Securitization Value of approximately $[      ]. For more information regarding how the Securitization Value for each Lease is calculated, you should refer to “–“— Calculation of the Securitization Value”below.
General
     The Leases were selected from a pool of eligible leases that all met several criteria. The criteria for the Leases include, among others, that, as of the Cutoff Date, each Lease:
  relates to a Nissan [oror an Infiniti]Infiniti automobile, light duty truck, minivan or sport utility vehicle, of a model year of [            ] or later,
 
  is written with respect to a Leased Vehicle that was at the time of the origination of the related Lease a new Nissan [or Infiniti]or Infiniti motor vehicle,
 
  was originated in the United States on or after [            ,            ] ,], by a Dealer (a) for a lessee with a United States address, (b) in the ordinary course of such Dealer’s business, and (c) pursuant to a Dealer agreement that provides for recourse to the Dealer in the event of certain defects in the Lease, but not for default by the lessee,
 
  has a remaining term to maturity, as of the Cutoff Date, of not less than [      ] months and not greater than [       ] months,

S-28


  provides for level payments that fully amortize the Adjusted Capitalized Cost of the Lease at a contractual annual percentage rate (the “Lease“Lease Rate”) to the related Contract Residual over the Lease Term and, in the event of a Lessee Initiated Early Termination, provides for payment of an Early Termination Charge,
 
  is not more than 29 days past due as of the Cutoff Date,
 
  is owned, and the related Leased Vehicle is owned by the Titling Trust, free of all liens (including tax liens, mechanics’ liens, and other liens that arise by operation of law), other than any lien upon a certificate of title of any Leased Vehicles deemed necessary and useful by the Servicer solely to provide for delivery of title documentation to the Titling Trustee (an “Administrative“Administrative Lien”),
has a remaining term to maturity, as of the Cutoff Date, of not less than [ ] months and not greater than [ ] months,
 
  was originated in compliance with, and complies in all material respect with, all material applicable legal requirements, including, to the extent applicable, the Federal Consumer Credit Protection Act, Regulation M of the Board of Governors of the Federal Reserve, all state leasing and consumer protection laws and all state and federal usury laws,
 
  is the valid, legal, and binding full-recourse payment obligation of the related lessee, enforceable against such lessee in accordance with its terms, except as such enforceability may be limited by (a) applicable bankruptcy, insolvency, reorganization, moratorium, or other similar laws, now or hereafter in effect, affecting the enforcement of credits’ rights in general or (b) general principles of equity,

23


  is payable solely in U.S. dollars,
 
  the related lessee of which is a person located in any state within the United States or the District of Columbia (except for Hawaii, Rhode Island and Tennessee) and is not (a) NMAC or any of its affiliates, or (b) the United States of America or any state or local government or any agency or potential subdivision thereof, and
 
  together with the related Leased Vehicle, has a Securitization Value, as of its origination date,the Cutoff Date, of no greater than $[           ].
     The “Adjusted“Adjusted Capitalized Cost”for each lease is the difference between (i) the sum of (a) the value of the vehicle agreed upon between the Dealer and the lessee, plus (b) the cost of any items that the lessee pays over the Lease Term, such as taxes, fees, service contracts and insurance, and (ii) the amount of any net trade-in allowance, rebate, non-cash credit or cash paid by the lessee.
     An “Early“Early Termination Charge”means, with respect to any Lease that is terminated prior to its Lease Maturity Date, an amount equal to the lesser of (i) the difference, if any, between (a) the sum of the present value of (1) the remaining Monthly Payments and (2) the Contract Residual of the related Leased Vehicle and (b) a wholesale value assigned to the Leased Vehicle by NMAC in accordance with accepted practices in the automobile industry (or by written agreement between NMAC, on behalf of the Titling Trust, and the lessee) and (ii) the remaining Monthly Payments.
     As of the Cutoff date,Date, the weighted average credit scores (“(“FICO Scores”)of the Leases is [      ], with the minimum FICO scoreScore being [ ][___] and the maximum FICO scoreScore being [ ]. Additionally, the table below illustrates the distribution of leases by FICO scores within the various tiers of creditworthiness that NMAC has established.
FICOWeighted Average
Score TierRangeNumber of LeasesSecuritization ValueFICO Score
Tier 1
700+
Tier 2
699-660
Tier 3
659-620
Tier 4
619 – below
[___].
     The FICO scoreScore of a lessee is calculated as the average of all available FICO scoresScores at the time of application. A FICO scoreScore is a measurement determined by Fair Isaac & CompanyCorporation, using information collected by the major credit bureaus to assess credit risk. Data from an independent credit reporting agency, such as FICO score,Score, is one of several factors that may be used by the originator in its credit scoring system to assess the credit risk associated with each applicant. See “NISSAN MOTOR ACCEPTANCE CORPORATION –“Nissan Motor Acceptance Corporation — Lease Underwriting Procedures”in the accompanying prospectus.Prospectus. Additionally, FICO scoresScores are based on independent third party information, the accuracy of which cannot be verified. FICO scoresScores should not necessarily be relied upon as a meaningful predictor of the performance of the Leases.
     The Leases, in the aggregate, possess the following characteristics as of the Cutoff Date:
             
  Average MinimumMaximum
[Number of Leases]Minimum  Maximum 
Securitization Value $   $   $  
Base Residual(1)
 $   $   $  
Seasoning (Months)(1) (3)(2)
  (2)         
Remaining Term (Months)(1)
  (2)         
Original Term (Months)(1)
  (2)         
Base Residual as a % of Securitization Value as of the Cutoff Date  %%        
Base Residual as a % of MSRP  % 
Percentage of Securitization Value FinancedNissan [   ]%
through Nissan or Infiniti DealersInfiniti [   ]%        
 
(1) As of the Cutoff Date.
(2)Weighted average by Securitization Value as of the Cutoff Date.
 
(3)(2) Seasoning is the number of months elapsed since origination of a Lease.

S-29


     For more information regarding the methodology used to determine the Base Residual, you should refer to “– Characteristics of the Leases –“— Calculation of the Securitization Value”below.

24


     We have not provided delinquency, repossession and loss data on the Leases because none of the Leases, as of the Cutoff Date, was more than 29 days delinquent. See “—“— Characteristics of the Leases — General”above.
Representations, Warranties and Covenants
     In the Servicing Agreement, NMAC will make representations and warranties with respect to each Lease and related Leased Vehicle as described under “—“— Characteristics of the Leases — General.”General” in this Prospectus Supplement NMAC will make certain other representations and warranties, including, among other things, that each Lease and, to the extent applicable, the related Leased Vehicle or lessee:
 (1) was originated by a dealer located in the United States (a) in the ordinary course of its business and (b) in compliance with NMAC’s customary credit and collection policies and practices,
 
 (2) has been validly assigned to the Titling Trust by the related Dealer and is owned by the Titling Trust, free of all liens, encumbrances or rights of others (other than the holder of any Administrative Lien),
 
 (3) is a U.S. dollar-denominated obligation,
 
 (4) constitutes “tangible chattel paper,” as defined under the UCC,
 
 (5) is not recourse to the Dealer,
 
 (6) is a lease as to which no selection procedure that was believed by NMAC to be adverse to the holder of the 20[   ] -[ ] SUBI Certificate was used,
 
 (7) was created in compliance in all material respects with all applicable federal and state laws, including consumer credit, truth in lending, equal credit opportunity and applicable disclosure laws,
 
 (8) as of the Cutoff Date, (a) is a legal, valid and binding payment obligation of the related lessee, enforceable against the lessee in accordance with its terms, as amended, (b) has not been satisfied, subordinated, rescinded, canceled or terminated, (c) is a lease as to which no right of rescission, setoff, counterclaim or defense has been asserted or threatened in writing, (d) is a lease as to which no default (other than payment defaults continuing for a period of no more than [29]29 days as of the Cutoff Date), breach or violation shall have occurred and no continuing condition that, with notice or lapse of time or both, would constitute a default, breach or violation and (e) is a lease as to which none of the foregoing shall have been waived (other than deferrals and waivers of late payment charges or fees permitted under the Servicing Agreement),
 
 (9) had an original term of not less than [   ] months and not greater than [   ] months,

S-30


 (10) is a Lease for which the related documentation is located at an address specified by NMAC, and
 
 (11) The Servicer has determined that the lessee has agreed to obtain and maintain physical damage and liability insurance covering the related Leased Vehicle as required under the Lease.
     The Servicing Agreement will also provide that if the Titling Trustee, NMAC, the Owner Trustee, the Indenture Trustee or the Depositor discovers a breach of any representation, warranty or covenant referred to in the preceding paragraph or in the first paragraph under “–“— Characteristics of the Leases General”above, that materially and adversely affects the Issuing Entity’s interest in the related Lease or Leased Vehicle, which breach is not cured in all material respects prior to the end of the Collection Period which includes the 60th60th day (or, if the Servicer elects, an earlier date) after the date that the Servicer discovers such breach (whether pursuant to such notice or otherwise), the Lease and related Leased Vehicle (and any other related SUBI Assets) will be reallocated to the UTI or transferred to the Servicer on the Deposit Date related to such Collection Period. In connection with this reallocation, the Servicer will be required to deposit (or cause to be deposited) into the SUBI Collection Account the Repurchase Payment on the Deposit Date following the end of the Collection Period.
     The “Repurchase“Repurchase Payment”with respect of any Lease will mean the Securitization Value of such Lease as of the end of the last Collection Period plus any delinquent monthly payments that have not been paid by the lessee by the end of the Collection Period relating to the Deposit Date on which the Repurchase Payment will be made. For more information regarding the reallocation and related payment obligations of the Servicer, you should refer to “Description“Description of the Servicing Agreement Purchase of Leases Before Their Lease Maturity Dates”and “–“— Sale and Disposition of Leased Vehicles”in the prospectus.accompanying Prospectus.

25


Calculation of the Securitization Value
     Under the Servicing Agreement, the Servicer will calculate a “Securitization“Securitization Value”for each Lease equal to the following:
   
Calculation Date Securitization Value Formula
as of any date other than its Lease Maturity Date: the present value, calculated using the
Maturity Date:Securitization Rate, of the sum of (a)
the aggregate Monthly Payments remaining
on the Lease and (b) the Base Residual
of the related Leased Vehicle and
as of its Lease Maturity Date: the Base Residual of the related Leased
Vehicle.
     [The “BaseThe present value calculations will be made using a Securitization Rate of [    ]%.
     The“Base Residual”means the lowest of (i) the Contract Residual, (ii) the MSRP ALG Residual (as defined below) and (iii)(“ALG Residual”)established in [May 2007] as a “mark-to-market” value, (ii) the Maximum Residualized MSRP ALG Residual (“(“MRM ALG Residual”)established in [May 2007] as a “mark-to-market” value and (iii) the residual value of the leased vehicle at the scheduled termination of the lease established or assigned by NMAC at the time of origination of the lease (the“Contract Residual”). The MSRP ALG Residual and the MRM ALG Residual are residual value calculations producedestablished by a third-party source, Automotive Lease Guide(“ALG”), an independent publisher of residual value percentages recognized throughout the automotive finance industry for projecting vehicle market values at lease termination. The MRM ALG Residual calculates a residual value estimate that is a percentage of the “Maximum Residualized MSRP,” which consists of the Manufacturers Suggested Retail Price (the “MSRP”) of the typically equipped vehicle and value adding options, giving only partial credit or no credit for those options that NMAC believes add little or no value to the resale price of the vehicle. This calculation has the effect of limiting the total capitalized cost of a vehicle for purposes of calculating the residual value of such vehicle. For more information on how residual values of the Leased Vehicles are determined, you should refer to “Nissan“Nissan Motor Acceptance Corporation Determination of Residual Values”in this prospectus supplement.]Prospectus Supplement.
     The Securitization Value for any Lease and the related Leased Vehicle represents the amount of financing that will be raised for that Lease and the related Leased Vehicle. The Securitization Value represents the amount of financing that will be raised against each Lease and will at any given time during the term of the Lease represent the principal amount of securities that can be amortized by the sum of the Monthly Payments due in respect of the Leased Vehicle over the remaining Lease Term, plus the Base Residual of the Leased Vehicle, in each case discounted at an annualized rate equal to the Securitization Rate. The“Securitization Rate”will equal [   ]%.
     The Securitization Rate is selected by the Depositor with input from the underwriters and is determined based on discussions with the underwriters of the notes regarding marketprevailing interest rates at the time of the transaction to reflect anticipated losses from the selected Leases and Leased Vehicles so that it is anticipated that the excess spread between the coupon rate on the Notes and the discount rate on the pool assets will be sufficient to make payments on the Notes, after giving effect to,transaction. The Securitization Rate takes into consideration, among other things, anticipateditems, losses and prepayments onother payments contemplated by the selected Leases and Leased Vehicles.transaction.

S-31


Distribution of the Leased Vehicles by Model
     The distribution of the Leased Vehicles as of the Cutoff Date by Nissan [and Infiniti]and Infiniti model was as follows:
                 
              Percentage of 
      Percentage of      Averageof Aggregate 
  Number of  of Total Number of  Securitization  Securitization 
Models of Leases  Leases(1)  Value(1)  Value(1) 
350Z[(2)]
                
Altima       % $      
Armada                
Crew Cab                
Frontier[(3))
                
FX35                
FX45                
G35
G35 Coupe
M35
M45                
Maxima                
Murano                
Pathfinder                
Quest                
QX56
Sentra                
Titan[(3))
Versa                
Xterra                
             
Total:Total       % $     %
             
 
Based on a Securitization Rate of [     ]%.
 
(1) Balances and percentages may not add to total due to rounding.
[(2)Includes Coupe and Roadster models.]
[(3)Includes King Cab and Crew Cab models.]

26S-32


Distribution of the Leases by Original Lease Term
     The distribution of the Leases as of the Cutoff Date by original Lease Termlease term was as follows:
                 
              Percentage of 
      Percentage of      Averageof Aggregate 
  Number of  of Total Number of  Securitization  Securitization 
Months of Leases  Leases(1)  Value(1)  Value(1) 
24 — 30       %$     %
 
31 — 36
 
37 — 42
 
43 — 48 
49 — 60
 
             
Total:Total       % $     %
             
 
Based on a Securitization Rate of [     ]%.
 
(1) Balances and percentages may not add to total due to rounding.
Distribution of the Leases by Remaining Lease Term
     The distribution of the Leases as of the Cutoff Date by remaining lease term was as follows:
                 
              Percentage of 
      Percentage of      Averageof Aggregate 
  Number of  of Total Number of  Securitization  Securitization 
MonthMonths of Leases  Leases(1)  Value(1)  Value(1) 
8 — 12       %$     %
 
13 — 24
 
25 — 36
 
37 — 48 
49 — 60
 
             
Total:Total       % $     %
             
 
Based on a Securitization Rate of [ ]%9.20%.
 
(1) Balances and percentages may not add to total due to rounding.

27S-33


Distribution of the Leases by Maturity
     The distribution of the Leases as of the Cutoff Date by quarter of maturity was as follows:
             
        Percentage of    Percentage of
  Percentage of      Aggregate   AggregatePercentage of
  Number of Percentage of Total Number of Securitization Securitization   Aggregate Base
Quarter Base
QuartersNumber of Leases Number of Leases(1) Value(1) Value(1) Base Residual(1) Residual(1)
1st Quarter 2008        %$   %$%
2nd Quarter 2008       
3rd Quarter 2008
4th Quarter 2008
1st Quarter 2009
2nd Quarter 2009
3rd Quarter 2009
4th Quarter 2009
1st Quarter 2010
2nd Quarter 2010
3rd Quarter 2010
4th Quarter 2010
1st Quarter 2011
2nd Quarter 2011
3rd Quarter 2011
4th Quarter 2011
1st Quarter 2012            
Total       %$%$%
     
 
Based on a Securitization Rate of [      ]%.
(1)Balances and percentages may not add to total due to rounding.

28S-34


Distribution of the Leases by State
     The distribution of the Leases as of the Cutoff Date by state of registration was as follows:
         
        Percentage of
    Percentage Percentageof Aggregate
Numberof Total Number of   AggregateSecuritization
Number ofTotal Number ofSecuritizationSecuritization
State of RegistrationLeases(1) of Leases(1)(2) ValueLeases(2)(3) Securitization Value(3) Value(1)(3)
Alabama       %$%
Alaska        
Arizona        
Arkansas        
California        
Colorado        
Connecticut        
Delaware        
District of Columbia        
Florida        
Georgia        
Hawaii
Idaho        
Illinois        
Indiana        
Iowa        
Kansas        
Kentucky        
Louisiana        
Maine        
Maryland        
Massachusetts        
Michigan        
Minnesota        
Mississippi        
Missouri        
Montana        
Nebraska        
Nevada        
New Hampshire        
New Jersey        
New Mexico        
New York        
North Carolina        
North Dakota        
Ohio        
Oklahoma        
Oregon        
Pennsylvania
Rhode Island        
South Carolina        
South Dakota
Tennessee        
Texas        
Utah        
Vermont        
Virginia        
Washington        
West Virginia        
Wisconsin        
Wyoming        
Total:%$%
Total        

S-35


 
Based on a Securitization Rate of [      ]%.
(1) Determined asExcludes [           ].
(2)Based on the current state of the date of original registration of the Leased Vehicle.
(2)(3)Balances and percentages may not add to total due to rounding.
(3) Determined as of the Cutoff Date.

29


[No     [No state other than [           ] and [         ] accounts for 10%10.00% or more of the cutoff date Securitization Value of the Leases and related Leased Vehicles. Adverse economic conditions in any of these states may have a disproportionate impact on the performance of the Leases and the Leased Vehicles. See “Risk“Risk Factors — The geographic concentration of the leases, economic factors and lease performance could negatively affect the pool assets.”assets”in this Prospectus Supplement.] [Insert a description
STATIC POOL INFORMATION
“Static Pool Information Regarding Certain Previous Securitizations”beginning on page B-1 in this Prospectus Supplement sets forth in graphic format static pool information regarding delinquencies, cumulative losses, turn-in rates, servicer advances and prepayments for NMAC’s securitized portfolios of any economic or other factors specific to any state or region where 10% or moreleases, and also sets forth in tabular format, as of the Cutoff Date Securitization Valuerelevant cut-off date, certain characteristics of these leases for the Leasespast five years. The underlying historical data used in preparing the graphs are set forth under“Historical Pool Performance”beginning on page C-1 of this Prospectus Supplement. The information presented in Appendix B and Leased Vehicles are located and howin Appendix C, to the extent such factors may materially impactinformation relates to NMAC’s experience with respect to its securitized portfolios of leases established prior to January 1, 2006, is not deemed to be part of this Prospectus Supplement, the pool of Leases.]accompanying Prospectus or the registration statement.
MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS
     Information regarding maturity and prepayment considerations with respect to the Notes is set forth under “Weighted“Weighted Average Life of the Notes”in this prospectus supplementProspectus Supplement and “Risk“Risk Factors — You may experience reduced returnsReturns on your investment resulting frommay be reduced by prepayments on the leases, indenture defaults, optional redemption, reallocation of the leases and the leased vehicles from the SUBI or early termination of the trust” issuing entity”in the accompanying prospectus.Prospectus. No principal payments will be made on the Class A-2 Notes until the Class A-1 Notes have been paid in full. No principal payments will be made on the Class A-3 Notes until the Class A-1 Notes and the Class A-2 Notes have been paid in full, and nofull. No principal payments will be made on the Class A-4a Notes or the Class A-4bA-4 Notes until the Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes have been paid in full.] However, upon a default under the Indenture (an“Indenture Default”) and the acceleration of the Notes following an Indenture Default, afterprincipal payments will be made as follows: first, to the interest on and principal ofClass A-1 Notes until the Class A-1 Notes have been paid in full, the principal ofand then to the Class A-2 Notes, the Class A-3 Notes the Class A-4a Notes and the Class A-4bA-4 Notes, will be paid on a pro rata basis, (i) with respect to interest, based on the respective aggregate amounts of interest due to those classes of Notes and (ii) with respect to principal, based on the respective outstanding principal balances of those classes of Notes, until the outstanding principal balances of those classes of Notes have been paid in full. In addition, upon the accelerationSee“Description of the Notes following an event of default, no principal payments will be made on the Certificates until all of the Notes have been paid in full. See “Description of the Notes -Principal” — Principal”in this prospectus supplement.Prospectus Supplement.
     Because the rate of payment of principal of each class of Notes depends primarily on the rate of payment (including prepayments) on the Leases and the Leased Vehicles, final payment of any class of Notes could occur later or significantly earlier than their respective final scheduled payment dates set forth in “Description“Description of the Notes — Principal” (each,(each, a “Final“Final Scheduled Payment Date”) in this prospectus supplement.Prospectus Supplement. Noteholders will bear the risk of being able to reinvest principal payments on the Notes at yields at least equal to the yield on their respective Notes if final payment on such Notes occurs significantly earlier than such Notes’ Final Scheduled Payment Date. No prediction can be made as to the rate of prepayments on the Leases in either stable or changing interest rate environments. For a more detailed discussion of the prepayment risks, see “Risk“Risk Factors — You may experience reduced returns on your investment resulting from prepayments on the leases, reallocation of the leases and the leased vehicles from the SUBI or early termination of the issuing entity”in the accompanying prospectus.Prospectus.
PREPAYMENTS, DELINQUENCIES, REPOSSESSIONS AND NET LOSSES
     Set forth below is information concerning NMAC’s experience with respect to its securitized portfolios of leases and the related leased vehicles. The information presented under “Prepayments, Delinquencies, Repossessions and Net Losses,” to the extent such information relates to NMAC’s experience with its securitized portfolios of leases established prior to January 1, 2006, is not deemed to be part of this prospectus supplement, the accompanying prospectus or the registration statement.
Characteristics of the Leases
     The leases allocated to the SUBI in each of NMAC’s securitized portfolios consisted of leases originated by a Dealer in such Dealer’s ordinary course of business and assigned to the Titling Trust on or prior to the applicable cutoff date, in accordance with the underwriting procedures described under “Nissan Motor Acceptance Corporation — Lease Underwriting Procedures” in the prospectus. As of the relevant cutoff date, the leases in the securitized portfolios consisted of the following characteristics:

30


Lease Securitization 2001-A
Original Pool Characteristics
as of Cutoff Date
Number of Leases
72,994
Original Book Value1
1,383,205,578.80
Original Securitization Value
1,317,429,440.21
Base Residual
922,872,292.15
Discount Rate
7.00
Weighted Average Original Term (Months)
37.02%
Weighted Average Remaining Term (Months)
21.79
Seasoning (Months)2
15.22
Reserve Fund Amount
46,110,030.41
Range of FICO Scores
900-559
Cutoff Date
9-30-01
Weighted Average FICO Score
724
                 
      Number of     Weighted Average
FICO Score Tier Range Leases Securitization Value FICO Score
       
Tier 1
  700+   48,562   871,889,670.16   769.35 
Tier 2
  699-660   10,592   191,399,327.24   680.29 
Tier 3
  659-620   6,375   116,170,648.28   640.66 
Tier 4
 619 - below  7,465   137,969,794.53   570.98 
       
       72,994   1,317,429,440.21   724.29 
Base Residual as a % of Securitization Value
As of the Cutoff Date70.05%
Base Residual as a % of MSRPN/A
             
  Average Minimum Maximum
   
Securitization Value $18,048.46  $6,370.37  $38,107.81 
Base Residual $12,643.13   4,543.36  $24,328.32 
Seasoning (Months)  15.22   6   30 
Remaining Term (Months)  21.79   12   42 
Original Term (Months)  37.02   24   48 
1Original book value is determined based on capitalized amounts of the leases less the accumulated depreciation of the related leased vehicles.
2Seasoning refers to the number of months elapsed since origination of the leases.

31


Lease Securitization 2002-A
Original Pool Characteristics
as of Cutoff Date
Number of Leases
62,903
Original Book Value1
1,309,442,189.29
Original Securitization Value
1,263,271,652.82
Base Residual
728,041,122.76
Discount Rate
6.25%
Weighted Average Original Term (Months)
41.05
Weighted Average Remaining Term
31.61
Seasoning (Months)2
9.44
Reserve Fund Amount
44,214,507.85
Range of FICO Scores
900-560
Cutoff Date
9-30-02
Weighted Average FICO Score
717
                 
      Number of     Weighted Average
FICO Score Tier Range Leases Securitization Value FICO Score
       
Tier 1
  700+   39,512   787,009,918.59   769.74 
Tier 2
  699-660   12,315   254,129,926.87   679.55 
Tier 3
  659-620   10,228   205,019,442.78   637.76 
Tier 4
 619 – below  848   17,112,364.58   593.67 
       
       62,903   1,263,271,652.82   717.00 
Base Residual as a % of Securitization Value
As of the Cutoff Date57.63%
Base Residual as a % of MSRPN/A
             
  Average Minimum Maximum
   
Securitization Value $20,082.85  $7,381.71  $38,967.63 
Base Residual $11,574.03  $3,501.30  $21,746.07 
Seasoning (Months)  9.44   1   34 
Remaining Term (Months)  31.61   12   47 
Original Term (Months)  41.05   24   48 
1Original book value is determined based on capitalized amounts of the leases less the accumulated depreciation of the related leased vehicles.
2Seasoning refers to the number of months elapsed since origination of the leases.

32


Lease Securitization 2003-A
Original Pool Characteristics
as of Cutoff Date
Number of Leases
65,060
Original Book Value1
1,462,136,599.34
Original Securitization Value
1,425,005,313.53
Base Residual
794,418,197.12
Discount Rate
5.10%
Weighted Average Original Term (Months)
43.46
Weighted Average Remaining Term (Months)
32.81
Seasoning (Months)2
10.65
Reserve Fund Amount
49,875,185.97
Range of FICO Scores
900-551
Cutoff Date
8-31-03
Weighted Average FICO Score
720
                 
      Number of     Weighted Average
FICO Score Tier Range Leases Securitization Value FICO Score
       
Tier 1
  700+   39,764   861,521,620.65   765.30 
Tier 2
  699-660   9,641   221,064,899.83   679.80 
Tier 3
  659-620   11,659   261,156,911.46   640.00 
Tier 4
 619 – below  3,996   81,261,881.59   606.20 
       
       65,060   1,425,005,313.53   720.00 
Base Residual as a % of Securitization Value
As of the Cutoff Date55.75%
Base Residual as a % of MSRP44.96%
             
  Average Minimum Maximum
   
Securitization Value $21,902.94  $5,822.22  $46,907.97 
Base Residual $12,210.55  $852.65  $22,457.17 
Seasoning (Months)  10.65   1   42 
Remaining Term (Months)  32.81   3   58 
Original Term (Months)  43.46   24   60 
1Original book value is determined based on capitalized amounts of the leases less the accumulated depreciation of the related leased vehicles.
2Seasoning refers to the number of months elapsed since origination of the leases.

33


Lease Securitization 2004-A
Original Pool Characteristics
as of Cutoff Date
Number of Leases
70,936
Original Book Value1
1,714,498,739.45
Original Securitization Value
1,680,098,819.60
Base Residual
937,810,006.51
Discount Rate
4.50%
Weighted Average Original Term (Months)
42.35
Weighted Average Remaining Term (Months)
33.69
Seasoning (Months)2
8.66
Reserve Fund Amount
50,402,964.59
Range of FICO Scores
900-563
Cutoff Date
9-30-04
Weighted Average FICO Score
720
                 
      Number of     Weighted Average
FICO Score Tier Range Leases Securitization Value FICO Score
       
Tier 1
  700+   41,781   965,911,354.46   768.10 
Tier 2
  699-660   14,136   338,796,687.30   679.40 
Tier 3
  659-620   12,271   306,658,547.92   640.40 
Tier 4
 619 - below  2,748   68,732,229.92   610.20 
       
       70,936   1,680,098,819.60   720.00 
Base Residual as a % of Securitization Value
As of the Cutoff Date55.82%
Base Residual as a % of MSRP46.81%
             
  Average Minimum Maximum
   
Securitization Value $23,684.71  $7,212.66  $51,922.22 
Base Residual $13,220.51  $3,555.00  $26,564.00 
Seasoning (Months)  8.66   1   45 
Remaining Term (Months)  33.69   3   58 
Original Term (Months)  42.35   19   60 
1Original book value is determined based on capitalized amounts of the leases less the accumulated depreciation of the related leased vehicles.
2Seasoning refers to the number of months elapsed since origination of the leases.

34


Lease Securitization 2005-A
Original Pool Characteristics
as of Cutoff Date
Number of Leases
68,257
Original Book Value1
1,698,657,476.87
Original Securitization Value
1,550,442,391.02
Base Residual
941,165,061.74
Discount Rate
Weighted Average Original Term (Months)
8.15
43.02
%
Weighted Average Remaining Term (Months)
31.98
Seasoning (Months)2
11.04
Reserve Fund Amount
46,513,271.72
Range of FICO Scores
900-600
Cutoff Date
9-30-05
Weighted Average FICO Score
730.49
                 
      Number of     Weighted Average
FICO Score Tier Range Leases Securitization Value FICO Score
       
Tier 1
  700+   38,957   907,113,214.87   783.91 
Tier 2
  699-660   14,139   297,762,358.52   679.09 
Tier 3
  659-620   12,253   277,866,049.35   640.44 
Tier 4
 619 - below  2,908   67,700,768.27   610.29 
       
       68,257   1,550,442,391.02   730.49 
Base Residual as a % of Securitization Value
As of the Cutoff Date60.70%
Base Residual as a % of MSRP47.37%
             
  Average Minimum Maximum
   
Securitization Value $22,714.77  $6,335.92  $47,671.20 
Base Residual $13,788.55  $2,820.32  $30,096.00 
Seasoning (Months)  11.04   2   49 
Remaining Term (Months)  31.98   5   58 
Original Term (Months)  43.02   24   60 
Distribution of the Leases by Original Lease Term
                     
Offering type          
Transaction Public Public Public 144A 144A
Original Lease Term 2005-A 2004-A 2003-A 2002-A 2001-A
24-30 months  4.00%  1.28%  0.79%  0.74%  0.52%
31-36 months  19.43%  6.05%  7.82%  31.69%  89.93%
37-42 months  41.44%  56.75%  53.57%  34.14%  0.88%
43-48 months  21.22%  33.01%  26.79%  33.43%  8.67%
49-60 months  13.91%  2.88%  11.02%  0.00%  0.00%
1Original book value is determined based on capitalized amounts of the leases less the accumulated depreciation of the related leased vehicles.
2Seasoning refers to the number of months elapsed since origination of the leases.

35


     The information of the original lease term relating to the Series 2000-A transaction cannot be provided because NMAC believes that unreasonable effort or expenses would be involved in attempting to obtain such information.
Distribution of the Leased Vehicles by Top 5 Models
                         
Offering type            
Transaction Public Public Public 144A 144A 144A
Top 5 Models 2005-A 2004-A 2003-A 2002-A 2001-A 2000-A
Maxima  11.78%  17.54%  16.37%  24.70%  28.00%  33.81%
Altima  23.25%  28.23%  26.53%  26.66%  23.93%  28.19%
Pathfinder  12.44%  16.60%  29.62%  23.60%  27.04%  28.06%
Murano  10.06%  10.85%  7.75%            
Xterra          7.51%  11.61%  10.31%  2.74%
Quest      7.93%              4.94%
Sentra              6.67%        
G35  12.44%                    
States with More than 10% of the Securitization Value of the Leases and Related Leased Vehicles
                         
Offering type Public Public Public 144A 144A 144A
Transaction 2005-A 2004-A 2003-A 2002-A 2001-A 2000-A
States                        
New York  15.73%  18.49%  19.21%  20.12%  19.06%  18.97%
New Jersey  11.34%  13.11%  12.82%  12.54%  10.32%  11.11%
California  12.52%  10.41%                

36


Prepayment Information
     Set forth below is prepayment information relating to NMAC’s securitized portfolios of leases for the past five years. The following tables include both pool factors based on prepayment assumptions and actual pool factors to allow a comparison of the effect of actual prepayments against the assumptions used to generate the declining balance tables setting forth the principal balances of the notes using certain prepayment assumptions.
LEASE SECURITIZATION 2000-A
Pool Factor Based on Prepayment Assumptions versus Actual Pool Factor(1) (2)
(LINE GRAPH)
1)Prepayment assumption based on 50% prepayment speed. For more information regarding the prepayment assumption model, you should refer to “Weighted Average Life of the Notes” in this prospectus supplement.
2)For more information regarding calculation of Pool Factor, you should refer to “Pool Factors and Trading Information” in this prospectus.

37


LEASE SECURITIZATION 2001-A
Pool Factor Based on Prepayment Assumptions versus Actual Pool Factor(1)(2)
(LINE GRAPH)
1)Prepayment assumption based on 50% prepayment speed. For more information regarding the prepayment assumption model, you should refer to “Weighted Average Life of the Notes” in this prospectus supplement.
2)For more information regarding calculation of Pool Factor, you should refer to “Pool Factors and Trading Information” in this prospectus.

38


LEASE SECURITIZATION 2002-A
Pool Factor Based on Prepayment Assumptions versus Actual Pool Factor(1)(2)
(LINE GRAPH)
1)Prepayment assumption based on 50% prepayment speed. For more information regarding the prepayment assumption model, you should refer to “Weighted Average Life of the Notes” in this prospectus supplement.
2)For more information regarding calculation of Pool Factor, you should refer to “Pool Factors and Trading Information” in this prospectus.

39


LEASE SECURITIZATION 2003-A
Pool Factor Based on Prepayment Assumptions versus Actual Pool Factor(1)(2)
(LINE GRAPH)
1)Prepayment assumption based on 50% prepayment speed. For more information regarding the prepayment assumption model, you should refer to “Weighted Average Life of the Notes” in this prospectus supplement.
2)For more information regarding calculation of Pool Factor, you should refer to “Pool Factors and Trading Information” in this prospectus.

40


LEASE SECURITIZATION 2004-A
Pool Factor Based on Prepayment Assumptions versus Actual Pool Factor(1)(2)
(LINE GRAPH)
1)Prepayment assumption based on 50% prepayment speed. For more information regarding the prepayment assumption model, you should refer to “Weighted Average Life of the Notes” in this prospectus supplement.
2)For more information regarding calculation of Pool Factor, you should refer to “Pool Factors and Trading Information” in this prospectus.
Delinquency and Credit Loss Information
     Set forth below is delinquency and credit loss information relating to NMAC’s securitized portfolios of new Nissan and Infiniti leases for the past five years, which include leases owned by NMAC or the Titling Trust and leases that have been sold but are still being serviced by NMAC. The dollar amounts of the leases outstanding is NMAC’s book value. NMAC believes credit losses are an expected cost in the business of extending credit and do not affect NMAC’s rate-setting process for lease transactions.

41


60+ Days Delinquency as a Percentage of Outstanding Aggregate Securitization Value
(LINE GRAPH)
(1)A lease is considered delinquent if more than 5% of the payment amount is past due.
(2)Percentages are calculated based on outstanding securitization value of the delinquent leases, divided by outstanding aggregate securitization value of all leases.
     NMAC establishes an allowance for expected credit losses and deducts amounts reflecting losses against such allowance. For credit loss terminations, NMAC charges the account balance related to a lease against the allowance for credit losses upon the related vehicle’s sale date. For losses related to uncollected end of term charges such as charges for excess mileage or excess wear and tear (“Excess Mileage and Excess Wear and Tear Charges”) on early, full and over termination leases, NMAC charges the account balance to the related allowance 120 days after the initial customer billing statement is produced. NMAC credits any recoveries from charge-offs related to a lease to the allowance. For more information regarding the Excess Mileage and Excess Wear and Tear Charges and other charges that may be payable by the related lessee upon termination of the Lease, you should refer to “Nissan Motor Acceptance Corporation – Lease Vehicle Maintenance” and “– Early Termination” in the prospectus.
     Gains or losses associated with the sale of off-lease inventory are recorded and charged to the corresponding allowance on the vehicle sale date.
     Delinquency, repossession and loss experience may be influenced by a variety of economic, social and geographic conditions and other factors beyond NMAC’s control. There is no assurance that NMAC’s delinquency, repossession and loss experience with respect to its leases and the related leased vehicles in the future, or the experience of the Issuing Entity with respect to the Leases and the Leased Vehicles, will be similar to that set forth below.
     We have not provided similar delinquency, repossession and loss data on the Leases, because none of the Leases, as of the Cutoff Date, was more than [29] days delinquent in payments. See “The Leases — Characteristics of the Leases — General.”

42


Cumulative Net Credit Losses as a Percentage of Original Aggregate Securitization Value(1)
(LINE GRAPH)
(1)Net losses are calculated based on gross losses, less the amount of recoveries received for each repossessed or charged-off vehicle.

43


Residual Value Loss Experience
     Set forth below is information concerning residual value loss experience for the leased vehicles in each of NMAC’s securitized portfolios of leases for the past five years. Residual value losses include all terminations other than terminations resulting from credit losses.
Cumulative Residual Value Losses as a Percentage of Original Aggregate
Securitization Value (1)
(LINE GRAPH)
(1)Residual value losses exclude repossessed vehicles, vehicles held in inventory and NMAC Residual Percentage of less than 10% and greater than 95% and include Lessee Initiated Early Terminations. NMAC Residual Percentage is calculated based on the initial ALG.

44


Turn-in Rates
     Set forth below is information concerning turn-in rates for the leased vehicles in each of NMAC’s securitized portfolios of leases for the past five years. The turn-in rates represent the percentage of leased vehicles returned to NMAC upon the expiration of the lease terms or the early termination of such lease terms. A lower turn-in rate means a higher percentage of the lease vehicles were purchased by the lessees at the end of the lease terms or upon early termination of such lease terms.
Turn-in Rates (January 2000 through September 2005)
Nissan Only
(LINE GRAPH)

45


Turn-in Rates (January 2000 through September 2005)
Inifiniti Only
(LINE GRAPH)
WEIGHTED AVERAGE LIFE OF THE NOTES
     The following information is provided solely to illustrate the effect of prepayments of the Leases and the related Leased Vehicles on the unpaid principal amounts of the Notes and the weighted average life of the Notes under the assumptions stated below, and is not a prediction of the prepayment rates that might actually be experienced with respect to the Leases. It is expected that at the time the redemption option becomes available to the Servicer, only the Certificates will be outstanding.

S-36


     Prepayments on motor vehicle leases may be measured by a prepayment standard or model. The prepayment model used in this prospectus supplementProspectus Supplement is expressed in terms of percentages of “ABS,“ABS, which means a prepayment model that assumes a constant percentage of the original number of leases in the pool prepay each month. The base prepayment assumption (the “100%“100% Prepayment Assumption”) assumes that the original principal balance of the leases will prepay as follows:
(1)In month one, prepayments will occur at [     ]% ABS and increase by [     ]% ABS each month until reaching [     ]% ABS in the 30th month of the life of the lease.
(2)In month 31, prepayments increase to [     ]% ABS and remain at that level until the 36th month of the life of the lease.
(3)In month 37,     (1) In month one, prepayments will occur at [      ]% ABS and increase by [      ]% ABS each month until reaching [      ]% ABS in the [      ]th month of the life of the lease.
     (2) In month [      ], prepayments increase to [      ]% ABS and remain at that level until the 36th month of the life of the lease.
     (3) In month [      ], prepayments decrease to [      ]% ABS and remain at that level until the original outstanding principal balance of the contract has been paid in full.
     Neither any ABS rate nor the 100% Prepayment Assumption purports to be a historical description of the prepayment experience or a prediction of the anticipated rate of prepayment of the Leases. We cannot assure you that the Leases will prepay at the levels of the Prepayment Assumption or at any other rate.

46


     The tables below were prepared on the basis of certain assumptions, including that:
  as of the Cutoff Date, [      ] months have elapsed since the inception of the Leases,
 
  all Monthly Payments are timely received and no Lease is ever delinquent,
 
  no Repurchase Payment [or Reallocation Payment] is made in respect of any Lease,
 
  there are no losses in respect of the Leases,
 
  payments on the Notes and the Certificates are made on the 15th day of each month, whether or not the day is a Business Day,
 
  the servicing fee is [1.00%]1.00% per annum,
 
  all prepayments on the Leases are prepayments in full (and the residual values of the related Leased Vehicles are paid in full),
 
  the Reserve Account is initially funded with an amount equal to $[           ],
 
  the Securitization Value as of the Cutoff Date is $[           ], based on a Securitization Rate of [      ]% and,
 
  the Closing Date is [                , ].], [and]
the Servicer does not exercise its option to purchase the assets of the Issuing Entity on or after the payment date on which the aggregate unpaid principal amount of the Securities is less than or equal to 5% of the aggregate initial principal amount of the Securities[, and
Net Swap Payments are equal to zero for each Payment Date].
     No representation is made as to what the actual levels of losses and delinquencies on the Leases will be. Because payments on the Leases and the Leased Vehicles will differ from those used in preparing the following tables, distributions of principal of the Notes may be made earlier or later than as set forth in the tables. Investors are urged to make their investment decisions on a basis that includes their determination as to anticipated prepayment rates under a variety of the assumptions discussed herein.

S-37


     The following tables set forth the percentages of the unpaid principal amount of each class of the Notes that would be outstanding after each of the dates shown, based on a rate equal to 0%, 25%, 50%, 75%, 100% and 100%125% of the Prepayment Assumption. As used in the table, “0%“25% Prepayment Assumption” assumes no prepayments on a lease, “25% Prepayment Assumption” assumes that a lease will prepay at 25% of the Prepayment Assumption,“50% Prepayment Assumption”assumes that a lease will prepay at 50% of the Prepayment Assumption and so forth.
Percentage of Class A-1 Note Balance Outstanding to Maturity
                          
 Prepayment Assumption Prepayment Assumption
Payment Date 0% 25% 50% 75% 100% 25% 50% 75% 100% 125%
Closing Date 100.00 100.00 100.00 100.00 100.00  
  
 
 
 
Weighted Average Life To Maturity (years)(1)
  
 
(1) The weighted average life of the Class A-1 Notes is determined by (a) multiplying the amount of each distribution in reduction of principal amount by the number of years from the Closing Date to the date indicated, (b) adding the results and (c) dividing the sum by the aggregate distributions in reduction of principal amount referred to in clause (a).

47


Percentage of Class A-2 Note Balance Outstanding to Maturity
                          
 Prepayment Assumption Prepayment Assumption
Payment Date 0% 25% 50% 75% 100% 25% 50% 75% 100% 125%
Closing Date 100.00 100.00 100.00 100.00 100.00  
  
 
 
 
Weighted Average Life To Maturity (years)(1)
 
Weighted Average Life to Maturity (years)(1)
 
 
(1) The weighted average life of the Class A-2 Notes is determined by (a) multiplying the amount of each distribution in reduction of principal amount by the number of years from the Closing Date to the date indicated, (b) adding the results and (c) dividing the sum by the aggregate distributions in reduction of principal amount referred to in clause (a).
Percentage of Class A-3 Note Balance Outstanding to Maturity
                          
 Prepayment Assumption Prepayment Assumption
Payment Date 0% 25% 50% 75% 100% 25% 50% 75% 100% 125%
Closing Date 100.00 100.00 100.00 100.00 100.00  
  
 
 
 
Weighted Average Life To Maturity (years)(1)
 
Weighted Average Lift to Maturity (years)(1)
 
 
(1) The weighted average life of the Class A-3 Notes is determined by (a) multiplying the amount of each distribution in reduction of principal amount by the number of years from the Closing Date to the date indicated, (b) adding the results and (c) dividing the sum by the aggregate distributions in reduction of principal amount referred to in clause (a).

48S-38


Percentage of Class A-4a and A-4bA-4 Note Balance Outstanding to Maturity
                          
 Prepayment Assumption Prepayment Assumption
Payment Date 0% 25% 50% 75% 100% 25% 50% 75% 100% 125%
Closing Date 100.00 100.00 100.00 100.00 100.00  
  
 
 
 
Weighted Average Life To Maturity (years)(1)
 
Weighted Average Lift to Maturity (years)(1)
 
 
(1) The weighted average life of the Class A-4a Notes and the Class A-4bA-4 Notes is determined by (a) multiplying the amount of each distribution in reduction of principal amount by the number of years from the Closing Date to the date indicated, (b) adding the results and (c) dividing the sum by the aggregate distributions in reduction of principal amount referred to in clause (a).

S-39


PREPAYMENTS, DELINQUENCIES, REPOSSESSIONS AND NET LOSSES
Prepayment Information
     Prepayment information relating to NMAC’s securitized portfolios of leases for the past five years is set forth under“Static Pool Information Regarding Certain Previous Securitizations — Prepayment Information”in Appendix B in this Prospectus Supplement.
Delinquency, Repossession and Credit Loss Information
     Set forth below is information concerning NMAC’s experience with respect to its entire portfolio of new and used Nissan and Infiniti motor vehicle leases, which includes leases owned by NMAC or the Titling Trust and leases that have been sold but are still being serviced by NMAC. The dollar amounts of the leases outstanding is NMAC’s book value. NMAC believes credit losses are an expected cost in the business of extending credit. NMAC’s strategy is to minimize credit losses while providing financing support for the sale of the motor vehicles.
     NMAC establishes an allowance for expected credit losses and deducts amounts reflecting losses against such allowance. For credit loss terminations, NMAC charges the account balance related to a lease against the allowance for credit losses upon the related vehicle’s sale date. For losses related to uncollected end of term charges such as charges for excess mileage or excess wear and tear(“Excess Mileage and Excess Wear and Tear Charges”)on early, full and over termination leases, NMAC charges the account balance to the related allowance 120 days after the initial customer billing statement is produced. NMAC credits any recoveries from charge-offs related to a lease to the allowance. For more information regarding the Excess Mileage and Excess Wear and Tear Charges and other charges that may be payable by the related lessee upon termination of the Lease, you should refer to“Nissan Motor Acceptance Corporation — Lease Vehicle Maintenance”and“The Leases — Early Termination”in the accompanying Prospectus.
     Gains or losses associated with the sale of off-lease inventory are recorded and charged to the corresponding allowance on the vehicle sale date.
     Delinquency, repossession and loss experience may be influenced by a variety of economic, social and geographic conditions and other factors beyond NMAC’s control. There is no assurance that NMAC’s delinquency, repossession and loss experience with respect to its leases and the related leased vehicles in the future, or the experience of the Issuing Entity with respect to the Leases and the Leased Vehicles, will be similar to that set forth below.
     We have not provided similar delinquency, repossession and loss data on the Leases, because none of the Leases, as of the Cutoff Date, was more than 29 days delinquent in payments. See“The Leases — Characteristics of the Leases — General”in this Prospectus Supplement.
Nissan Lease Delinquency Experience(1)(2)
(dollars in thousands)
                     
      At or For the Twelve Months Ended March 31,
  2007 2006 2005 2004 2003
Dollar Amount of Net Receivables Outstanding(3)
 $8,430,823  $7,007,794  $5,086,769  $4,047,700  $3,770,177 
Ending Number of Lease Contracts Outstanding  385,730   321,818   240,665   196,965   193,120 
Percentage of Delinquent Lease Contracts(4)
                   
31-60 Days  1.24%  1.18%  1.12%  1.21%  1.30%
61-90 Days  0.30%  0.27%  0.24%  0.26%  0.25%
91 Days or more  0.09%  0.07%  0.07%  0.06%  0.05%
                     
Total  1.63%  1.52%  1.42%  1.53%  1.61%
(1)Includes leases for Nissan motor vehicles that NMAC has sold to third parties but continues to service.
(2)Percentages may not add to total due to rounding.
(3)Dollar amounts based on net book value of vehicles.
(4)An account is considered delinquent if $50 or more of the scheduled monthly payment is past due.

S-40


Infiniti Lease Delinquency Experience(1)(2)
(dollars in thousands)
                     
      At or For the Twelve Months Ended March 31,
  2007 2006 2005 2004 2003
Dollar Amount of Net Receivables Outstanding(3)
 $4,971,445  $4,005,638  $2,608,750  $1,769,694  $1,105,050 
Ending Number of Lease Contracts Outstanding  154,267   124,717   85,513   58,453   38,905 
Percentage of Delinquent Lease Contracts(4)
                    
31-60 Days  0.90%  0.86%  0.84%  0.81%  0.91%
61-90 Days  0.23%  0.19%  0.16%  0.15%  0.19%
91 Days or more  0.09%  0.05%  0.04%  0.05%  0.04%
                     
Total  1.21%  1.11%  1.04%  1.01%  1.14%
(1)Includes leases for Infiniti motor vehicles that NMAC has sold to third parties but continues to service.
(2)Percentages may not add to total due to rounding.
(3)Dollar amounts based on net book value of vehicles.
(4)An account is considered delinquent if $50 or more of the scheduled monthly payment is past due.
NMAC Total Lease Delinquency Experience(1)(2)
(dollars in thousands)
                     
      At or For the Twelve Months Ended March 31,
  2007 2006 2005 2004 2003
Dollar Amount of Net Receivables Outstanding $13,402,268  $11,013,433  $7,695,519  $5,817,394  $4,875,227 
Ending Number of Lease Contracts Outstanding(3)
  539,997   446,535   326,178   255,418   232,025 
Percentage of Delinquent Lease Contracts(4)
                  1.24%
31-60 Days  1.14%  1.09%  1.05%  1.12%  1.24%
61-90 Days  0.28%  0.25%  0.22%  0.24%  0.24%
91 Days or more  0.09%  0.07%  0.06%  0.06%  0.05%
                     
Total  1.51%  1.41%  1.32%  1.41%  1.53%
(1)Includes leases for Nissan and Infiniti motor vehicles that NMAC has sold to third parties but continues to service.
(2)Percentages may not add to total due to rounding.
(3)Dollar amounts based on net book value of vehicles.
(4)An account is considered delinquent if $50 or more of the scheduled monthly payment is past due.

S-41


Nissan Lease Repossession and Credit Loss Experience(1)(2)
(dollars in thousands)
                     
  At or For the Twelve Months Ended March 31,
  2007 2006 2005 2004 2003
Ending Number of Lease Contracts Outstanding  385,730   321,818   240,665   196,965   193,120 
Average Number of Lease Contracts Outstanding(3)
  363,280   287,460   215,892   193,324   202,798 
Repossessions:                    
Number of Repossessions  6,747   5,500   4,435   4,232   3,978 
Number of Repossessions as a Percentage of Ending Number of Lease Contracts Outstanding  1.75%  1.71%  1.84%  2.15%  2.06%
Number of Repossessions as a Percentage of Average Number of Lease Contracts Outstanding  1.86%  1.91%  2.05%  2.19%  1.96%
Losses:                    
Dollar Amount of Net Receivables Outstanding(4)
 $8,430,823  $7,007,794  $5,086,769  $4,047,700  $3,770,177 
Average Dollar Amount of Net Receivables Outstanding(3)(4)
 $7,992,174  $6,194,838  $4,511,978  $3,902,816  $3,881,212 
Gross Repossession Losses(5)
 $81,517  $64,349  $43,891  $40,537  $36,225 
Repossession Recoveries(5)
 $28,050  $24,180  $11,314  $9,761  $8,530 
Net Repossession Losses $53,467  $40,169  $32,577  $30,776  $27,695 
Average Net Repossession Loss per Liquidated Contract(6)
 $7,925  $7,303  $7,345  $7,272  $6,962 
Net Repossession Losses as a Percentage of Average Net Receivables Outstanding  0.67%  0.65%  0.72%  0.79%  0.71%
(1)Includes leases for Nissan motor vehicles that the Titling Trust has sold to third parties but NMAC continues to service
(2)Percentages and numbers may not add to total due to rounding.
(3)Average amounts calculated based on month-end data for the periods indicated.
(4)Dollar amounts based on net book value of vehicles.
(5)Includes involuntary and voluntary repossessions, bankruptcy repossessions and charge-offs.
(6)Dollars not in thousands.

S-42


Infiniti Lease Repossession and Credit Loss Experience(1)(2)
(dollars in thousands)
                     
  At or For the Twelve Months Ended March 31,
  2007 2006 2005 2004 2003
Ending Number of Lease Contracts Outstanding  154,267   124,717   85,513   58,453   38,905 
Average Number of Lease Contracts Outstanding(3)
  142,283   108,052   72,833   49,157   36,856 
Repossessions:                    
Number of Repossessions  1,471   1,042   652   478   417 
Number of Repossessions as a Percentage of Ending Number of Lease Contracts Outstanding  0.95%  0.84%  0.76%  0.82%  1.07%
Number of Repossessions as a Percentage of Average Number of Lease Contracts Outstanding  1.03%  0.96%  0.90%  0.97%  1.13%
Losses:                    
Dollar Amount of Net Receivables Outstanding(4)
 $4,971,445  $4,005,638  $2,608,750  $1,769,694  $1,105,050 
Average Dollar Amount of Net Receivables Outstanding(3)(4)
 $4,599,334  $3,421,112  $2,217,420  $1,469,505  $1,008,101 
Gross Repossession Losses(5)
 $43,498  $31,052  $9,302  $7,650  $5,823 
Repossession Recoveries(5)
 $31,367  $26,675  $3,050  $1,947  $1,381 
Net Repossession Losses $12,131  $4,376  $6,252  $5,703  $4,442 
Average Net Repossession Loss per Liquidated Contract(6)
 $8,247  $4,200  $9,588  $11,932  $10,652 
Net Repossession Losses as a Percentage of Average Net Receivables Outstanding  0.26%  0.13%  0.28%  0.39%  0.44%
(1)Includes leases for Infiniti motor vehicles that the Titling Trust has sold to third parties but NMAC continues to service.
(2)Percentages and numbers may not add to total due to rounding.
(3)Average amounts calculated based on month-end data for the periods indicated.
(4)Dollar amounts based on net book value of vehicles.
(5)Includes involuntary and voluntary repossessions, bankruptcy repossessions and charge-offs.
(6)Dollars not in thousands.

S-43


NMAC Total Lease Repossession and Credit Loss Experience(1)(2)
(dollars in thousands)
                     
  At or For the Twelve Months Ended March 31,
  2007 2006 2005 2004 2003
Ending Number of Lease Contracts Outstanding  539,997   446,535   326,178   255,418   232,025 
Average Number of Lease Contracts Outstanding(3)
  505,563   395,512   288,725   242,481   239,654 
Repossessions:                    
Number of Repossessions  8,218   6,542   5,087   4,710   4,395 
Number of Repossessions as a Percentage of Ending Number of Lease Contracts Outstanding  1.52%  1.47%  1.56%  1.84%  1.89%
Number of Repossessions as a Percentage of Average Number of Lease Contracts Outstanding  1.63%  1.65%  1.76%  1.94%  1.83%
Losses:                    
Dollar Amount of Net Receivables Outstanding(4)
 $13,402,268  $11,013,433  $7,695,519  $5,817,394  $4,875,227 
Average Dollar Amount of Net Receivables Outstanding(3)(4)
 $12,591,508  $9,615,950  $6,729,397  $5,372,321  $4,889,313 
Gross Repossession Losses(5)
 $125,015  $95,401  $53,193  $48,187  $42,048 
Repossession Recoveries(5)
 $59,417  $50,855  $14,364  $11,707  $9,911 
Net Repossession Losses $65,598  $44,545  $38,829  $36,480  $32,137 
Average Net Repossession Loss per Liquidated Contract(6)
 $7,982  $6,809  $7,633  $7,745  $7,312 
Net Repossession Losses as a Percentage of Average Net Receivables Outstanding  0.52%  0.46%  0.58%  0.68%  0.66%
(1)Includes leases for Nissan and Infiniti motor vehicles that the Titling Trust has sold to third parties but NMAC continues to service.
(2)Percentages and numbers may not add to total due to rounding.
(3)Average amounts calculated based on month-end data for the periods indicated.
(4)Dollar amounts based on net book value of vehicles.
(5)Includes involuntary and voluntary repossessions, bankruptcy repossessions and charge-offs.
(6)Dollars not in thousands.

S-44


Residual Value Loss Experience
     Set forth below is information concerning residual value loss experience and return rates for Nissan and Infiniti motor vehicles at termination. The residual value loss rates are indicated as the difference between the Initial ALG Residual and the actual amounts received for the off-lease vehicles (customer purchases and auction proceeds). In general, Contract Residuals reflect Initial ALG Residuals plus a small number of percentage points. See“Nissan Motor Acceptance Corporation — Determination of Residual Values”in this Prospectus Supplement.
Nissan Residual Value Loss Experience(1)(2)
                     
  At or For the Twelve Months Ended March 31,
  2007 2006 2005 2004 2003
Total Number of Vehicles Scheduled to Terminate(1)
  84,316   52,065   35,951   64,959   91,484 
Total Initial ALG Residual on Vehicles Scheduled to Terminate(3)
 $956,742,450  $607,956,871  $437,950,969  $816,769,504  $1,122,604,707 
Number of Vehicles Returned to NMAC(4)
  34,716   27,619   22,773   46,398   65,743 
Vehicles Returned to NMAC Ratio  41.17%  53.05%  63.34%  71.43%  71.86%
Number of Vehicles going to Full Termination(5)
  31,355   21,961   18,342   40,523   58,541 
Full Termination Ratio(6)
  37.19%  42.18%  51.02%  62.38%  63.99%
Total Gain/(Loss) on Vehicles Returned to NMAC(4)(7)
 $11,304,590  $12,341,806  $(806,032) $(19,788,606) $(31,315,990)
Average Gain/(Loss) on Vehicles Returned to NMAC(7)
 $326  $447  $(35) $(426) $(476)
Total Initial ALG Residual on Vehicles Returned to NMAC(3)
 $438,410,156  $347,673,925  $287,774,292  $594,554,790  $818,170,335 
Total Gain/(Loss) on Vehicles Returned to NMAC as a Percentage of Initial ALG Residuals of Returned Vehicles Sold by NMAC  2.58%  3.55%  (0.28)%  (3.33)%  (3.83)%
Total Gain/(Loss) on Vehicles Returned to NMAC as a Percentage of Initial ALG Residuals of Vehicles Scheduled to Terminate  1.18%  2.03%  (0.18)%  (2.42)%  (2.79)%
Average Contract Residual Percentage of Adjusted MSRP  51.34%  50.95%  51.03%  55.08%  56.89%
Average Initial ALG Residual Percentage of Adjusted MSRP  46.25%  45.68%  46.08%  49.43%  49.16%
Percentage Difference  5.09%  5.27%  4.95%  5.65%  7.73%
(1)Includes leases for Nissan motor vehicles which NMAC has sold to third parties but continues to service. These leases are grouped by scheduled lease maturity date. Excludes leases that have been terminated pursuant to a lessee default (including, but not limited to, as a result of the lessee’s failure to maintain insurance coverage required by the lease, the failure of the lessee to timely or properly perform any obligation under the lease, or any other act by the lessee constituting a default under applicable law).
(2)Percentages and numbers may not add to total due to rounding.
(3)ALG Residual for Standard Mileage Leases (15,000 miles/year) (not adjusted Maximum Residualized MSRP).
(4)Excludes repossessions, vehicles in inventory and NMAC Residual Percentages of less than 10% and greater than 95%. MSRP adjusted for Dealer add-ins in accordance with NMAC policy. Includes lessee initiated early terminations.

S-45


(5)Includes all vehicles terminating at scheduled maturity, terminating past scheduled maturity and terminating within 90 days prior to scheduled maturity.
(6)The ratio of the vehicles that went to full termination during the stated period over the vehicles scheduled to terminate.
(7)Gain/(Loss) net of the difference between the Contract Residual and the ALG Residual.

S-46


Infiniti Residual Value Loss Experience(1)(2)
                     
  At or For the Twelve Months Ended March 31,
  2007 2006 2005 2004 2003
Total Number of Vehicles Scheduled to Terminate(1)
  24,133   11,038   7,081   9,859   11,230 
Total Initial ALG Residual on Vehicles Scheduled to Terminate(3)
 $445,618,088  $201,043,794  $125,296,025  $180,082,572  $204,694,277 
Number of Vehicles Returned to NMAC(4)
  12,078   6,427   4,468   7,285   9,185 
Vehicles Returned to NMAC Ratio  50.05%  58.23%  63.10%  73.89%  81.79%
Number of Vehicles going to Full Termination(5)
  11,004   5,691   3,891   6,779   8,472 
Full Termination Ratio(6)
  45.60%  51.56%  54.95%  68.76%  75.44%
Total Gain/(Loss) on Vehicles Returned to NMAC(4)(7)
 $(7,297,549) $(3,425,778) $(570,115) $(5,700,803) $(16,504,317)
Average Gain/(Loss) on Vehicles Returned to NMAC(7)
 $(604) $(533) $(128) $(783) $(1,797)
Total Initial ALG Residual on Vehicles Returned to NMAC(3)
 $234,302,822  $121,770,936  $80,551,702  $136,499,932  $172,229,890 
Total Gain/(Loss) on Vehicles Returned to NMAC as a Percentage of Initial ALG Residuals of Returned Vehicles Sold by NMAC  (3.11)%  (2.81)%  (0.71)%  (4.18)%  (9.58)%
Total Gain/(Loss) on Vehicles Returned to NMAC as a Percentage of Initial ALG Residuals of Vehicles Scheduled to Terminate  (1.64)%  (1.70)%  (0.46)%  (3.17)%  (8.06)%
Average Contract Residual Percentage of Adjusted MSRP  51.37%  51.32%  52.37%  57.39%  59.45%
Average Initial ALG Residual Percentage of Adjusted MSRP  48.23%  46.96%  47.78%  52.27%  52.53%
Percentage Difference  3.14%  4.36%  4.59%  5.12%  6.92%
(1)Includes leases for Infiniti motor vehicles which NMAC has sold to third parties but continues to service. These leases are grouped by scheduled lease maturity date. Excludes leases that have been terminated pursuant to a lessee default (including, but not limited to, as a result of the lessee’s failure to maintain insurance coverage required by the lease, the failure of the lessee to timely or properly perform any obligation under the lease, or any other act by the lessee constituting a default under applicable law).
(2)Percentages and numbers may not add to total due to rounding.
(3)Excludes vehicles for which no ALG Residual is available due to the absence of an equivalent vehicle or contract term on the ALG tables.
(4)Excludes repossessions, vehicles in inventory and NMAC Residual Percentages of less than 10% and greater than 95%. MSRP adjusted for Dealer add-ins in accordance with IFS policy. Includes lessee initiated early terminations.
(5)Includes all vehicles terminating at scheduled maturity, terminating past scheduled maturity and terminating within 90 days prior to scheduled maturity.
(6)The ratio of the vehicles that went to full termination during the stated period over the vehicles scheduled to terminate.
(7)Gain/(Loss) net of the difference between the Contract Residual and the ALG Residual.

S-47


NOTE FACTORS, AND TRADING INFORMATION
     The “Note“Note Factor”for a class of Notes will be a seven-digit decimal that the Servicer will compute for each Payment Date, which will represent the remaining outstanding principal amount of each class of Notes, as of such Payment Date (after giving effect to payments made on such Payment Date), expressed as a fraction of the initial outstanding principal amount of such class of Notes or the Certificates, as the case may be. Each Note Factor will initially be 1.0000000 and will thereafter decline to reflect reductions in the principal amount of the related class of Notes. A noteholder’s portion of the principal amount of the Notes will be the product of (i) the original denomination of the Note and (ii) the applicable Note Factor, as the case may be.
     On each Payment Date, the Indenture Trustee, pursuant to the Indenture, and the Owner Trustee, pursuant to the Trust Agreement, will provide to all registered holders of Notes and the Certificates, respectively (which, in the case of the Notes, will be Cede & Co. (“Cede”(“Cede") as the nominee of the Depository Trust Company (“(DTC”) unless Definitive Notes are issued under the limited circumstances described under “Additional“Additional Information Regarding the Notes Definitive Notes”in the prospectus)accompanying Prospectus), unaudited reports concerning payments received on or in respect of the Leases and the Leased Vehicles, the Note Factor for each class of Notes and various other items of information. Note Owners may obtain copies of such reports upon a request in writing to the Indenture Trustee at its corporate trust office. In addition, Note Owners and the Certificateholder will be furnished information for tax reporting purposes during each calendar year, not later than the latest date permitted by law. For further details concerning information furnished to Noteholders and Note Owners and the Certificateholder, the Servicer’s compliance statement, the Servicer’s assessment report and the annual attestation report prepared by the independent certified public accounts as to the Servicer’s assessment report, you should refer to “Additional“Additional Information Regarding the Securities — Statements to Securityholders”and “—“— Payment Date Certificate”in this prospectus supplementProspectus Supplement and “Additional“Additional Information Regarding the Notes — Book-Entry Registration”and “–“— Definitive Notes”, “Description“Description of the Servicing Agreement — Evidence as to Compliance”and “Description“Description of the Indenture Reports and Documents by Indenture Trustee to Noteholders”in the accompanying prospectus.Prospectus.
THE DEPOSITOR
     Information regarding the Depositor is set forth under the caption “The“The Depositor”in the accompanying prospectus.Prospectus.
NISSAN MOTOR ACCEPTANCE CORPORATION
Financing
     NMAC offers indirect automotive consumer loan and lease financing and direct dealer financing through (and to) approximately [1,235] Nissan and Infiniti dealers in the United States. [During its fiscal year ended [     ,     ],[As of March 31, 2007, approximately [     ]%64.3% of NMAC’s total revenues came from retail loans, 25.3% from retail lease financing [     ]% from retail loans and [     ]%6.9% from wholesale financing.]

49


     The following chart provides, [respectively,] [marketrespectively, market penetration information regarding Nissan and Infiniti motor vehicles leased in the United States] [and] [NMAC’sStates and NMAC’s total revenues from leasing]leasing for the fiscal years ended March[March 31, 2001, 2002, 2003, 2004, 2005, [and the [ ] months ended [         , 200[ ]]2006 and 2007].
Overview of NMAC Lease Financing Operations
                         
  [ ] Months  
  Ended [  
  , 200[ ] Years Ended March 31,
      2005 2004 2003 2002 2001
Number of lease vehicle contracts purchased by NMAC :          108,119   99,314   75,745     
Leasing Revenues(1) :
         $1,249,369  $1,185,325  $1,095,166  $1,068,160 
                     
  At or For the Twelve Months Ended March 31,
  2007 2006 2005 2004 2003
Number of lease vehicle contracts  218,553   212,942   136,466   108,119   99,314 
purchased by NMAC:                    
Leasing Revenues(1):
 $2,811,656  $2,118,581  $1,515,457  $1,249,369  $1,185,325 
 
(1) Dollars in thousands.
     For more information regarding the financing business of NMAC, you should refer to “Nissan“Nissan Motor Acceptance Corporation — Financing Operations”in the prospectus.accompanying Prospectus.

S-48


Securitization
General
     Since [       ],2000, one of the primary funding sources for NMAC has been the packaging and sale of loans and leases through asset-backed securitization or “ABS” transactions. These loans and leases are purchased by NMAC from Nissan and Infiniti dealers or are loans made by NMAC to dealers. NMAC generally holds, or ages these loans and leases for an interim period prior to transferring them in connection with an ABSasset-backed securitization transaction. During this interim period, NMAC’s financing needs are met, in part, through the use of warehouse finance facilities. These warehouse finance facilities are provided by a number of financial institutions and provide liquidity to fund NMAC’s acquisition of loans and leases. These warehouse facilities are sometimes structured as secured revolving loan facilities, and sometimes as repurchase agreements.
     NMAC’s portfolio of securitized assets has grown at an average rate of [ ]% for each of the last five years. For[For the fiscal years ended March 31, 2001, 2002, 2003, 2004, 2005, 2006 and 2005,2007, NMAC securitized approximately $[       ], $4.9 billion, $5.3 billion, $6.6 billion, $5.6 billion, $6.1 billion and $[       ]$4.8 billion, respectively, through ABSasset-backed debt offerings. NMAC has [never] defaulted in its [payment] obligations under its ABS [public] offerings[, and none of the ABS securities have defaulted, or otherwise been accelerated due to the occurrence of an early amortization or other performance triggering event.]
     A significant portion of NMAC’s assets are sold in ABSasset-backed securitization transactions, although the assets remain on NMAC’s balance sheet. These assets support payments on the ABSasset-backed securities and are not available to NMAC’s creditors generally. At [       , ],[At March 31, 2007, NMAC had approximately $[       ],$17.9 billion, or [ ]%43.34% of its consolidated assets pledged in connection with ABSasset-backed securitization transactions.] NMAC expects that ABSasset-backed debt offerings will continue to be a material funding source for NMAC. For information regarding NMAC’s experience in securitizing other types of assets, including retail loans and loans to dealers, you should refer to “Nissan“Nissan Motor Acceptance Corporation — NMAC Responsibilities in Securitization Program”in the prospectus.accompanying Prospectus.
Lease Securitization
     NMAC’s auto lease ABSasset-backed program was first established and utilized for the Nissan Auto Lease Trust 2000-A (“(“NALT 2000-A”)transaction. Prior to 2000, NMAC had acquired the leases and titled the related lease vehicles in its own name. In connection with the establishment of the lease ABSasset-backed program, NMAC formed Nissan-Infiniti LT, a Delaware statutory trust, which began titling leased vehicles into it in November 1998. As discussed under “Overview“Overview of the Transaction” in this prospectus supplement,Prospectus Supplement, creating the Titling Trust allowed NMAC to avoid the administrative difficulty and expense associated with retitling leased vehicles for the securitization of motor vehicle leases.
     NMAC is the servicer for all of the loans and leases that it finances. Although NMAC may be replaced or removed as servicer upon the occurrence of certain events, including the occurrence of a servicer default (as defined under the applicable financing documents), NMAC generally expects to service the loans and leases sold in an ABSasset-backed securitization transaction for the life of that transaction. For more information regarding the circumstances under which NMAC may be replaced or removed as servicer of the Leases and the Leased Vehicles, you should refer to “Description“Description of the Servicing Agreement”in the prospectus.accompanying Prospectus. If the servicing of any Leases and

50


the Leased Vehicles were to be transferred from NMAC to another servicer, there may be an increase in overall delinquencies and defaults due to misapplied or lost payments, data input errors or system incompatibilities. Although NMAC expects that any increase in any such delinquencies to be temporary, there can be no assurance as to the duration or severity of any disruption in servicing the Leases and the Leased Vehicles as a result of any servicing transfer. See “Risk“Risk Factors — Adverse events with respect to Nissan Motor Acceptance Corporation, its affiliates or third party providersservicers to whom Nissan Motor Acceptance Corporation outsources its activities may affect the timing of payments on your notes or have other adverse effects on your notes”in the prospectus.accompanying Prospectus.
     For more information regarding NMAC’s experience with respect to its entire portfolio of new and used Nissan motor vehicle leases, including leases owned by NMAC or the Titling Trust and leases that have been sold but are still being serviced by NMAC, you should refer to “Prepayments,“Prepayments, Delinquencies, Repossessions and Net Losses”in this prospectus supplement.Prospectus Supplement.
Determination of Residual Values
     The value of the Notes being issued is based on the aggregate Securitization Value of the Leases and the related Leased Vehicles. The ALG Residual and the MRM Residual are residual value calculations produced by ALG, an independent publisher of residual value percentages recognized throughout the automotive finance industry for projecting vehicle market values at lease termination.

S-49


The “MRM Residual”MRM Residual is the expectedresidual value of the related Leased Vehicle at the scheduled termination of the lease date calculated by using a residual value estimate producedestablished by ALG in [May 2007] as a “mark-to-market” value (assuming that the vehicle is in “average” condition rather than “clean” condition) based on the “Maximum Residualized MSRP,” which consists of the MSRP Manufacturers Suggested Retail Price(“MSRP”)of the typically equipped vehicle and value adding options, giving only partial credit or no credit for those options that NMACALG understands add little or no value to the resale price of the vehicle. This calculation has the effect of placing a cap on the total capitalized cost of a vehicle for purposes of calculating the residual value of such vehicle. The “ALG Residual”ALG Residual is the expectedresidual value of the related Leased Vehicle at the scheduled termination of the lease is calculated by using a residual value estimate producedestablished by ALG [on ___] [asin [May 2007] as a “mark-to-market” value]value (assuming that the vehicle is in “average” condition rather than “clean” condition) based on the total MSRP of the base vehicle and all NMAC authorized options, without making a distinction between value adding options and non-value adding options.
     [TheThe following discussion relates to NMAC’s Contract Residuals, which will affect the return rates of vehicles to NMAC. Each lease sets forth a residual value (the “Contract Residual”),Contract Residual, which is the residual value of the leased vehicle at the scheduled termination of the lease established or assigned by NMAC at the time of origination of the lease. In establishing the Contract Residual of leased vehicles, NMAC uses residual value estimates produced by ALG. In general, NMAC establishes the Contract Residual by adding a small number of percentage points to the Initial ALG Residual as requested by NNA (NMAC’s parent company) as part of NNA’s marketing programs. The “InitialInitial ALG Residual”Residual is the expected value provided by ALG of the related leased vehicle at the time of the scheduled termination of the lease provided by ALGand is determined at the time of expirationorigination of the lease. The difference between the Contract Residual specified in a lease and the Initial ALG Residual represents marketing incentives offered to customers. NMAC has fully reserved funds for the difference between the Contract Residual and the Initial ALG Residual.]
     The estimated future value of a leased vehicle is a major component of the leasing business. Specifically, any excess of the Contract Residual of a vehicle over its actual future market value represents a residual loss at lease termination. NMAC believes that this difference between the Contract Residual and the actual value at maturity may affect consumer behavior concerning purchasing or returning a vehicle to the lessor at lease termination. Furthermore, NMAC believes that return rates may decline as the difference between the Contract Residual and actual value declines. As it specifically pertains to this transaction, the residual loss at lease termination in respect of a Leased Vehicle will be determined by the excess, if any, of the Base Residual of the Leased Vehicle, which is the lowest of the related Contract Residual, the ALG Residual and the MRM Residual of such vehicle, over its actual future market value. [For the fiscal year ended March 31, 2007, Leased Vehicles returned to NMAC were sold, in the aggregate, for more than their related Initial ALG Residual]. See“Prepayments, Delinquencies, Repossessions and Net Losses”in this Prospectus Supplement.
Servicing
General
     NMAC is the servicer for all of the loans and leases that it finances. As the servicer, NMAC generally handles all collections, administers defaults and delinquencies and otherwise services the loans, the leases and the related vehicles.
     NMAC began operations in February 1982 and shortly thereafter started servicing auto retail loans shortly after it began operations in February 1982. In connection with the launch ofand leases and launched its lease financing business in [       ],business. In 1995, the operations of Infiniti Financial Services were assumed by NMAC. NMAC began servicing Nissan leases and the related lease vehicles. [ ] years later, NMACsubsequently expanded its servicing portfolio to include loans to dealers. In addition, NMAC also services loans and leases financed by third parties, including [       ].

51


     In the normal course of its servicing business, NMAC outsources certain of its administrative functions to unaffiliated third party service providers. The third parties providing those administrative functions do not have discretion relating to activities that NMAC believes would materially affect the amounts realized or collected with respect to the Leases or the related Leased Vehicles or the timing of receipt of such amounts. Moreover, NMAC retains ultimate responsibility for those administrative functions under the Servicing Agreement and should any of those third parties not be able to provide those functions, NMAC believes those third parties or the functions performed by them could easily be replaced. Therefore, failure by the third party service providers to provide the administrative functions is not expected to result in any material disruption in NMAC’s ability to perform its servicing functions under the Servicing Agreement. [See “RiskSee“Risk Factors — Adverse events with respect to Nissan Motor Acceptance Corporation, its affiliates or third party providersservicers to whom Nissan Motor Acceptance Corporation outsources its activities may affect the timing of payments on your notes or have other adverse effects on your notes”in the accompanying prospectus]Prospectus and “Risk“Risk Factors — DelaysRisk of loss or delay in payments on your notespayment may result from a disruptiondelays in the transfer of servicing caused by failure of third party service providersdue to provide administrative services.the servicing fee structure”in this Prospectus Supplement.

S-50


Servicer Advances
     The Servicer is required to advance to the Issuing Entity any Monthly Payment Advance or Sales Proceeds Advance for the related Collection Period. See “Description“Description of the Servicing Agreement — Advances”in the prospectus. In addition, as servicer for its retail securitization program, NMAC is required to make advances if payment on selected retail loans has not been received in full by the end of the month in which it is due. The chart below showsaccompanying Prospectus. Information regarding the amounts advanced by NMAC relative to the total amount of collections received by NMAC on its prior lease securitized portfolios.portfolios is set forth under“Static Pool Information Regarding Certain Previous Securitizations Servicer Advances”in Appendix B in this Prospectus Supplement.
Advances as a Percentage of Total Collections
(LINE GRAPH)
Delinquencies, Repossessions and Net Losses
     For a discussion of NMAC’s delinquency and loss experience with respect to its portfolio of Nissan and Infiniti leases, including leases owned by NMAC or the Titling Trust and leases that have been sold but are still being serviced by NMAC, you should refer to “Prepayments,“Prepayments, Delinquencies, RepossessionRepossessions and Net Losses”and Appendix B and Appendix C in this prospectus supplement.Prospectus Supplement. For a description of the roles and responsibilities of the Servicer, see “The“The Servicing Agreement”of the accompanying prospectus.Prospectus.

52


     None of the ABS transactions involving NMAC as servicer has defaulted or experienced an early amortization or other performance triggering event.     For a general description of NMAC’s responsibilities as servicer of retail loans and dealer loans, you should refer to “Nissan“Nissan Motor Acceptance Corporation — NMAC Responsibilities in Securitization Program”in the prospectus.accompanying Prospectus. For more information regarding NMAC’s servicing obligations with respect to the Leases and the related Leased Vehicles, you should refer to “Description“Description of the Servicing Agreement”in the prospectus.accompanying Prospectus. NMAC believes that it has materially complied with its servicing obligations with respect to each ABSasset-backed securitization transaction involving NMAC as servicer.
Financial Condition of Nissan Motor Co., Ltd.
     NMAC is an indirect wholly-owned subsidiary of Nissan.Nissan Motor Co., Ltd.(“NML”). Although NissanNML is not guaranteeing the Issuing Entity’s obligations under the Notes, or the Certificates, Nissan’s financial condition may affect (i) NMAC’s ability to service the Leases and (ii) the residual value that may be realized by NMAC upon a sale of a Leased Vehicle. See “Risk Factor — Adverse events with respect to Nissan Motor Acceptance Corporation or its affiliates may affect the timing of payments on your notes or have other adverse effects on your notes” in the prospectus.
     NMAC is an indirect wholly-owned subsidiary of Nissan Motor Co., Ltd. (“Nissan”). Although Nissan is not guaranteeing the Issuing Entity’s obligations under the Notes, Nissan’sNML’s financial condition may affect NMAC’s ability to service the Leases and the related Leased Vehicles. [For the fiscal year ended March 31, 2005, Nissan[     ,      ], NML reported consolidated net income of 512.3 billion[     ] million yen (US $4.76 billion) up 1.7% for$[     ]) [down][up] [     ]% from the fiscal year ended March 31, 2005.[     ,     ]. Consolidated operating profit totaled a record 861.2 billion yen[     ] (US $8.0 billion)$[     ]), up 4.4%[down][up] [     ]% compared with a year earlier. The operating margin was 10.0%[     ]%, [down][up] [     ] points compared with a decline of 1.1% due to foreign exchange risk and higher purchasing costs.year earlier.]
     The foregoing expression of Japanese yen in U.S. dollars has been converted, for the convenience of the reader only, at the foreign exchange rate of [ ] yen/dollar, the average rate for the fiscal year ended [     ,     ].
DESCRIPTION OF THE NOTES
General
     The Notes will be issued under the Indenture, a form of which has been filed as an exhibit to the Registration Statement. A copy of the final signed Indenture, together with the other Basic Documents, will be filed with the SEC [and the Luxembourg and Hong Kong Stock Exchanges] following the issuance of the Securities. The summaries of the material provisions of the Basic Documents and the summaries of material provisions included under “The“The SUBI,” “The Titling Trust,” “The Leases — Characteristics of the Leases,” “— General” and “—,“— Representations, Warranties and Covenants”and “Security“Security for the Notes”in this prospectus supplementProspectus Supplement and the accompanying prospectus,Prospectus, as applicable, do not purport to be complete and are subject to, and qualified in their entirety by reference to, the provisions of those documents. Where particular provisions of, or terms used in, a Basic Document are referred to, the actual provisions, including definitions of terms, are incorporated by reference as part of those summaries.
     The Notes will be issued in minimum denominations of [$100,000] [$$[25,000] and integral multiples of $1,000 in excess thereof in book-entry form. The Notes initially will be registered in the name of Cede & Co., the nominee of DTC. No investor acquiring an interest in the Notes, as reflected on the books of the clearing agency, or a person maintaining an account with such clearing agency (a “Note“Note Owner”) will be entitled to receive a certificate representing that owner’s Note, except as set forth below. Unless and until Notes are issued in fully registered certificated form (the “Definitive“Definitive Notes”) under the limited circumstances described in “Additional“Additional Information Regarding the Notes — Definitive Notes”in the prospectus,accompanying Prospectus, all references herein to distributions, notices, reports and statements to Noteholders will refer to the same actions made with respect to DTC or Cede & Co., as the case may be, for the benefit of Note Owners in accordance with DTC procedures. See “Additional“Additional Information Regarding the Notes — Book-Entry Registration” and “—“— Definitive Notes”in the prospectus.accompanying Prospectus.

S-51


     Distributions in respect of the Certificates will be subordinated to distributions in respect of the Notes to the limited extent described under “Description“Description of the Notes — Principal”and “Additional Information Regarding the Securities — Payments“Distributions on the Securities” Notes”in this prospectus supplement.Prospectus Supplement.
Interest
     [The [ClassThe Class A-[     ]]] Notes will constitute Fixed Rate Notes, as that term is defined under “Additional“Additional Information Regarding the Notes — Fixed Rate Notes”in the accompanying prospectus. [The [ClassProspectus. The Class A-[     ]]] Notes will constitute Floating Rate Notes, as such term is defined under “Additional“Additional Information Regarding the Notes — Floating Rate Notes”in the accompanying prospectus.]Prospectus. Interest on the unpaid principal amount of each class of Notes will be generally paid in monthly installments on the 15th day of each month, or

53


if such day is not a Business Day, then the next succeeding Business Day, beginning [     ,     ] (each, a “Payment“Payment Date”), to holders of record of the Notes as of the Business Day immediately preceding the Payment Date (each such date, a “Deposit“Deposit Date”), with the final interest payment on each class of the Notes due on the earlier of (a) the Payment Date on which the principal amount of such class of Notes is reduced to zero or (b) the applicable Note Final Scheduled Payment Date. A “Business“Business Day”will be any day other than a Saturday, a Sunday or a day on which banking institutions in the states of Delaware, California,Tennessee, Texas, Illinois, New York[, or New Yorkthe principal place of business of the [Cap Provider][Swap Counterparty] are authorized or obligated by law, executive order or government decree to be closed.closed].
     [Interest payments on the Notes will be made pro rata with any Senior Swap Termination Payments payable to the Swap Counterparty and, after the Total Servicing Fee and any Net Swap Payments have been paid. See“Security for the Notes — The Accounts — The Reserve Account”and“Distributions on the Notes”in this Prospectus Supplement.]
     Interest payments to the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes the Class A-4a Notes and the Class A-4bA-4 Notes [and termination payments payable to theany Senior Swap CounterpartyTermination Payments under the Interest Rate Swap Agreement]Agreement defined below] will have the same priority unless the Notes are accelerated following the occurrence of an Indenture Default, in which case, interest payments will be made first to the Class A-1 Notes and then ratably to the Class A-2 Notes, the Class A-3 Notes, the Class A-4a Notes and the Class A-4b Notes.priority. Under some circumstances, the amount available for interest payments could be less than the amount of interest payable on the Notes on any Payment Date, in which case (i) the holders of the Notes will receive on a pro rata basis,their ratable share (based upon the aggregate amount of interest due to that class of Notes) of the aggregate amount available to be distributed in respect of interest on the Notes.Notes [and (ii) the Swap Counterparty will receive its ratable share of the aggregate amount available to be distributed based on the amount of the swap termination payment, if any].
     Until the principal amount of the Notes has been paid in full, interest will accrue (a) on the Class A-[ ] Notes and the Class A-[     ] Notes from and including the previous Payment Date, to but excluding the current Payment Date, or with respect to the first Payment Date, from and including the Closing Date, to but excluding the first Payment Date and (b) on the Class A-[     ] Notes, the Class A-[ ] Notes and the Class A-[ ] Notes, from and including the 15th day of each month, to but excluding the 15th day of the immediately succeeding month, or with respect to the first Payment Date, from and including the Closing Date, to but excluding the first Payment Date (each, an “Accrual“Accrual Period”), at the rate specified below (each, a “Note“Note Rate”):
  for the Class A-1 Notes, [ ]% or LIBOR + [          ]% per annum,
 
  for the Class A-2 Notes, [          ]% or LIBOR + [ ]% per annum,
 
  for the Class A-3 Notes, [          ]% or LIBOR + [ ]% per annum,
for the Class A-4a Notes, [ ]% or LIBOR + [ ]% per annum, and
 
  for the Class A-4bA-4 Notes, [ ]% or LIBOR + [          ]% per annum.
     Interest on the Class A-[ ] Notes and the Class A-[     ] Notes will be calculated on the basis of the actual number of days elapsed and a 360-day year. Interest on the Class A-[     ] Notes the Class A-[ ] Notes and the Class A-[ ] Notes will be calculated on the basis of a 360-day year consisting of twelve 30-day months.
     The Certificates will be subordinated to the [Class A-1] Notes so that, if other sources available to make payments of principal and interest on the [Class A-1] Notes are insufficient, amounts that otherwise would be paid to the Certificates generally will be available for that purpose, as more fully described under “Description“Description of the Notes — Principal”and “Additional Information Regarding“Distributions on the Securities — Deposits to the Distribution Accounts; Priority of Payments” Notes”in this prospectus supplement.Prospectus Supplement.

S-52


     [Calculation of Floating Rate Interest]Interest
     [TheThe Class A-[     ] Notes (the “Floating“Floating Rate Notes”) will bear interest during each applicable Accrual Period at a rate per annum determined by [[the London Interbank Offer Rate for one-month U.S. dollar deposits(“LIBOR”)] plus the Spread. The “Spread” “Spread”is the number of basis points to be added to or subtracted from the related [LIBOR]LIBOR applicable to such Floating Rate Notes.
     The rate of interest on the Floating Rate Notes will be reset for each Accrual Period on the first day of the applicable Accrual Period (each such date, an “Interest“Interest Reset Date”).
     [LIBORLIBOR will be calculated for each Accrual Period on the day that is two London Business Days prior to the related Interest Reset Date (each such date, an “Interest“Interest Determination Date”). LIBOR for each Accrual Period will be the rate for deposits in U.S. dollars having a maturity of one month (commencing on the related Interest Reset Date) that appears on the Designated LIBOR Page as of 11:00 a.m. London time, on the applicable Interest Determination Date.
     With respect to an Interest Determination Date on which fewer than two offered rates appear, or no rate appears, as the case may be, on the Designated LIBOR Page, LIBOR for the applicable Interest Determination Date will be the rate calculated by the Calculation Agent as the arithmetic mean of at least two quotations obtained by the Calculation Agent after requesting the principal London offices of each of four major reference banks in the London interbank market, which may include the Calculation Agent and

54


its affiliates, as selected by the Calculation Agent, to provide the Calculation Agent with its offered quotations for deposits in U.S. dollars for the period of one month, commencing on the second London Business Day immediately following the applicable Interest Determination Date, to prime banks in the London interbank market at approximately 11:00 a.m., London time, on such Interest Determination Date and in a principal amount that is representative of a single transaction in U.S. dollars in that market at that time. If at least two such quotations are provided, LIBOR determined on the applicable Interest Determination Date will be the arithmetic mean of the quotations. If fewer than two quotations referred to in this paragraph are provided, LIBOR determined on the applicable Interest Determination Date will be the rate calculated by the Calculation Agent as the arithmetic mean of the rates quoted at approximately 11:00 a.m., in New York, New York, on the applicable Interest Determination Date by three major banks, which may include the Calculation Agent and its affiliates, in New York, New York selected by the Calculation Agent for loans in U.S. dollars to leading European banks in a principal amount that is representative of a single transaction in U.S. dollars in that market at that time. If the banks so selected by the Calculation Agent are not quoting as mentioned in this paragraph, LIBOR for the applicable Interest Determination Date will be LIBOR in effect on the applicable Interest Determination Date.
     “London“London Business Day”means any day on which dealings in deposits in U.S. dollars are transacted in the London interbank market. “Designated“Designated LIBOR Page”means the display on Bridge Telerate, Inc. or any successor service or any page as may replace the designated page on that service or any successor service that displays the London interbank rates of major banks for U.S. dollars.]
     [                    ], will be designated as the calculation agent (the“Calculation Agent”) and, as such, will calculate the interest rates on the Floating Rate Notes. All determinations of interest by the Calculation Agent shall, in the absence of manifest error, be conclusive for all purposes and binding on the holder of the Floating Rate Notes. All percentages resulting from any calculation on the Floating Rate Notes will be rounded to the nearest one hundred-thousandth of a percentage point, with five-millionths of a percentage point rounded upwards (e.g., 9.8765445% (or .09876545) would be rounded to 9.87655% or .0987655)), and all dollar amounts used in or resulting from that calculation on the Floating Rate Note will be rounded to the nearest cent (with one-half cent being rounded upwards).]
[Interest Rate Cap Agreement][Cap][Swap]Agreement
     [In orderOn the Closing Date, the Issuing Entity will enter into an“Interest Rate [Cap][Swap] Agreement”consisting of the ISDA Master Agreement, the schedule thereto, the credit support annex thereto, if applicable, and the confirmation, with the [Bank], as the [Cap Provider][Swap Counterparty] (the [“Cap Provider”][“Swap Counterparty”]) to issuehedge the floating interest rate risk on the Class [     ]-[     ] Notes. All terms of the Interest Rate [Cap][Swap] Agreement will be acceptable to each rating agency listed under“Summary — Ratings”above. The Interest Rate [Cap][Swap] Agreement for the Class A-[     ] Notes bearing interestwill have an initial notional amount equal to the initial principal balance of the Class A-[     ] Notes on the Closing Date and will decrease by the amount of any principal payments on the Class A-[     ] Notes. The notional amount of the Interest Rate Swap Agreement at floating rates,all times that the Interest Rate [Cap][Swap] Agreement is in place will be equal to the principal balance of the Class A-[     ] Notes. Based on a reasonable good faith estimate of maximum probable exposure, the “significance percentage”, as defined in Regulation AB of the Securities Act of 1933, as amended, of the Interest Rate [Cap][Swap] Agreement is less than 10%.

S-53


     [In general, under the Interest Rate Swap Agreement on each Payment Date, the Issuing Entity has entered into an interestwill be obligated to pay the Swap Counterparty a per annum fixed rate cap agreement with payment based on a fixed rate of [          ]% times the notional amount of the Interest Rate Swap Agreement (which will equal the then outstanding principal balance of the Class A-[     ] as cap provider (the “Cap Provider”). PursuantNotes) and the Swap Counterparty will be obligated to pay a per annum floating rate payment based on LIBOR times the same notional amount. Payments on the Interest Rate Swap Agreement (other than Swap Termination Payments) will be exchanged on a net basis. The payment obligations of the Issuing Entity to the interest rate cap agreement,Swap Counterparty under the Interest Rate Swap Agreement are secured under the Indenture by the same lien in favor of the Indenture Trustee that secures payments to the Noteholders. A Net Swap Payment made by the Issuing Entity ranks higher in priority than all payments on the Notes.]
     [In general, under the Interest Rate Cap Agreement on each Payment Date, if [LIBOR] related to any Payment Date exceeds the cap rate of [               ]% (the “Cap Rate”Cap Rate), the Cap Provider will pay to the Issuing Entity an amount (the “Cap Payment”Cap Payment) equal to the product of:
[LIBOR]of (x) [LIBOR] for the related Payment Date minus the Cap Rate, (y) the notional amount on the cap, [which will equal the aggregate outstanding principal amount of the Class A-[     ] Notes on the first day of the Accrual Period related to such Payment Date], and (z) a fraction, the numerator of which is the actual number of days elapsed from and including the previous Payment Date, to but excluding the current Payment Date, or with respect to the first Payment Date, from and including the Closing Date, to but excluding the first Payment Date, and the denominator of which is [360][365].
     Among other things, an event of default under the Interest Rate [Cap][Swap] Agreement includes:
failure to make payments due under the Interest Rate [Cap][Swap] Agreement;
 
  the notional amount on the cap, [which will equal the aggregate outstanding principal amountoccurrence of certain bankruptcy events of the Class A-[ ] Notes on the first dayIssuing Entity or bankruptcy and insolvency events of the Accrual Period[Cap Provider][Swap Counterparty];
any breach of the Interest Rate [Cap][Swap] Agreement or related agreements by the [Cap Provider][Swap Counterparty];
misrepresentation by the [Cap Provider][Swap Counterparty]; or
merger by the [Cap Provider][Swap Counterparty] without assumption of its obligations under the Interest Rate [Cap][Swap] Agreement.
Among other things, a termination event under the Interest Rate [Cap][Swap] Agreement includes:
illegality of the transactions contemplated by the Interest Rate [Cap][Swap] Agreement;
any acceleration of the notes following an Indenture Default under the Indenture;
failure of the [Cap Provider][Swap Counterparty] to such Payment Date],provide the financial information required by Regulation AB and other requested information or to post eligible collateral or assign the Interest Rate [Cap][Swap] Agreement to an eligible counterparty that is able to provide the information;
certain tax events that would affect the ability of the [Cap Provider][Swap Counterparty] to make payments without withholding taxes therefrom to the Issuing Entity, that occur because of a change in tax law, an action by a court or taxing authority or a merger or consolidation of the [Cap Provider][Swap Counterparty];
 
  a fraction,merger or consolidation of the numerator of which is the actual number of days elapsed from and including the previous Payment Date, to but excluding the current Payment Date, or[Cap Provider][Swap Counterparty] into an entity with respect to the first Payment Date, from and including the Closing Date, to but excluding the first Payment Date, and the denominator of which is [360][365].]
     For more information regarding the interest rate cap agreement, you should refer to “Description of the Interest Rate Cap Agreement” in this prospectus supplement.]
[Interest Rate Swap Agreement]
     [In order to issue the Class A-[ ] Notes bearing interest at floating rates, the Issuing Entity has entered into an interest rate swap agreement with [            ], as swap counterparty (the “Swap Counterparty”). Pursuant to the interest rate swap agreement, the Issuing Entity will receive payments at a rate determined by reference to LIBOR, which is the basis for determining the amount of interest due on the Class A-[ ] Notes. Under the interest rate swap agreement, on each Payment Date, (1) the Issuing Entity will be obligated to pay to the Swap Counterparty an amount equal to interest on a notional amount equal to [the aggregate outstanding principal balance of the Class A-[ ] Notes at the notional fixed rate of [ ]%] and (2) the Swap Counterparty will be obligated to pay to the Issuing Entity [a floating interest rate of LIBOR plus [       ]% on a notional amount equal to the aggregate outstanding principal balance of the Class A-[ ] Notes].
     [For more information regarding the interest rate swap agreement, you should refer to “Description of the Interest Rate Swap Agreement” in this prospectus supplement.]
     As more fully described under “Additional Information Regarding the Securities — Payments on the Securities,” interest payments on the Notes on a Payment Date generally will be made from the sum of:
Available Funds remaining after the Servicer has been paid the Payment Date Advance Reimbursement and the Servicing Fee andmaterially weaker creditworthiness;
 
  Amounts on deposit infailure of the Reserve Account.[Cap Provider][Swap Counterparty] (or its credit support provider, if any) to maintain its credit rating at certain levels required by the Interest Rate Swap Agreement, which failure may not constitute a termination event if the Swap Counterparty maintains certain minimum credit ratings and, among other things:
at its own expense obtains an unconditional guarantee or similar assurance from a guarantor with the appropriate credit rating, along with a legal opinion regarding the guarantee;

55S-54


posts collateral; or
assigns its rights and obligations under the Interest Rate [Cap][Swap] Agreement to a substitute [Cap Provider][Swap Counterparty] that satisfies the eligibility criteria set forth in the Interest Rate [Cap][Swap] Agreement.
     Upon the occurrence of any event of default or termination event specified in the Interest Rate [Cap][Swap] Agreement, the non-defaulting or non-affected party may elect to terminate the Interest Rate [Cap][Swap] Agreement; provided that, following the early termination of the Interest Rate [Cap][Swap] Agreement due to an event of default or termination event specified in the Interest Rate [Cap][Swap] Agreement, the Issuing Entity shall, in accordance with the terms of such Interest Rate [Cap][Swap] Agreement, enter into a replacement Interest Rate [Cap][Swap] Agreement to the extent possible and practicable. If the Interest Rate Swap Agreement is terminated due to an event of default or a termination event, a Swap Termination Payment under the Interest Rate Swap Agreement may be due to the Swap Counterparty by the Issuing Entity out of Available Amounts or may be due to the Issuing Entity by the Swap Counterparty. The amount of any Swap Termination Payment may be based on the actual cost or market quotations of the cost of entering into a similar swap transaction or such other methods as may be required under the Interest Rate Swap Agreement, in each case in accordance with the procedures set forth in the Interest Rate Swap Agreement. Any Swap Termination Payment could, if market rates or other conditions have changed materially, be substantial. If a replacement Interest Rate Swap Agreement is entered into, any payments made by the replacement Swap Counterparty in consideration for replacing the Swap Counterparty, will be applied to any Swap Termination Payment owed to the Swap Counterparty, under the Interest Rate Swap Agreement to the extent not previously paid.
     For purposes of this Prospectus Supplement, the following terms will have the following meanings:
“Net Swap Payment”means for the Interest Rate Swap Agreement, the net amounts owed by the Issuing Entity to the Swap Counterparty, if any, on any Payment Date, excluding Swap Termination Payments.
“Net Swap Receipts”means for the Interest Rate Swap Agreement, the net amounts owed by the Swap Counterparty to the Issuing Entity, if any, on any Payment Date, excluding any Swap Termination Payments.
“Senior Swap Termination Payment”means any Swap Termination Payment owed by the Issuing Entity to the Swap Counterparty under the Interest Rate Swap Agreement due to (i) the failure of the Issuing Entity to make Net Swap Payments due under the Interest Rate Swap Agreement, (ii) illegality of performance under the Interest Rate Swap Agreement or (iii) the occurrence of bankruptcy or insolvency events with respect to the Issuing Entity.
“Subordinated Swap Termination Payment”means any Swap Termination Payment owed by the Issuing Entity to the Swap Counterparty under the Interest Rate Swap Agreement other than a Senior Swap Termination Payment.
“Swap Termination Payment”means payments due to the Swap Counterparty by the Issuing Entity or to the Issuing Entity by the Swap Counterparty under the Interest Rate Swap Agreement, including interest that may accrue thereon, due to a termination of the Interest Rate Swap Agreement due to an “event of default” or “termination event” under the Interest Rate Swap Agreement.
     For more information regarding the Interest Rate [Cap][Swap] Agreement, you should refer to “Description of the Hedge Agreement” in the accompanying Prospectus.]
Principal
     OnUntil the Notes have been paid in full, principal payments to Securityholders will be made on each Payment Date in the amount and order of priority described under“Distributions on the Notes” in this Prospectus Supplement. Generally, on each Payment Date, Securityholders will be entitled to receive an amount (the “Principal“Principal Distribution Amount”) equal to the sum of (i) the Optimal Principal Distributable Amount and (ii) any Principal Carryover Shortfall as of the preceding Payment Date; provided, however, that on or after the Final Scheduled Payment Date for any class of Notes, and so long as no default under the Indenture Default has been declared, the Principal Distribution Amount will equal, until the principal balance of such class is reduced to zero, the greater of (a) such principal balance and (b) the sum of (A) the Optimal Principal Distributable Amount and (B) any Principal Carryover Shortfall as of the preceding Payment Date[;Date; provided, further, that if the amount on deposit in the Reserve Account after giving effect to all deposits and withdrawals on such Payment Date exceeds the aggregate unpaid principal amount of the Notes, the unpaid principal amount of the Notes will be paid in full.]

S-55


     Notwithstanding the foregoing, the Principal Distribution Amount shall not exceed the [balancesum of the Notes]then-outstanding Note Balance and Certificate Balance and the aggregate amount of principal paid in respect of a class of Notes will not exceed its Initial Note Balance.
     [TheThe funds available to make principal distributions on a Payment Date (the “Available“Available Principal Distribution Amount”) will equal the excess of (i) the sum of (a) Available Funds remaining after the Servicer has been paid the Payment Date Advance Reimbursement and the Servicing Fee (together with any unpaid Servicing Fees in respect of one or more prior Collection Periods), [and the Swap Counterparty has been paid any Net Swap Payments and Senior Termination Payments,] and (b) the Reserve Account Draw Amount, over (ii) accrued interest that has been paid on the Notes on that Payment Date. Principal payments will be made to Securityholders on each Payment Date in an amount equal to the lesser of (a) the Principal Distribution Amount and (b) the Available Principal Distribution Amount (the “Monthly“Monthly Principal Distributable Amount”).]
     The “Principal“Principal Carryover Shortfall”will mean, as of the close of business on any Payment Date, the excess, if any, of the Principal Distribution Amount over the Monthly Principal Distributable Amount.
     On each Payment Date, unless the maturity of the Notes has been accelerated following an Indenture Default, principal payments shall be made sequentially so that no principal will be paid on any class of Notes until each class of Notes with a lower numerical designation has been paid in full. Thus, no principal will be paid on the Class A-2 Notes until the principal on the Class A-1 Notes has been paid in full, no principal will be paid on the Class A-3 Notes until the principal on the Class A-2 Notes has been paid in full and no principal will be paid on the Class A-4 until the principal on the Class A-3 Notes has been paid in full. Any remaining principal payment will then be paid to the Certificates until they have been paid in full.
     On any Payment Date, the “Note“Note Balance”will equal the Initial Note Balance reduced by all payments of principal made on or prior to such Payment Date on the Notes.
     On each Payment Date after the maturity of the Notes has been accelerated following an Indenture Default, principal will be allocated first to the Class A-1 Notes, until they have been paid in full, second, pro rata among all other classes of the Notes until they have been paid in full, and third, to the Certificates. See “Additional Information Regarding the Securities - Payments“Distributions on the Securities” Notes”in this prospectus supplementProspectus Supplement and “Additional Document Provisions — The“Description of the Indenture — Indenture Defaults”in the accompanying prospectus.Prospectus.
     The “Optimal“Optimal Principal Distributable Amount”for any Payment Date and the related Collection Period will equal the sum of the following amounts:
  for each Leased Vehicle for which the related Lease did not terminate during that Collection Period, the difference between the Securitization Value of the Lease at the beginning and at the end of that Collection Period,
 
  for each Leased Vehicle for which the related Lease reached its Lease Maturity Date during that Collection Period, the Securitization Value of the Lease as of the Lease Maturity Date,
 
  for each Leased Vehicle purchased by the Servicer before its Lease Maturity Date, the Repurchase Payment, and
 
  for each Lease that became subject to an Early Lease Termination during the related Collection Period, the Securitization Value of the Lease as of the effective date of the Early Lease Termination.
     “Reallocation“Reallocation Payments”will mean the proceeds allocated from the UTI to the SUBI in connection with any reallocation of a Matured Vehicle or Defaulted Vehicle from such SUBI to the UTI in an amount equal to the Net Liquidation Proceeds for such Matured Vehicle or Defaulted Vehicle.
     “Net“Net Liquidation Proceeds”will mean Liquidation Proceeds reduced by the related expenses.

56S-56


     “Liquidation“Liquidation Proceeds”will mean the gross amount received by the Servicer in connection with the attempted realization of the full amounts due or to become due under any Lease and of the Base Residual of the Leased Vehicle, whether from the sale or other disposition of the related Leased Vehicle (irrespective of whether or not such proceeds exceed the related Base Residual), the proceeds of any repossession, recovery or collection effort, the proceeds of recourse or similar payments payable under the related dealer agreement, receipt of insurance proceeds and application of the related security deposit and the proceeds of any disposition fees or other related proceeds.
     To the extent not previously paid prior to such dates, the outstanding principal amount of each class of Notes will be payable in full on the Payment Date in the months specified below (each, a “Note“Note Final Scheduled Payment Date”):
  for the Class A-[1]A-1 Notes, [          , ],]
 
  for the Class A-[2]A-2 Notes, [          , ],]
 
  for the Class A-[3]A-3 Notes, [       , ],
for the Class A-[4a] Notes, [       ,          ] and
 
  for the Class A-[4b]A-4 Notes, [       ,          ].
     The actual date on which the outstanding principal amount of any class of Notes is paid may be later or significantly earlier than its Final Scheduled Payment Date based on a variety of factors, including the factors described under “Weighted“Weighted Average Life of the Notes”in this prospectus supplementProspectus Supplement and under “Maturity,“Maturity, Prepayment and Yield Considerations”in this prospectus supplementProspectus Supplement and the accompanying prospectus.Prospectus.
Optional Purchase
     [TheThe Notes may be redeemed in whole, but not in part, on any Payment Date when an Optional Purchase can be exercised. The redemption price will equal the outstanding principal balance of the Notes plus accrued and unpaid interest thereon at the applicable Note Rate through the related Accrual Period. See “Additional“Additional Information Regarding the Securities — Optional Purchase.”]Purchase”in this Prospectus Supplement.
Events of DefaultIndenture Defaults
     Events of default under the Indenture (each, an “Indenture Default”)Defaults as well as the rights and remedies available to the Indenture Trustee, the Noteholders and the NoteholdersSwap Counterparty when an Indenture Default occurs, are described under “Description“Description of the Indenture — Indenture Defaults”and“— Remedies Upon an Indenture Default”in the prospectus.accompanying Prospectus.
     Following the occurrence of an Indenture Default that results in the acceleration of the Notes and unless and until such acceleration has been rescinded, on each Payment Date, the Indenture Trust shall make the following payments and distributions from the 20[ ] -[ ] SUBI Collection Account in the following priority:
(a)to the Servicer, the Payment Date Advance Reimbursement,
(b)to the Servicer, the Servicing Fees, together with any unpaid Servicing Fees in respect of one or more prior Collection Periods,
(c)[the Net Swap Payment, if any, to be paid under the Interest Rate Swap Agreement to the Swap Counterparty,]
(d)to the Note Distribution Account, on a pro-rata basis (based, for the Noteholders, on the amounts distributable to each class) to pay (x) interest due on the outstanding Notes on that Payment Date (including any overdue interest), (y) [any Senior Swap Termination Payments due under the Interest Rate Swap Agreement to the Swap Counterparty and (z)] to the extent permitted under applicable law, interest on any overdue interest thereon at the applicable Note Rate,

S-57


(e)to the Note Distribution Account, the Monthly Principal Distributable Amount, which will be allocated to pay principal, first, to the Class A-1 Notes, until they have been paid in full, and second, to the Class A-2 Notes, the Class A-3 Notes, and the Class A-4 Notes, pro rata, until all such Notes have been paid in full,
(f)[to the Swap Counterparty, any Subordinated Swap Termination Payments for such Payment Date,] and
(g)to the Certificate Distribution Account, for the Depositor.
     If an Indenture Default occurs, the Indenture Trustee or the holders of at least a majority of the aggregate principal amount of the Notes, voting as a single class, may declare the principal of the Notes to be immediately due and payable. If the Notes are accelerated, you may receive principal before the Final Scheduled Payment Date for your notes.
DESCRIPTION OF THE CERTIFICATES
General
     The Certificates will be issued under the Trust Agreement in definitive form. Payments on the Certificates will be subordinated to payments on the Notes. The Certificates will not bear interest.
Principal
     Principal payments will be made to Certificateholder on each Payment Date in the priority and in the amount set forth under “Additional Information Regarding the Securities — Payments“Distributions on the Securities” Notes”in this prospectus supplement.Prospectus Supplement. No principal payment will be made on the Certificates until the Notes have been paid in full. See “Description“Description of the Notes — Principal”and “Additional“Additional Information Regarding the Securities — Payments on the Securities”in this prospectus supplement.Prospectus Supplement. On any Payment Date, the“Certificate Balance”will equal the Initial Certificate Balance reduced by all payments of principal made on or prior to such Payment Date on the Certificates.
[DESCRIPTION OF THE INTEREST RATE [CAP][SWAP] AGREEMENT]
[The following summary describes certain terms of the [Cap][Swap] Agreement. The summary does not purport to be complete and is subject to, and qualified in its entirety by reference to, the provisions of the [Cap][Swap] Agreement.]

57


[Payments Under the Cap Agreement
     On the Closing Date the Issuing Entity will enter into a [1992] [2002] International Swaps and Derivatives Association, Inc. (“ISDA”) Master Agreement (such agreement, the “Master Agreement”) with [       ], as cap provider, as modified to reflect the transactions described below (the Master Agreement, as so modified, the “Cap Agreement”). The Cap Agreement will incorporate certain relevant standard definitions in the [2000] ISDA Definitions and the Annex to the [2000] ISDA Definitions published by ISDA. Under the Cap Agreement, if [LIBOR] related to any Payment Date exceeds the Cap Rate, the cap provider will pay to the Issuing Entity an amount equal to the product of:
[LIBOR] for the related Payment Date minus the Cap Rate,
the notional amount on the cap, [which will equal the total outstanding principal amount of the Class A-[ ] Notes on the first day of the Accrual Period related to such Payment Date] and
a fraction, the numerator of which is the actual number of days elapsed from and including the previous Payment Date, to but excluding the current Payment Date, or with respect to the first Payment Date, from and including the Closing Date, to but excluding the first Payment Date, and the denominator of which is [360][365].
     Unless the Cap Agreement is terminated early as described below under “— Early Termination of Cap Agreement,” the Cap Agreement will terminate, with respect to the Class A-[ ] Notes, on the earlier of (x) the Class A-[ ] Final Scheduled Payment Date and (y) the date on which the principal balance of the Class A-[ ] Notes has been reduced to zero.]
[Description of the Swap Agreement]
     On the Closing Date the Issuing Entity will enter into a [1992] [2002] International Swaps and Derivatives Association, Inc. (“ISDA”) Master Agreement (such agreement, the “Master Agreement”) with [       ], as swap counterparty, as modified to reflect the transactions described below (the Master Agreement, as so modified, the “Swap Agreement”). The Swap Agreement will incorporate certain relevant standard definitions in the [2000] ISDA Definitions and the Annex to the [2000] ISDA Definitions published by ISDA. Under the Swap Agreement, the Issuing Entity will receive payments at a rate determined by reference to [LIBOR], which is the basis for determining the amount of interest due on the Class A-[ ] Notes. Under the Swap Agreement, on each Payment Date,
the Issuing Entity will be obligated to pay to the Swap Counterparty an amount equal to interest on a notional amount equal to [the aggregate outstanding principal balance of the Class A-[ ] Notes at the notional fixed rate of [       ]%],
the Swap Counterparty will be obligated to pay to the Issuing Entity a floating interest rate of [LIBOR] plus [       ]% on a notional amount equal to [the aggregate outstanding principal balance of the Class A-[ ] Notes].
     On each Payment Date, the amount the Issuing Entity is obligated to pay will be netted against the amount the Swap Counterparty is obligated to pay under the Swap Agreement. Only the net amount will be due from the Issuing Entity or the Swap Counterparty, as applicable. Any amounts due to the Swap Counterparty, other than Swap Termination Payments, will be paid prior to payment of interest on the Notes.]
     We estimate the “significance percentage” within the meaning of Item 1115 of Regulation AB, or the maximum probable exposure, made in substantially the same manner as that used in NMAC’s internal risk management process in respect of similar instruments, as a percentage of the aggregate principal balance of the Class A[_] Notes, is less than 10%.
[Description of the [Cap Provider][Swap Counterparty]
     [            ], is a [            ] corporation with its principal place of business located at [ ]. [It is a wholly-owned subsidiary of [       ] .. [            ] primarily acts as a counterparty for certain derivative financial products, including interest rate, currency, and commodity swaps, caps and floors, currency options, and credit derivatives. [       ] maintains positions in interest-bearing securities, financial futures, and forward contracts primarily to hedge its exposure. In the normal course of its business, [       ] enters into repurchase and resale agreements with certain affiliated companies. The obligations of [       ] under the [Cap][Swap] Agreement will be guaranteed by [       ].]
     [       ], is a [       ] corporation with its principal place of business located at [       ]. [       ]’s senior unsecured debt obligations currently are rated [       ] by Standard & Poor’s and [       ] by Moody’s.

58


     [Add disclosure as required under Reg AB 1114(b)(2)(i) if swap counterparty or cap provider provides payment representing 10% to less than 20% of cash flow supporting any offered class.]
     [Add disclosure as required under Reg AB 1114(b)(2)(ii) if swap counterparty or cap provider supports 20% or more of cash flow supporting any offered class.]
[Conditions Precedent
     The obligations of the [Cap Provider][Swap Counterparty] to pay certain amounts due under the [Cap][Swap] Agreement will be subject to the conditions precedent that no Early Termination Date (as defined below under “— Early Termination of [Cap][Swap] Agreement”) shall have occurred or shall have been effectively designated.]
[Defaults Under [Cap][Swap] Agreement
     Events of default under the [Cap][Swap] Agreement (each, a “[Cap][Swap] Event of Default”) are limited to: (i) the failure of the [Cap Provider][Swap Counterparty] to pay any amount when due under the [Cap][Swap] Agreement after giving effect to any applicable grace period; (ii) the occurrence of certain events of insolvency or bankruptcy of the [Cap Provider][Swap Counterparty]; [and (iii) certain other standard events of default under the Master Agreement.]
[Cap][Swap] Termination Events
     [Cap][Swap] Termination Events” under the [Cap][Swap] Agreement consist of the following: (i) any event of default under the Indenture that results in the acceleration of the Notes or the liquidation of the Issuing Entity’s Estate; (ii) the Indenture is amended or supplemented without the consent of the [Cap Provider][Swap Counterparty] in any manner which would adversely affect any of the [Cap Provider][Swap Counterparty]’s rights or obligations under the [Cap][Swap] Agreement; (iii) the long-term debt rating of [       ] is reduced to a level below “[ ]” by Moody’s or “[ ]” by Standard & Poor’s or the short-term debt rating of [             ] is reduced to a level below “[ ]” by Moody’s, or"[ ]” by Standard & Poor’s (or, in each case, such lower ratings as may be permitted by Moody’s and Standard & Poor’s without causing a downgrade in the ratings applicable to the Notes) and the [Cap Provider][Swap Counterparty] has failed to otherwise cure such default under the terms of the [Cap][Swap] Agreement; and (iv) certain standard termination events under the Master Agreement including “Illegality” (which generally relates to changes in law causing it to become unlawful for either of the parties to perform its obligations under the [Cap][Swap] Agreement), “Force Majeure Event” (which generally relates to the occurrence of catastrophic events beyond the control of the parties, such as natural disasters or acts of state that prevent either of the parties from performing its obligations under the [Cap][Swap] Agreement, “Tax Event” (which generally relates to either party to the [Cap][Swap] Agreement receiving payments thereunder from which an amount has been deducted or withheld for or on account of certain taxes) and “Tax Event Upon Merger” (which generally relates to a party to the [Cap][Swap] Agreement receiving a payment under the [Cap][Swap] Agreement from which an amount has been deducted or withheld for or on account of certain taxes as a result of a party merging with another entity), each as more fully described in Sections [5(b)(i)], [5(b)(ii)], [5(b)(iii)], and [5(b)(iv)] of the Master Agreement.]
[Early Termination of [Cap][Swap] Agreement
     Upon the occurrence and during the continuance of any [Cap][Swap] Event of Default, the non-defaulting party will have the right to designate an “Early Termination Date” (as defined in the [Cap][Swap] Agreement). On the Early Termination Date, the [Cap][Swap] Agreement will terminate. With respect to [Cap][Swap] Termination Events, an Early Termination Date may be designated by one or both of the parties (as specified in the [Cap][Swap] Agreement with respect to each [Cap][Swap] Termination Event) and will occur only upon notice and, in certain cases, after the party causing the [Cap][Swap] Termination Event has used reasonable efforts to transfer its rights and obligations under such [Cap][Swap] Agreement to a related entity within a limited period after notice has been given of the [Cap][Swap] Termination Event, all as set forth in the [Cap][Swap] Agreement. The occurrence of an Early Termination Date under the [Cap][Swap] Agreement will constitute a “[Cap][Swap] Termination.”
     The Issuing Entity will assign its rights under the [Cap][Swap] Agreement to the Indenture Trustee in connection with the Issuing Entity’s pledge of the assets of the Issuing Entity as collateral for the Notes. The Indenture provides that upon the occurrence of (i) any [Cap][Swap] Event of Default arising from any action taken, or failure to act, by the [Cap Provider][Swap Counterparty], or (ii) any [Cap][Swap] Termination Event (except as described in the following sentence) with respect to which the [Cap Provider][Swap Counterparty] is an affected party, the Indenture Trustee may and will, at the direction of the Noteholders evidencing at least a majority of the aggregate of the outstanding principal balances of all such classes voting as a single class, by notice to the [Cap Provider][Swap Counterparty], designate an Early Termination Date with respect to the [Cap][Swap] Agreement. If a [Cap][Swap] Termination Event occurs as a result of the insolvency or bankruptcy of the [Cap Provider][Swap Counterparty], which event has not

59


been otherwise cured under the terms of the [Cap][Swap] Agreement, the Indenture Trustee will be required by the terms of the Indenture (as assignee of the rights of the Issuing Entity under the [Cap][Swap] Agreement) to terminate the [Cap][Swap] Agreement.
     Following an Early Termination Date, [the Issuing Entity or] the [Cap Provider][Swap Counterparty] may be liable to make a termination payment to the [other party][the Issuing Entity], in some cases regardless, of which party may have caused such termination (any such payment, a "[Cap][Swap] Termination Payment”). The amount of any [Cap][Swap] Termination Payment due to the Issuing Entity will be available to make payment on the Notes[, and the amount of any Swap Termination Payment due to the Swap Counterparty will be payable out of funds pari passu with payments of interest on the Notes]. The [Cap][Swap] Termination Payment will generally be based on the replacement costs incurred or gains realized in replacing or providing the economic equivalent of the material terms of the interest rate [cap][swap] transactions, together with amounts in respect of obligations that were due but unfulfilled at the time of termination, in accordance with the procedures set forth in the [Cap][Swap] Agreement (assuming, for purposes of such calculation, that all outstanding shortfalls in amounts payable as [Cap][Swap] Payments are due and payable on the first Payment Date that would have occurred after the Early Termination Date). Any [Cap][Swap] Termination Payment could, if interest rates have changed significantly, be substantial.
     With respect to certain [Cap][Swap] Termination Events, the Issuing Entity may, but is not obligated to, obtain a replacement interest rate [cap][swap] agreement on substantially the same terms as the [Cap][Swap] Agreement, provided that, (a) the new [cap provider][swap counterparty] enters into a substantially similar interest rate [cap][swap] agreement to the reasonable satisfaction of the Indenture Trustee (as assignee of the rights of the Issuing Entity under the [Cap][Swap] Agreement) and (b) the ratings assigned to the Notes after such assignment and release will be at least equal to the ratings assigned by Moody’s and Standard & Poor’s to the Notes at the time of such [Cap][Swap] Termination.
     Upon the occurrence of any Event of Default that results in acceleration of the Notes or involving an uncured payment default under the Indenture, the principal of each class of Notes will become immediately payable and the Indenture Trustee will be obligated to liquidate the assets of the Issuing Entity. In any such event, the ability of the Issuing Entity to pay interest on each class of Notes will depend on (a) the price at which the assets of the Issuing Entity are liquidated and (b) the amount of the [Cap][Swap] Termination Payment, if any, that may be due to the Issuing Entity from the [Cap Provider][Swap Counterparty] under the [Cap][Swap] Agreement. If the net proceeds of the liquidation of the assets of the Issuing Entity are not sufficient to make all payments due in respect of the Notes and for the Issuing Entity to meet its obligations, if any, in respect of the termination of the [Cap][Swap] Agreement, then such amounts will be allocated and applied in accordance with the priority of payments described herein. See “Description of the Notes — Principal"]
[Taxation
     Neither the Issuing Entity nor the [Cap Provider][Swap Counterparty] is obligated under the [Cap][Swap] Agreement to gross up if withholding taxes are imposed on payments made under the [Cap][Swap] Agreement. If payments by the [Cap Provider][Swap Counterparty] to the Issuing Entity become subject to withholding taxes, holders of Notes evidencing at least a majority of the aggregate of the outstanding principal balances of all such classes voting as a single class may direct the Indenture Trustee to terminate the [Cap][Swap] Agreement, as described above under “— [Cap][Swap] Termination Events.”]
[Modification and Amendment of [Cap][Swap] Agreement
     The Indenture contains provisions permitting the Indenture Trustee (as assignee of the rights of the Issuing Entity under the [Cap][Swap] Agreement) to enter into any amendment of the [Cap][Swap] Agreement (i) to cure any ambiguity or mistake, (ii) to correct any defective provisions or to correct or supplement any provision therein that may be inconsistent with any other provision therein or with the Indenture or (iii) to add any other provisions with respect to matters or questions arising under the [Cap][Swap] Agreement; provided, in the case of clause (iii), that such amendment will not adversely affect in any material respect the interest of any Noteholder. Any such amendment shall be deemed not to adversely affect in any material respect the interests of any Noteholder if [the Rating Agency Condition is satisfied with respect to such amendment] [Standard & Poor’s delivers a letter to the Indenture Trustee to the effect that the amendment will not result in a qualification, reduction or withdrawal of its then-current rating of any class of Notes, and if the Indenture Trustee has provided Moody’s with 10 days prior written notice of the amendment and Moody’s shall not have notified the Indenture Trustee or the Owner Trustee that the amendment might or would result in the qualification, reduction or withdrawal of the rating it has currently assigned to any class of Notes.]

60


SECURITY FOR THE NOTES
General
     On the Closing Date, the Issuing Entity will pledge the 20[  ] -[  ] SUBI Certificate, the Reserve Account and the other property of the Issuing Entity’s Estate to the Indenture Trustee [and the Swap Counterparty] to secure the Issuing Entity’s obligations under the Notes.Notes [and the Interest Rate Swap Agreement]. The property of the Issuing Entity — the Issuing Entity’s Estate — will consist of:
  the 20[  ] -[  ] SUBI Certificate, which includes the right to amounts payable with respect to the 20[  ] -[  ] SUBI Certificate, including collections and the right to receive the amounts realized from the sale or other disposition of Leased Vehicles after the Cutoff Date,
 
  the Reserve Account and any amounts deposited therein,
 
  [proceeds of the [Cap][Swap]Interest Rate Swap Agreement and the rights of the Issuing Entity under the [Cap][Swap] Agreement,]Interest Rate Swap Agreement],
 
  the rights of the Issuing Entity under the Back-up Security Agreement,
 
  the rights of the Issuing Entity to the funds on deposit from time to time in the Note Distribution Account, and any other account or accounts established pursuant to the Indenture and all cash, investment property and other property from time to time deposited or credited thereto and all proceeds thereof, and
 
  the other property and assets described under “The“The Issuing Entity — Property of the Issuing Entity”and the Issuing Entity’s rights as a third-party beneficiary of the SUBI Trust Agreement and the Servicing Agreement.

S-58


The Accounts
The SUBI Collection Account
     On or prior to the Closing Date, the Titling Trustee, at the direction of the Servicer, will establish a trust account for the benefit of the holders of interests in the SUBI, into which collections on or in respect of the Leases and the Leased Vehicles, and other payments received, will generally be deposited (the “SUBI“SUBI Collection Account”). within two Business Days after identification unless the Monthly Remittance Condition is met. As of the Closing Date, the Monthly Remittance Condition will not be met.
     Deposits into the SUBI Collection Account.As more fully described under “Description“Description of the Servicing Agreement — Collections,” “— Monthly Remittance Condition,”and “Nissan“Nissan Motor Acceptance Corporation — Like Kind Exchange”in the prospectus,accompanying Prospectus, the Servicer may reallocate a Leased Vehicle returned to the Servicer at the scheduled end of the related Lease and in connection with an Lessee Initiated Early Termination or a Casualty Termination (each, a “Matured“Matured Vehicle”) or a Leased Vehicle returned to, or repossessed by, the Servicer in connection with a Credit Termination (a “Defaulted“Defaulted Vehicle”) from the SUBI to the UTI for purposes of implementing NMAC’s LKE program. In connection with such reallocation, NILT Trust, as UTI Beneficiary, will cause to be deposited into the SUBI Collection Account any Reallocation Payments no later than two Business Days after the reallocation, unless the Monthly Remittance Condition is satisfied. If NMAC is the Servicer and no Servicer default has occurred and is continuing, the “Monthly“Monthly Remittance Condition”will be satisfied if [(a)(a) NMAC’s short-term unsecured debt obligations are rated at least “P-1��“P-1” by Moody’s and “A-1” by Standard & Poor’s (in each case, so long as Moody’s or Standard & Poor’s is a Rating Agency); (b) NMAC maintains a letter of credit or other form of enhancement acceptable to the Rating Agencies to support NMAC’s obligation to deposit collections into the Collection Account; or (c) after the issuance of the Notes, NMAC otherwise satisfies each Rating Agency’s requirements.] If the Monthly Remittance Condition is satisfied, the Servicer will be permitted to retain the Reallocation Payments and all Collections received during a Collection Period until such amounts are required to be disbursed on the next Payment Date. In addition, on each Deposit Date, the following additional amounts, if any, in respect of the related Collection Period and Payment Date will be deposited into the SUBI Collection Account: Advances made by the Servicer and, in the case of an Optional Purchase, the Optional Purchase Price. See “Description“Description of the Servicing Agreement — Collections”in the prospectus.accompanying Prospectus.
     Withdrawals from the SUBI Collection Account.On each Payment Date, the Titling Trustee shall transmit or shall cause to be transmitted the sum of all Available Funds from the SUBI Collection Account for the related Collection Period in the amounts and in the priority, and to such accounts as set forth under “Additional Information Regarding the Securities — Payments“Distributions on the Securities — Deposits to the Distribution Accounts; Priority of Payments.”Notes”in this Prospectus Supplement.
     If, on any date, the Servicer supplies the Titling Trustee and the Indenture Trustee with an officer’s certificate setting forth the calculations for Reimbursable Expenses, the Titling Trustee shall remit to the Servicer, without interest and before any other distribution from the SUBI Collection Account on that date, monies from the SUBI Collection Account representing such Reimbursable Expenses.

61


     “Reimbursable“Reimbursable Expenses”means, with respect to each Lease or Leased Vehicle allocated to the SUBI, the costs or expenses incurred by the Servicer in a legal proceeding (including a legal proceeding to repossess the Leased Vehicle) to protect or otherwise enforce the interests of the Titling Trust, the Titling Trustee on behalf of the Titling Trust or the holder of the 20[ ] -[ ] SUBI Certificate in that Lease or Leased Vehicle. All Reimbursable Expenses will be reimbursed to the Servicer out of amounts on deposit in the Collection Account. See “Description“Description of the Servicing Agreement — Realization Upon Liquidated Leases”in the prospectus.accompanying Prospectus.
     “Contingent“Contingent and Excess Liability Insurance”means the insurance maintained by NMAC for the benefit of among others, NMAC, the Titling Trustee, on behalf of the Titling Trust, the UTI Beneficiary, the Depositor and the Issuing Entity, against third party claims that may be raised against the Titling Trust or the Titling Trustee, on behalf of the Titling Trust, with respect to any leased vehicle owned by the Titling Trust. For more information regarding the Contingent and Excess Liability Insurance, you should refer to “Nissan“Nissan Motor Acceptance Corporation — Insurance on the Leased Vehicles”in the prospectus.accompanying Prospectus.
The Reserve Account
     On or before the Closing Date the Servicer, on behalf of the Issuing Entity [and the Swap Counterparty], will establish a trust account in the name of the Indenture Trustee for the benefit of the Noteholders [and the Swap Counterparty] (the “Reserve“Reserve Account”). The Reserve Account will be established to provide additional security for payments on the Notes.Notes [and payments due to the Swap Counterparty]. On each Payment Date, amounts on deposit in the Reserve Account, together with Available Funds, will be available to make the distributions described under “Additional Information Regarding the Securities — Payments“Distributions on the Securities — Deposits to the Distribution Accounts; Priority of Payments.”Notes”in this Prospectus Supplement.

S-59


     The Reserve Account initially will be funded by the Issuing Entity with a deposit of $[          ], representing approximately [  ]% of the aggregate [SecuritizationSecuritization Value of the Leases and the Related Leased Vehicles as of the Cutoff Date][initial principal amount of the Notes],Date, and the amounts on deposit in the Reserve Account will be pledged to the Indenture Trustee.Trustee [and the Swap Counterparty]. To the extent the amount deposited in the Reserve Account is less than the Reserve Account Requirement, on each Payment Date, monies on deposit in the Reserve Account will be supplemented by the deposit of:
  any the amount necessary to meet the Reserve Amount Requirement (theExcess AmountsAmounts”), if any, and
 
  income received on the investment of funds on deposit in the SUBI Collection Account and the Reserve Account.
     On each Payment Date, a withdrawal will be made from the Reserve Account in an amount (the “Reserve“Reserve Account Draw Amount”) equal to the lesser of (1) the Available Funds Shortfall Amount for that Payment Date, calculated as described under “Additional Information Regarding the Securities — Payments“Distributions on the SecuritiesNotes — Determination of Available Funds,”or (2) the amount on deposit in the Reserve Account after giving effect to all deposits thereto on the related Deposit Date or that Payment Date.
     On any Payment Date on which the amount on deposit in the Reserve Account, after giving effect to all withdrawals therefrom and deposits thereto in respect of that Payment Date, exceeds the Reserve Account Requirement, any such excess shall be paid to the Depositor. [InIn addition, if on any Payment Date on which the amount on deposit in the Reserve Account, after giving effect to all withdrawals therefrom and deposits thereto in respect of that Payment Date, is greater than or equal to the balance of the Notes then outstanding and all accrued and unpaid interest, such amount will be used to retire the then outstanding Notes. ]
     The “Reserve“Reserve Account Requirement”on any Payment Date will equal $[          ], which represents [  ]% of the aggregate [SecuritizationSecuritization Value of the Leases and the related Leased Vehicles as of the Cutoff Date][initial principal amount of the Notes].Date. The Reserve Account Requirement on each Payment Date may be reduced pursuant to a downward adjustment formula acceptable to the Rating Agencies.
The Distribution Accounts
     On or before the Closing Date, (a) the Depositor, on behalf of the Issuing Entity, will establish a trust account in the name of the Indenture Trustee for the benefit of the Noteholders and the Swap Counterparty, into which amounts released from the SUBI Collection Account and, when necessary, from the Reserve Account, for distribution to the Noteholders and the Swap Counterparty will be deposited and from which all distributions to the Noteholders and the Swap Counterparty will be made (the “Note“Note Distribution Account”) and (b) the Owner Trustee, at the direction of the Depositor, will establish a trust account in the name of the Owner Trustee on behalf of the Certificateholder, into which amounts released from the SUBI Collection Account and, when necessary, from the Reserve Account, for distribution to the Certificateholder will be deposited and from which all distributions to the Certificateholder will be made (the “Certificate“Certificate Distribution Account”and, together with the Note Distribution Account, the “Distribution“Distribution Accounts”). For further information regarding these deposits and payments, you should refer to “—“— The SUBI Collection Account”and “—“— The Reserve Account”in this prospectus supplement.Prospectus Supplement.

62


     On or before each Payment Date, (a) the Titling Trustee shall deposit or cause to be deposited from the SUBI Collection Account and (b) the Indenture Trustee shall deposit or cause to be deposited from the Reserve Account, if necessary, respectively, the amounts allocable to the Noteholders, the Certificateholder and the Certificateholder,Swap Counterparty, as set forth in “Additional Information Regarding the Securities — Payments“Distributions on the Securities — Deposits to the Distribution Accounts; Priority of Payments”Notes”in this Prospectus Supplement for the related Payment Date in the Note Distribution Account and the Certificate Distribution Account, respectively. On each Payment Date, the Trustees will distribute the allocated amounts for the related Collection Period to the Securityholders.Securityholders and the payments due to the Swap Counterparty to the Swap Counterparty.
Maintenance of the Accounts
     The Note Distribution Account and the Reserve Account will be maintained with the Indenture Trustee and the SUBI Collection Account (together with the Note Distribution Account and the SUBI Collection Account, the “Accounts”“Accounts”) will be maintained with the Trust Agent, respectively, so long as either (a) the short-term unsecured debt obligations of the Indenture Trustee or the Trust Agent, as the case may be, are rated in the highest short-term rating category by Standard & Poor’s Rating Services and Moody’s (excluding any “+” signs

S-60


associated with such rating) or (b) the Indenture Trustee or the Trust Agent, as the case may be, is a depository institution or trust company having a long-term unsecured debt rating acceptable to each Rating Agency and corporate trust powers and the related Account is maintained in a segregated trust account of the Indenture Trustee or the Trust Agent, as the case may be (the “Required“Required Deposit Rating”). Each of the Accounts will be segregated trust accounts. If either of the Indenture Trustee or the Trust Agent at any time does not have the Required Deposit Rating, the Servicer shall, with the assistance of the Indenture Trustee or the Trust Agent, as the case may be, as necessary, cause the related Account to be moved to a depository institution or trust company organized under the laws of the United States or any constituent state of the United States that has the Required Deposit Rating. If the Certificate Distribution Account does not at any time have the Required Deposit Rating, the Owner Trustee, or the Depositor on behalf of the Owner Trustee, if the Certificate Distribution Account is not then held by the Owner Trustee or an affiliate thereof, shall establish a new account meeting such Required Deposit Rating and move any funds.
     On the Payment Date on which all of the Notes have been paid in full and following payment of any remaining obligations of the Issuing Entity under the Basic Documents, any amounts remaining on deposit in the Accounts — after giving effect to all withdrawals therefrom and deposits thereto in respect of that Payment Date [(and taking into account any payments due to the Swap Counterparty)] — will be paid to the holder of the Certificates.
Permitted Investments
     When funds are deposited in (a) the SUBI Collection Account and (b) the Reserve Account, they will be invested at the direction of the Servicer and the Administrative Agent, respectively, in one or more Permitted Investments maturing no later than the Deposit Date immediately succeeding the date of that investment. Notwithstanding the foregoing, Permitted Investments on which the entity at which the related account is located may mature on the related Deposit Date.
     When funds are deposited in (a) the SUBI Collection Account of the related series of Notes and (b) the Reserve Account of such series of Notes, they will be invested at the direction of the Servicer and the Administrative Agent, respectively, in one or more Permitted Investments maturing no later than the Deposit Date immediately succeeding the date of that investment. Notwithstanding the foregoing, Permitted Investments on which the entity at which the related account is located may mature on the related Deposit Date. “Permitted Investments’’ “Permitted Investments”will be limited to highly rated obligations, instruments or securities that meet the criteria of each Rating Agency from time to time as being consistent with its then-current ratings of the Notes which mature no later than the business dayBusiness Day prior to the date on which such funds are required to be available for application pursuant to the Basic Documents. On each Payment Date, all net income or other gain from the investment of funds on deposit in the Reserve Account and the SUBI Collection Account in respect of the related Collection Period will be deposited into the Reserve Account. On each Payment Date, all net income or other gain from the investment of funds on deposit in the Reserve Account and the SUBI Collection Account in respect of the related Collection Period will be deposited into the Reserve Account.
     On each Payment Date, all net income or other gain from the investment of funds on deposit in the Reserve Account and the SUBI Collection Account in respect of the related Collection Period will be deposited into the Reserve Account.
ADDITIONAL INFORMATION REGARDINGDISTRIBUTIONS ON THE SECURITIESNOTES
Payments on the Securities
General
     As more fully described under “The SUBI,”“The SUBI”in this Prospectus Supplement, the 20[  ]-[  ] SUBI Certificate will evidence a beneficial interest in the related SUBI Assets, which are comprised of Leased Vehicles and related Leases having an aggregate Securitization Value as of the Cutoff Date of $[          ]

63


(based (based on a Securitization Rate of [    ]%). On or prior to the [tenthtenth calendar day of each month or, if such day is not a Business Day, the immediately succeeding Business Day]Day (each, a “Determination“Determination Date”), the Servicer will inform the Trustees of, among other things, the amount of (a) collections described in the third paragraph of “Description“Description of the Servicing Agreement — Account” (the “Collections”Accounts”in the accompanying Prospectus,(the“Collections”), (b) Advances to be made by the Servicer, (c) the Servicing Fee payable to the Servicer, in each case with respect to the month immediately preceding the month in which the related Payment Date occurs (each, a “Collection“Collection Period”), [and] (d) the Optimal Principal Distributable Amount, (e) [the amount of Net Swap Payments, Net Swap Receipts and (e)Swap Termination Payments, if any, to be paid by or to the Swap Counterparty under the Interest Rate Swap Agreement, and (f)] based on Available Funds and other amounts available for distribution on the related Payment Date as described below, the amount to be distributed to the Securityholders.
     The Trustees will make distributions to the Securityholders and the Swap Counterparty out of amounts on deposit in the related Distribution Accounts. The amount to be distributed to the Servicer, the Securityholders and the SecurityholdersSwap Counterparty will be determined in the manner described below.

S-61


Determination of Available Funds
     The amount of funds available for distribution on a Payment Date will generally equal the sum of Available Funds and amounts on deposit in the Reserve Account.
     “Available“Available Funds”for a Payment Date and the related Collection Period will equal the sum of: (a) Collections, (b) Advances required to be made by the Servicer, [(c)[and] (c) in the case of an Optional Purchase, the Optional Purchase Price]Price [and (d) any [Cap][Swap] PaymentsNet Swap Receipts received from the Swap Counterparty and [Cap][Swap]any Swap Termination Payments made by the [Cap Provider][Swap Counterparty] to the Issuing Entity].
     The “Available“Available Funds Shortfall Amount”for a Payment Date and the related Collection Period will equal the amount by which Available Funds are less than the amount necessary to make the distributions in clauses (a) through [(c)][(d)] of the first paragraph under “—“— Deposits to the Distribution Accounts; Priority of Payments — SUBI Collection Account”in this prospectus supplement,Prospectus Supplement, except that the Optimal Principal Distributable Amount rather than the Monthly Principal Distributable Amount will be used for purposes of clause (d).
     Deposits to the Distribution Accounts; Priority of Payments
     SUBI Collection Account.On each Payment Date, the Servicer will allocate amounts on deposit in the SUBI Collection Account with respect to the related Collection Period as described below and will instruct the Titling Trustee, acting through the Trust Agent, to cause the following deposits and distributions to be made in the following amounts and order of priority:
 (a) to the Servicer, the Payment Date Advance Reimbursement,
 
 (b) to the Servicer, the Servicing Fees, together with any unpaid Servicing Fees in respect of one or more prior Collection Periods,
 
 [(c) [the net amount,Net Swap Payment, if any, to be paid under the Interest Rate Swap Agreement to the Swap Counterparty,]
 
 (d)] to the Note Distribution Account, on a pro-rata basis (based, for the Noteholders, on the amounts distributable to each class) to pay (x) interest due on the outstanding Notes on that Payment Date (including any overdue interest), (y) [termination payments[any Senior Swap Termination Payments due under the [Swap]Interest Rate Swap Agreement to the [SwapSwap Counterparty] and (z)] to the extent permitted under applicable law, interest on any overdue interest thereon at the applicable Note Rate,
 
 (e) [to the Note Distribution Account, (i) the Monthly Principal Distributable Amount, which will be allocated to pay principal first, to the Class A-1 Notes, until they have been paid in full, second, to the Class A-2 Notes, until they have been paid in full, third, to the Class A-3 Notes, until they have been paid in full and fourth, to the [Class A-4a]Class A-4 Notes and the [Class A-4b] Notes pro rata until they have been paid in full, unless the maturity of the Notes has been accelerated following an Indenture Default, or (ii) if the maturity of the Notes has been accelerated following an Indenture Default (unless and until such acceleration has been rescinded), the principal payments, (A) first to the Class A-1 Notes until they have been paid in full and then second, pro rata, to the Class A-2 Notes, the Class A-3 Notes the [Class A-4a Notes] and the [Class A-4b]Class A-4 Notes until they have been paid in full, then (B) to the Certificate Distribution Account, any remaining amounts to be allocated to pay principal and the Certificates until they have been paid in full.
 
 (f) while any of the Notes remain outstanding and unless the maturity of the Notes has been accelerated following an Indenture Default, to the Reserve Account, the remaining amounts Excess Amounts, [; and]
(g)[to the extent necessary to meet the Reserve Amount Requirement (the “Excess Amounts”),Swap Counterparty, any Subordinated Swap Termination Payments for such Payment Date; and
 
 [(g)(h)] to the Certificate Distribution Account, for the Depositor]Depositor.

64


     The “Payment“Payment Date Advance Reimbursement”for a Payment Date will equal the sum of all (a) outstanding Sales Proceeds Advances (1) in respect of Leased Vehicles that were sold during the related Collection Period or (2) that have been outstanding as of the end of that Collection Period for at least 90 days and (b) Monthly Payment Advances as to which the related lessee has made all or a portion of the advanced Monthly Payment or that have been outstanding as of the end of the Collection Period for at least 90 days.

S-62


     Reserve Account.On each Payment Date, after taking into account amounts available to be distributed to Securityholders from the SUBI Collection Account [to pay any amounts due to the Swap Counterparty], the Servicer will allocate the Reserve Account Draw Amount on deposit in the Reserve Account with respect to the related Collection Period and will instruct the Indenture Trustee to make the following deposits and distributions in the following amounts (but not to exceed the Reserve Account Draw Amount) and order of priority:
 (a) [to pay any Net Swap Payments due to the Swap Counterparty;]
(b)to the Note Distribution Account, to pay, on a pro rata basis [(i)] any remaining interest due on the outstanding Notes on that Payment Date, and, to the extent permitted under applicable law, interest on any overdue interest at the applicable Note Rate, [and (ii) any remaining Senior Swap Termination Payments to the Swap Counterparty,] and
 
 (b)(c) to the Note Distribution Account, the remaining Monthly Principal Distributable Amount, which will be allocated to pay principal on the Notes [andand to the Certificates]Certificates in the amounts and order of priority described under “—"— Deposits to the Distribution Accounts; Priority of Payments — SUBI Collection Account”above.
     On each Payment Date, if, after giving effect to the distributions set forth above, the amount on deposit in the Reserve Account exceeds the Reserve Account Requirement, any such excess shall be released to the Depositor. [InIn addition, if on any Payment Date on which the amount on deposit in the Reserve Account, after giving effect to all withdrawals therefrom and deposits thereto in respect of that Payment Date, is greater than or equal to the balance of the Notes then outstanding, such amount will be used to retire the then outstanding Notes.] Upon any such distributions, the Securityholders [and the Swap Counterparty] will have no further rights in, or claims to such amounts.
     Amounts distributed to the Depositor and to any holder of the Certificates will not be available in later periods to fund charge offs or the reserve account. See “Risk“Risk Factors — Payment priorities increase risk of loss or delay in payment to certain notes.”notes”in this Prospectus Supplement. Amounts distributed to the Depositor will be distributed to NMAC, the sole member of the Depositor, for general corporate uses.
     The final distribution to any Securityholder will be made only upon surrender and cancellation of the certificate representing its Securities at an office or agency of the Issuing Entity specified in the notice of termination. Any funds remaining in the Issuing Entity, after the related Trustee has taken certain measures to locate the related Securityholders and those measures have failed, will be distributed to the Depositor.
     None of the Securityholders, the Indenture Trustee, the Owner Trustee, the Depositor, or[or] the Servicer [or the Swap Counterparty] will be required to refund any amounts properly distributed or paid to them, whether or not there are sufficient funds on any subsequent Payment Date to make full distributions to the Securityholders.
Payment Date Certificate
     The Issuing Entity will cause the Servicer to agree to deliver to the Indenture Trustee, the Owner Trustee and each paying agent, if any, on the tenth calendar day of each month or, if the tenth day is not a Business Day, the next succeeding Business Day, a certificate (the “Payment“Payment Date Certificate”) including, among other things, the following information with respect to such Payment Date and the related Collection Period and Accrual Period:
 (i) the amount of collections allocable to the 20[  ] -[  ] SUBI Certificate,
 
 (ii) the amount of Available Funds,
 
 (iii) the amount of interest accrued during the related Accrual Period on each class of Notes,
 
 (iv) the Class A-1 Note Balance, the Class A-2 Note Balance, the Class A-3 Note Balance the Class [A-4a] Note Balance and the Class [A-4b]A-4 Note Balance, in each case before giving effect to payments on such Payment Date,

S-63


 (v) (A) the Reserve Account Requirement, (B) the amount deposited in the Reserve Account, if any, (C) the Reserve Account Draw Amount, if any, (D) the balance on deposit in the Reserve Account after giving effect to withdrawals therefrom and deposits thereto in respect of such Payment Date and (E) the change in such balance from the immediately preceding Payment Date,

65


 (vi) the amount being distributed to each class of the Noteholders (the “Note“Note Distribution Amount”) and to the Certificateholder (the “Certificate“Certificate Distribution Amount”),
 
 (vii) the amount of the Note Distribution Amount allocable to interest on and principal of each class of the Notes and any Principal Carryover Shortfall for each class of the Notes,
 
 (viii) the amount of any principal paid on, and Principal Carryover Shortfall for, the Certificates,
 
 (ix) the Note Factor for each class of the Notes after giving effect to the distribution of the Note Distribution Amount,
 
 (x) the amount of Residual Value Losses and Residual Value Surplus for such Collection Period,
 
 (xi) the amount of Sales Proceeds Advances and Monthly Payment Advances included in Available Funds,
 
 (xii) the amount of any Payment Date Advance Reimbursement for such Collection Period,
 
 [(xiii) [the amount of the [Cap][Swap] PaymentsNet Swap Receipts and the [Cap][Swap]Swap Termination Payments received, if any, by the Issuing Entity from the [Cap Provider][Swap Counterparty]Counterparty under the [Cap][Swap]Interest Rate Swap Agreement,]
 
 [(xiv) [the amount of the Net Swap Payments and the Swap Termination Payments, if any, due to the Swap Counterparty under the Interest Rate Swap Agreement,]
 
 (xv) the Servicing Fee for such Collection Period,
 
 (xvi) delinquency and loss information for the Collection Period,
 
 (xvii) any material change in practices with respect to charge-offs, collection and management of delinquent Leases, and the effect of any grade period, re-aging, re-structure, partial payments or other practices on delinquency and loss experience,
 
 (xviii) any material modifications, extensions or waivers to Lease terms, fees, penalties or payments during the Collection Period,
 
 (xix) any material breaches of representations, warranties or covenants contained in the Leases,
 
 (xx) any new issuance of notes or other securities backed by the SUBI Assets (if applicable),
 
 (xxi) any material additions, removals or substitutions of SUBI Assets, repurchases of SUBI Assets, and
 
 (xxii) any material change in the underwriting, origination or acquisition of Leases.
     On any Payment Date, the “Note Balance”Note Balance will equal the Initial Note Balance reduced by all payments of principal made on or prior to such Payment Date on the Notes.
     “ResidualResidual Value Loss”Loss for each Leased Vehicle that is returned to the Servicer following the termination of the related Lease at its Lease Maturity Date or an Early Lease Termination, will mean the positive difference, if any, between (a) the Base Residual of such Leased Vehicle, and (b) the related Net Auction Proceeds plus all Net Insurance Proceeds.

S-64


     “ResidualResidual Value Surplus”Surplus for each Leased Vehicle that is returned to the Servicer following the termination of the related Lease at its Lease Maturity Date or an Early Lease Termination, will mean the positive difference, if any, between (a) the Net Auction Proceeds from the sale of the Leased Vehicle plus all Net Insurance Proceeds and (b) the Base Residual of such Leased Vehicle.
     “NetNet Auction Proceeds”Proceeds will mean with respect to a Collection Period, all amounts received by the Servicer in connection with the sale or disposition of any Leased Vehicle that is sold at auction or otherwise disposed of by the Servicer during such Collection Period, other than Insurance Proceeds, reduced by the related Disposition Expenses and, in the case of a Matured Vehicle, any outstanding Sales Proceeds Advances.
     “NetNet Insurance Proceeds”Proceeds means, with respect to any Leased Vehicle, Lease or lessee, all related Insurance Proceeds, net of the amount thereof (a) applied to the repair of the related Leased Vehicle, (b) released to the lessee in accordance with applicable law or the customary servicing procedures of the Servicer or (c) representing other related expenses incurred by the Servicer not otherwise included in liquidation expenses or Disposition Expenses that are recoverable by the Servicer under the Servicing Agreement.

66


     “Insurance Expenses”Insurance Expenses means, with respect to any Leased Vehicle, Lease or lessee, the amount thereof (a) applied to the repair of the related Leased Vehicle, (b) released to the lessee in accordance with applicable law or the customary servicing procedures of the Servicer or (c) representing other related expenses incurred by the Servicer not otherwise included in liquidation expenses or disposition expenses that are recoverable by the Servicer under the Servicing Agreement. Insurance Expenses will be reimbursable to the Servicer as a deduction from Net Insurance Proceeds.
     Each amount set forth pursuant to clauses (iii), (iv), (vi), (vii) and (viii) above will be expressed in the aggregate and as a dollar amount per $1,000 of original principal amount of a Note.
     The Indenture Trustee has no duty or obligation to verify or confirm the accuracy of any of the information or numbers set forth in the Payment Date Certificate delivered to the Indenture Trustee, and the Indenture Trustee shall be fully protected in relying upon the Payment Date Certificate.
ADDITIONAL INFORMATION REGARDING THE SECURITIES
Statements to Securityholders
     On each Payment Date, the Indenture Trustee will include with each distribution to each Noteholder of record, as of the close of business on the related Deposit Date (which shall be Cede as the nominee of DTC unless Definitive Notes are issued under the limited circumstances described in “Additional“Additional Information Regarding the Notes — Definitive Notes”in the prospectus)accompanying Prospectus) and each Rating Agency, an unaudited report (which may or may not be based on the Payment Date Certificate prepared by the Servicer), setting forth with respect to such Payment Date or the related Deposit Date or Collection Period, as the case may be, among other things, the items listed under clauses (i) through (xiv) in the first paragraph of “— “Distributions on the NotesPayment Date Certificate”above.
     Copies of such statements may be obtained by the Noteholders or Note Owners by a request in writing addressed to the Indenture Trustee. In addition, within the prescribed period of time for tax reporting purposes after the end of each calendar year, the Indenture Trustee (during the term of the Indenture) will mail to each person who at any time during such calendar year was a Noteholder a statement containing such information as is reasonably necessary to permit the Noteholder to prepare its state and federal income taxes.
Optional Purchase
     [InIn order to avoid excessive administrative expenses, the Servicer will be permitted at its option to purchase the 20[  ]-[  ] SUBI Certificate from the Issuing Entity on any Payment Date if, either before or after giving effect to any payment of principal required to be made on such Payment Date, (a) the [the current Securitization Valuesum of the Leases]then-outstanding Note Balance and the then-outstanding Certificate Balance is less than or equal to [5]%5% of the Securitization Valuesum of the Leases as ofInitial Note Balance and the Cut-Off DateInitial Certificate Balance or (b) the principal amount of the Notes has been reduced to zero. The exercise of that option by the Servicer is referred to in this prospectus supplementProspectus Supplement as an “Optional“Optional Purchase.”The purchase price for the 20[  ]-[  ] SUBI Certificate (the “Optional“Optional Purchase Price”) will equal the aggregate Securitization Value of the SUBI Assets (including Leases of Defaulted Vehicles) plus the appraised value of any other property (other

S-65


(other than cash, in which case such value shall be the amount of such funds held in cash) held as part of the Issuing Entity’s Estate (less liquidation expenses); provided, however, that such price will be at least equal to the sum of the Note Balance plus accrued and unpaid interest on the Notes, the Servicing Fee (including any unpaid Servicing Fees for prior Collections Periods), and[all amounts payable to the Swap Counterparty under the Interest Rate Swap Agreement ]and unpaid portions of any outstanding Sales Proceeds Advances and Monthly Payment Advances. In connection with an Optional Purchase, the outstanding Notes, if any, will be redeemed on such Payment Date in whole, but not in part, for the Redemption Price. The “Redemption“Redemption Price”for the Notes will equal the aggregate outstanding Note Balance, plus accrued and unpaid interest thereon at the related Note Rates (including, to the extent allowed by law, interest on overdue interest, if applicable), to but not including the Payment Date fixed for redemption. The Owner Trustee and the Indenture Trustee (to the extent the Notes are still outstanding), will give written notice of redemption to each Securityholder. On the Payment Date fixed for redemption, the Notes will be due and payable at the Redemption Price, and no interest will accrue on the Notes after such Payment Date. If the 20[ ] -[ ] SUBI Certificate is held by the UTI Beneficiary after the exercise by the Servicer of the Optional Purchase, the SUBI Assets may be reallocated to the UTI at the discretion of the UTI Beneficiary.]
     It is expected that at such time as the Optional Purchase becomes available to the Servicer, only the Certificates will be outstanding.
Advances
     On each Deposit Date, the Servicer will be obligated to make, by deposit into the SUBI Collection Account, a Monthly Payment Advance in respect of the unpaid Monthly Payment of certain Leased Vehicles, and a Sales Proceeds Advance in respect of the Securitization Value of Leases relating to certain Matured Vehicles. As used in this prospectusProspectus Supplement, an “Advance”the term“Advance” refers to either a Monthly Payment Advance or a Sales Proceeds Advance. The Servicer will be required to make an Advance only to the extent

67


that it determines that such Advance will be recoverable from future payments or collections on the related Lease or Leased Vehicle or otherwise. In making Advances, the Servicer will assist in maintaining a regular flow of scheduled payments on the Leases and, accordingly, in respect of the Securities, rather than guarantee or insure against losses. Accordingly, all Advances will be reimbursable to the Servicer, without interest, as described in this prospectus.Prospectus Supplement.
     Monthly Payment Advances.If a lessee makes a Monthly Payment that is less than the total Monthly Payment billed with respect to the lessee’s vehicle for the related Collection Period, the Servicer will advance the difference between (a) the amount of the Monthly Payment due and (b) the actual lessee payment received less amounts thereof allocated to monthly sales, use, lease or other taxes (each, a “Monthly“Monthly Payment Advance”).
     The Servicer will be entitled to reimbursement of all Monthly Payment Advances from (a) subsequent payments made by the related lessee in respect of the Monthly Payment due or (b) if the Monthly Payment Advance has been outstanding for at least 90 days after the end of the Collection Period in respect of which such Monthly Payment Advance was made, from the SUBI Collection Account.
     Sales Proceeds Advances.If the Servicer does not sell or otherwise dispose of a Leased Vehicle that became a Matured Vehicle by the end of the related Collection Period, on the related Deposit Date the Servicer will advance to the Issuing Entity an amount equal to, if the related Lease (i) terminated early but is not a Lease in default, the Securitization Value and (ii) relates to a Leased Vehicle that matured on its scheduled termination date, the Base Residual (each, a “Sales“Sales Proceeds Advance”).
     If the Servicer sells a Matured Vehicle after making a Sales Proceeds Advance, the Net Auction Proceeds will be paid to the Servicer up to the amount of such Sales Proceeds Advance, and the Residual Value Surplus will be deposited into the SUBI Collection Account. If the Net Auction Proceeds are insufficient to reimburse the Servicer for the entire Sales Proceeds Advance, the Servicer will be entitled to reimbursement of the difference from Collections, on the SUBI Assets, in respect of one or more future Collection Periods and retain such amount as reimbursement for the outstanding portion of the related Sales Proceeds Advance.
     If the Servicer has not sold a Matured Vehicle within 90 days after it has made a Sales Proceeds Advance, it may be reimbursed for that Sales Proceeds Advance from amounts on deposit in the SUBI Collection Account. Within six months of receiving that reimbursement, if the related Leased Vehicle has not been sold, the Servicer shall, if permitted by applicable law, cause that Leased Vehicle to be sold at auction and shall remit the proceeds associated with the disposition of that Leased Vehicle to the SUBI Collection Account.

S-66


     For more information regarding the Servicer’s obligation to deposit Advances into the SUBI Collection Account, you should refer to “Description“Description of the Servicing Agreement — Advances”in the prospectus.accompanying Prospectus.
Compensation for Servicer and Administrative Agent
     As Servicer, NMAC will be entitled to compensation for the performance of its servicing obligations with respect to the SUBI Assets under the Servicing Agreement. NMAC will also perform the administrative obligations required to be performed by the trust or the owner trustee under the indenture and the trust agreement. As Servicer and Administrative Agent, NMAC will be entitled to receive a fee in respect of the SUBI Assets equal to, for each Collection Period, one-twelfth of the product of (a) 1.00% and (b) the aggregate Securitization Value of all Leases as of the first day of that Collection Period (the “Servicing“Servicing Fee”). The Servicing Fee will be payable on each Payment Date and will be calculated and paid based upon a 360-day year consisting of twelve 30-day months.
     As Servicer, NMAC will also be entitled to additional compensation as described under “Description“Description of the Servicing Agreement — Servicing Compensation”in the prospectus.accompanying Prospectus.
Fees and Expenses
     Set forth below is a list of all fees and expenses payable on each Payment Date out of Available Funds and amounts on deposit in the Reserve Account for the related Collection Period.

68


       
    Party  
Type of Fee Amount of Fee Receiving Fee Priority in Distribution
Servicing Fee1(1)
 One-twelfth of the product of (a) [ ]%1.00% and (b) the aggregate Securitization Value of all Leases as of the first day of the Collection Period or, in the case of the first Payment Date, atas of the Cutoff DateDate. Servicer and Administrative Agent Payable prior to payment of interest and principal on the Notes
[Net amounts due to the Swap Counterparty] 2
[Net amount due on each Payment Date from the Issuing Entity to the Swap Counterparty under the Swap Agreement for the related Collection Period][Swap Counterparty][Payable Prior to payment of interest and principal on the Notes]
Reimbursable
Expenses3(2)
 Costs and expenses incurred by the Servicer in a legal proceeding to protect or otherwise enforce the rights of the Titling Trust or the Titling Trustee in a Lease or Leased Vehicle. Servicer Payable Priorprior to payment of interest and principal on the Notes
[Swap termination
payments] 2
[Market value of the Swap Agreement based on market quotations of the cost of entering into interest rate swap transactions with the same terms and conditions that would have the effect of preserving the full payment obligations of the parties in accordance with the procedures set forth in the Swap Agreement.][Swap Counterparty][Pari passu with payment of interest on the Notes]
 
(1) The formula for calculating the Servicing Fee may not be changed without the consent of all of the holders of the Notes and Certificates then outstanding and delivery of an opinion of counsel as to certain tax matters. See “Description“Description of the Servicing Agreement — Amendment”in the prospectus.accompanying Prospectus. The fees and expenses of the Indenture Trustee, the Owner Trustee and the Titling Trustee will not be paid out of Available Funds on each Payment Date. Instead, such fees and expenses will be paid by NMAC, both as the Servicer, pursuant to the Servicing Agreement and as the Administrative Agent, pursuant to the Trust Administration Agreement.
 
[(2)The Swap Agreement may be amended if Standard & Poor’s delivers a letter to the Indenture Trustee to the effect that the amendment will not result in a qualification, reduction or withdrawal of its then-current rating of any class of Notes, and if the Indenture Trustee has provided Moody’s with 10 days prior written notice of the amendment and Moody’s shall not have notified the Indenture Trustee or the Owner Trustee that the amendment might or would result in the qualification, reduction or withdrawal of the rating it has currently assigned to any class of Notes. See “Description of the Interest Rate Swap Agreement — Modification and Amendment of Swap Agreement.”]
(3) Reimbursable Expenses will be paid to the Servicer on any day after the Servicer supplies the Titling Trustee and Indenture Trustee with an officer’s certificate setting forth the calculations for such Reimbursable Expenses. See “Security“Security for the Notes — The Accounts — The SUBI Collection Account — Withdrawals from the SUBI Collection Account.”Account”in this Prospectus Supplement. The formula for calculating Reimbursable Expenses may not be changed without the consent of all of the holders of the Notes and Certificates then outstanding and delivery of an opinion of counsel as to certain tax matters. See “Description“Description of the Servicing Agreement — Amendment”in the prospectus.accompanying Prospectus.
MATERIAL FEDERAL INCOME TAX CONSEQUENCES
     In the opinion of Mayer Brown Rowe & Maw LLP, special counsel to the Depositor, for federal income tax purposes, the Notes will be classified as debt and the Issuing Entity will not be treated as an association or publicly traded partnership taxable as a corporation. See the discussion under “Material“Material Federal Income Tax Consequences”in the accompanying prospectus.
CERTAIN ERISA CONSIDERATIONS
[THE FOLLOWING DISCLOSURE ASSUMES THAT THE NOTES QUALIFY AS DEBT FOR ERISA PURPOSES]Prospectus.

69S-67


     [Subject
ERISA CONSIDERATIONS
     Subject to important considerations described below and under “Certain ERISA Considerations”in the accompanying prospectus,Prospectus, the notes are eligible for purchase by pension, profit-sharing or other employee benefit plans subject to the Employee Retirement Income Security Act of 1974, as amended(“ERISA”), as well as individual retirement accounts, Keogh plans and other plans subject to Section 4975 of the Internal Revenue Code of 1986, as amended (the “Code”“Code”), as well as any entity holding “plan assets” of any of the foregoing (each, a “Benefit“Benefit Plan”).]
     [AlthoughAlthough there is little guidance on the subject, assuming the notes constitute debt for local law purposes, the Issuing Entity believes that, at the time of their initial issuance, the notes should be treated as indebtedness without substantial equity features for purposes of the Plan Asset Regulation.Assets Regulation (as defined in“ERISA Considerations”in the accompanying Prospectus). This determination is based in part upon the traditional debt features of the notes, including the reasonable expectation of purchasers of notes that the notes will be repaid when due, as well as the absence of conversion rights, warrants and other typical equity features. The debt treatment of the notes for ERISA purposes could change if the Issuing Entity incurs losses. This risk of recharacterization is enhanced for notes that are subordinated to other classes of securities.]
     [ByBy acquiring a note, each purchaser and transferee will be deemed to represent, warrant and covenant that either (i) it is not acquiring the note (or any interest therein) with the assets of a Benefit Plan;Plan or any other plan which is subject to applicable law that is substantially similar to the fiduciary responsibility provisions of ERISA or Section 4975 of the Code; or (ii) the acquisition, holding and disposition of the note will not give rise to a nonexempt prohibited transaction under Section 406 of ERISA, or Section 4975 of the Code.]Code or any substantially similar law.
UNDERWRITING
     Subject to the terms and conditions set forth in an Underwriting Agreement (the “Underwriting“Underwriting Agreement”), the Depositor has agreed to sell to each of the Underwriters named below (collectively, the “Underwriters”“Underwriters”), and each of the Underwriters has severally agreed to purchase, the principal amount of Notes set forth opposite its name below:
         
  Principal PrincipalPrincipalPrincipal
AmountAmount ofAmount ofAmount of
of Class A-1Class A-2Class A-3Class A-4
UnderwritersNotesNotesNotesNotes
Citigroup Global Markets Inc.        
J.P. Morgan Securities Inc.PrincipalPrincipalPrincipalPrincipalPrincipal
Amount ofAmount ofAmount ofAmount ofAmount of
UnderwritersClass [A-1] NotesClass [A-2] NotesClass [A-3] NotesClass[A-4a] NotesClass [A-4b] Notes
$$$$$
        
Deutsche Bank Securities Inc.
HSBC Securities (USA) Inc.
Merrill Lynch, Pierce, Fenner & Smith Incorporated
Greenwich Capital Markets, Inc.        
Total$$$$$
        
     In the Underwriting Agreement, the Underwriters have agreed, subject to the terms and conditions set forth in the Underwriting Agreement, to purchase all of the Notes if any of the Notes are purchased. This obligation of the Underwriters is subject to specified conditions precedent set forth in the Underwriting Agreement. [TheThe Depositor has been advised by the Underwriters that they propose initially to offer the Notes to the public at the prices set forth on the cover of this prospectus supplement,Prospectus Supplement, and to specified dealers at that price less the initial concession not in excess of [ ]% of the principal amount of the Notes per Class [A-1]A-1 Note, [ ]% per Class [A-2]A-2 Note, [ ]% per Class [A-3] Note, [ ]% per Class [A-4a]A-3 Note and [ ]% per Class [A-4b] Note,.A-4 Note. The Underwriters may allow, and those dealers may reallow, a concession not in excess of [ ]% per Class [A-1]A-1 Note, [ ]% per Class [A-2]A-2 Note, [ ]% per Class [A-3] Note, [ ]% per Class [A-4a]A-3 Note and [ ]% per Class [A-4b]A-4 Note to some other dealers. After the initial public offering of the Notes, the public offering price and those concessions may be changed.]
     The Depositor and NMAC have agreed to indemnify the Underwriters against specified liabilities, including liabilities under the Securities Act, or to contribute to payments which the Underwriters may be required to make in respect thereof. However, in the opinion of the SEC, certain indemnification provisions for liability arising under the federal securities laws are contrary to public policy and therefore unenforceable. In the ordinary course of their respective businesses, the Underwriters and their respective affiliates have engaged and may engage in investment banking and/or commercial banking transactions with Nissan and its affiliates.

S-68


     The Notes are new issues of securities with no established trading markets. The Depositor has been advised by the Underwriters that they intend to make a market in the Notes of each class, in each case as permitted by applicable laws and regulations. The Underwriters are not obligated, however, to make a market in the Notes of any class, and that market-making may be discontinued at any time without notice at the sole discretion of the Underwriters. Accordingly, no assurance can be given as to the liquidity of, or trading markets for, the Notes of any class.

70


     The Issuing Entity may, from time to time, invest funds in the Accounts in EligiblePermitted Investments acquired from the Underwriters.
     NMAC or its affiliates may apply all or any portion of the net proceeds of the sale of the 20[ ] -[ ] SUBI Certificate to the Depositor to the repayment of indebtedness, including “warehouse” indebtedness secured by leases and/or to reallocate leases sold into a lease purchase facility. One or more of the Underwriters (or (a) their respective affiliates or (b) entities for which their respective affiliates act as administrative agent and/or provide liquidity lines) may have acted as a “warehouse” lender or purchaser to NMAC or its affiliates, and may receive a portion of such proceeds as repayment of such “warehouse” indebtedness or as repurchase proceeds.
     Additionally, certain of the Underwriters and their affiliates engage in transactions with and perform services for NMAC and its affiliates in the ordinary course of business and have engaged, and may in the future engage, in commercial banking and investment banking transactions with NMAC and its affiliates.
     The Underwriters have advised the Depositor that in connection with the offering of the Notes, the Underwriters may engage in overallotment transactions, stabilizing transactions or syndicate covering transactions in accordance with Regulation M under the 1934 Act. Overallotment involves sales in excess of the offering size, which creates a short position for the Underwriters. Stabilizing transactions involve bids to purchase the Notes in the open market for the purpose of pegging, fixing or maintaining the price of the Notes. Syndicate covering transactions involve purchases of the Notes in the open market after the distribution has been completed in order to cover short positions. Overallotment, stabilizing transactions and syndicate covering transactions may cause the price of the Notes to be higher than it would otherwise be in the absence of those transactions. Neither the Depositor nor the Underwriters makes any representation or prediction as to the direction or magnitude of any of that effect on the prices for the Notes. Neither the Depositor nor the Underwriters represent that the Underwriters will engage in any such transactions. If the Underwriters engage in such transactions, they may discontinue them at any time. Rule 15c6-1 under the 1934 Act generally requires trades in the secondary market to settle in three Business Days, unless the parties to such trade expressly agree otherwise. Because delivery of Notes to purchasers hereunder will settle more than three Business Days after the date hereof, purchasers hereunder who wish to trade notes in the secondary market on the date hereof will be required to specify an alternative settlement cycle with their secondary purchasers to prevent a failed settlement of the secondary purchase. Purchasers hereunder who wish to make such secondary trades on the date hereof are encouraged to consult their own advisors.
     Each Underwriter will represent that (i) it has not offered or sold and will not offer or sell, prior to the date six months after their date of issuance, any Notes to persons in the United Kingdom, except to persons whose ordinary activities involve them in acquiring, holding, managing or disposing of investments (as principal or agent) for the purposes of their businesses or otherwise in circumstances which have not resulted in and will not result in an offer to the public in the United Kingdom within the meaning of the Public Offers of Securities Regulations 1995, as amended; (ii) it has complied and will comply with all applicable provisions of the Financial Services and Markets Act 2000 (the “FSMA”“FSMA”) with respect to anything done by it in relation to the Notes in, from or otherwise involving the United Kingdom; and (iii) it will only communicate or cause to be communicated any invitation or inducement to engage in investment activity (within the meaning of Section 21 of the FSMA) received by it in connection with the issue or sale of any Securities in circumstances in which Section 21(1) of the FSMA does not apply to the Depositor.
     In connection with any sales of securities outside of the United States, the Underwriters may act through one or more of their affiliates.
     In addition, NILT Trustthe UTI Beneficiary and Nissan Auto Leasing LLC IIthe Depositor are the underwriters with respect to the 20[ ] -[ ] SUBI Certificate.
     The Swap Counterparty is affiliated with one of the Underwriters of the Notes.

S-69


MATERIAL LITIGATION
     No litigation or governmental proceeding is pending, or has been threatened, against the UTI Beneficiary, the Depositor or the Issuing Entity.
     NMAC and the Titling Trust are parties to, and are vigorously defending, numerous legal proceedings, all of which NMAC and the Titling Trust, as applicable, believe constitute ordinary routine litigation incidental to the business and activities conducted by NMAC and the Titling Trust. Some of the actions naming NMAC and/or the Titling Trust are or purport to be class action suits. In the opinion of management of NMAC, the amount of ultimate liability on pending claims and actions as of the date of this prospectus supplementProspectus Supplement should not have a material adverse effect on its condition, financial or otherwise, or on the Titling Trust, the Titling Trust Assets or the SUBI. However, there can be no assurance in this regard or that future litigation will not adversely affect NMAC or the Titling Trust. See “Risk“Risk Factors — Adverse events with respect to Nissan Motor Acceptance Corporation, its affiliates or third party providersservicers to whom Nissan Motor Acceptance Corporation outsources its activities may affect the timing of payments on your notes or have other adverse effects on your notes”in the accompanying prospectus.Prospectus.

71


CERTAIN RELATIONSHIPS
     The Depositor is a wholly-owned subsidiary of NMAC. The sole beneficiary of the Titling Trust is the UTI Beneficiary. The sole beneficiary of the UTI Beneficiary is NMAC. In addition to the agreements described in the prospectusaccompanying Prospectus and this prospectus supplement,Prospectus Supplement, NMAC may from time to time enter into agreements in the ordinary course of business or that are on arms’ length terms with its parent Nissan North America, Inc. [Describe any agreements that are not arms’ length and outside the ordinary course of business.].
RATINGS OF THE NOTES
     [TheThe Securities will be issued only if the Class [A-1]A-1 Notes are rated in the highest short-term rating category and the Class [A-2]A-2 Notes, the Class [A-3] Notes, the Class [A-4a]A-3 Notes and the Class [A-4b]A-4 Notes are rated in the highest long-term category.] The ratings of the Notes will be based primarily upon the value of the Leases and the Leased Vehicles, the Reserve Account, the Certificates and the terms of the Securities. There can be no assurance that any such rating will not be lowered or withdrawn by the assigning Rating Agency if, in its judgment, circumstances so warrant. If a rating with respect to any class of Notes is qualified, reduced or withdrawn, no person or entity will be obligated to provide any additional credit enhancement with respect to the Notes or any other Securities that have been rated.
     A rating is not a recommendation to buy, sell or hold the Notes, inasmuch as such rating does not comment as to market price or suitability for a particular investor. The rating of the Notes address the likelihood of the payments on the Notes pursuant to their terms.
     There can be no assurance as to whether any rating agency other than the assigning Rating Agency will rate the Notes or, if one does, what rating will be assigned by such other rating agency. A rating on the Notes by another rating agency, if assigned at all, may be lower than the ratings assigned to the Notes by the assigning Rating Agency.
     NMAC has paid a fee to the assigning Rating Agencies to rate the Notes. Although no contractual arrangements are in place, we believe that the assigning Rating Agencies will continue to monitor the transaction while the Notes are outstanding.
LEGAL MATTERS
     In addition to the legal opinions described in the accompanying prospectus,Prospectus, certain legal matters relating to the Notes and federal income tax and other matters will be passed upon for the Depositor by Mayer,[Mayer Brown RoweLLP]. [Richards, Layton & Maw LLP. [       Finger, P.A.] will act as Delaware counsel to the Depositor. [       ][Orrick, Herrington & Sutcliffe LLP] will act as counsel for the Underwriters.

72S-70


INDEX OF PRINCIPAL TERMS
   
[2002] Master AgreementS-57
[Cap][Swap] Event of DefaultS-58
[Cap][Swap] TerminationS-58
[Cap][Swap] Termination EventsS-58
[Cap][Swap] Termination PaymentS-59
0% Prepayment AssumptionS-46
100% Prepayment Assumption S-45S-35
1934 Act S-22
S-1920[ ]-[ ] SUBI Certificate S-20
25% Prepayment Assumption S-35
S-4650% Prepayment Assumption S-35
ABS, S-45S-35
Accounts S-62S-60
Accrual Period S-53S-52
Adjusted Capitalized Cost S-24S-28
Administrative Agent S-21S-23
Administrative Lien S-28
S-23Advance S-65
ALG S-30
S-26ALG Residual S-30
Available Funds S-63S-61
Available Funds Shortfall Amount S-63S-61
Available Principal Distribution Amount S-55
S-55Bank S-24
Base Residual S-26S-30
Basic Documents S-19S-21
Basic Servicing Agreement S-21S-25
Benefit Plan S-69S-67
Business Day S-53S-51
Cap AgreementCalculation Agent S-57
Cap PaymentS-54
Cap ProviderS-54
Cap RateS-54S-53
Casualty Termination S-23S-27
Cede S-47
S-48Certificate Balance S-57
Certificate Distribution Account S-61S-59
Certificate Distribution Amount S-65S-63
Certificateholder S-18S-20
Certificates S-18S-20
Closing Date S-18S-20
Code S-69S-67
Collection Period S-63S-61
Collections S-63S-61
Contingent and Excess Liability Insurance S-58
S-61Contract Residual S-30
Credit Termination S-23S-27
Cutoff Date S-20S-22
Dealers S-18S-20
Defaulted Vehicle S-60S-58
Definitive Notes S-52S-51
Deposit Date S-53S-51
Depositor S-18
Description of IndentureS-21S-20
Designated LIBOR Page S-54S-53
Determination Date S-63S-61
Distribution Accounts S-61S-59
DTC S-48S-47
Early Lease Termination S-23S-27
Early Termination Charge S-24
Early Termination DateS-58S-28
ERISA S-67
S-69ERISA Considerations S-67
Excess Amounts S-63S-59
Excess Mileage and Excess Wear and Tear Charges S-41S-40
FICO Scores S-24S-28
Final Scheduled Payment Date S-30
Floating Rate NotesS-53
Force Majeure EventS-58
FSMAS-70
IllegalityS-58
IndentureS-19
Indenture DefaultS-56
Indenture TrusteeS-19
Initial Note BalanceS-18
Insurance ExpensesS-66
Interest Determination DateS-53
Interest Reset DateS-53
ISDAS-57
Issuing EntityS-18
Issuing Entity’s EstateS-20
Lease Maturity DateS-23
Lease RateS-23
Lease TermS-22
Leased VehiclesS-18
LeasesS-18
Lessee Initiated Early TerminationS-23
LIBORS-53
Liquidation ProceedsS-56
London Business DayS-54
Matured VehicleS-60
Maximum Residualized MSRPS-26
Monthly PaymentS-22
Monthly Principal Distributable AmountS-55
Monthly Remittance ConditionS-60
Moody’sS-18
MRM ALG ResidualS-26
MSRPS-26
NALT 2000-AS-49
Net Auction ProceedsS-65
Net Insurance ProceedsS-65
Net Liquidation ProceedsS-55
NissanS-52
NMACS-18
Note BalanceS-65
Note Distribution AccountS-61
Note Distribution AmountS-65
Note FactorS-48
Note Final Scheduled Payment DateS-56
Note OwnerS-52
Note RateS-53
NoteholdersS-18S-34

73S-71


   
Floating Rate Notes S-52
FSMAS-69
Global SecuritiesA-1
HSBC HoldingsS-24
HSBC USAS-24
IFSS-20
IndentureS-21
Indenture DefaultS-34
Indenture TrusteeS-21
Initial ALG ResidualS-40
Initial Certificate BalanceS-20
Initial Note BalanceS-20
Insurance ExpensesS-64
Interest Determination DateS-52
Interest Rate Swap AgreementS-53
Interest Reset DateS-52
Issuing EntityS-20
Issuing Entity’s EstateS-22
Lease Maturity DateS-27
Lease RateS-27
Lease TermS-27
Leased VehiclesS-20
LeasesS-20
Lessee Initiated Early TerminationS-27
LIBORS-52
Liquidation ProceedsS-56
London Business DayS-53
Matured VehicleS-58
Monthly PaymentS-27
Monthly Payment AdvanceS-65
Monthly Principal Distributable AmountS-55
Monthly Remittance ConditionS-58
Moody’sS-21
MRM ResidualS-30
MSRPS-49
NALT 2000-AS-48
Net Auction ProceedsS-64
Net Insurance ProceedsS-64
Net Liquidation ProceedsS-56
Net Swap PaymentS-54
Net Swap ReceiptsS-54
NMACS-20
NMLS-50
Note BalanceS-55
Note Distribution AccountS-59
Note Distribution AmountS-63
Note FactorS-47
Note Final Scheduled Payment DateS-56
Note OwnerS-51
Note RateS-52
NoteholdersS-20
Notes S-18S-20
Optimal Principal Distributable Amount S-55
S-55Optional Purchase S-65
Optional Purchase PriceS-65
Other SUBI S-18S-20
Owner Trustee S-19S-21
Payment Date S-51

S-72


 S-53 
Payment Date Advance Reimbursement S-64S-62
Payment Date Certificate S-63
S-64Permitted Investments S-60
Principal Carryover Shortfall S-55
Principal Distribution Amount S-55
Rating Agencies S-18S-21
Reallocation Payments S-55S-56
Redemption Price S-66S-65
Reimbursable Expenses S-61S-58
Repurchase Payment S-25S-30
Required Deposit Rating S-62S-60
Reserve Account S-61S-59
Reserve Account Draw Amount S-61S-59
Reserve Account Requirement S-61S-59
Residual Value Loss S-65S-64
Residual Value Surplus S-65S-64
Sales Proceeds Advance S-67S-66
SEC S-19S-22
Securities S-20
S-18Securitization Rate S-30
Securitization Value S-26S-30
Securityholders S-20
S-18Senior Swap Termination Payment S-54
Servicer S-21S-25
Servicing Agreement S-21S-25
Servicing Fee S-67S-66
Servicing Supplement S-21S-25
Spread S-53S-52
Standard & Poor’s S-18S-20
SUBI S-18S-20
SUBI Assets S-18
SUBI CertificateS-18S-20
SUBI Certificate Transfer Agreement S-22S-26
SUBI Collection Account S-60S-58
SUBI Supplement S-21S-25
SUBI Trust Agreement S-21S-25
Subordinated Swap AgreementTermination Payment S-57S-54
Swap Counterparty S-54S-53
Swap Termination Payment S-9
Swap ReceiptS-9
Tax EventS-58
Tax Event Upon MergerS-58S-54
The Trust AgreementDepositor S-21S-47
Titling Trust S-18S-20
Titling Trust Agreement S-21S-25
Titling Trustee S-21S-25
Trust Administration Agreement S-21S-23
Trust Agent S-21S-25
Trust Agreement S-19S-21
Trust SUBI Certificate Transfer Agreement S-22S-26
Trustees S-21
S-19[U.S. Bank] S-23
Underwriters S-69S-67
Underwriting Agreement S-69S-67
UTI S-18S-20
UTI Beneficiary S-18S-20

74S-73


ANNEXAPPENDIX A
GLOBAL CLEARANCE, SETTLEMENT AND
TAX DOCUMENTATION PROCEDURES
     Except in specified circumstances, the globally offered Notes (the “Global“Global Securities”) will be available only in book-entry form. Investors in the Global Securities may hold those Global Securities through DTC, Clearstream Banking Luxembourg or Euroclear. The Global Securities will be tradable as home market instruments in both the European and U.S. domestic markets. Initial settlement and all secondary trades will settle in same-day funds.
     Secondary market trading between investors holding Global Securities through Clearstream Banking Luxembourg and Euroclear will be conducted in the ordinary way in accordance with their normal rules and operating procedures and in accordance with conventional eurobond practice (i.e., three calendar day settlement).
     Secondary market trading between investors holding Global Securities through DTC will be conducted according to the rules and procedure applicable to U.S. corporate debt obligations and prior asset-backed securities issues.
     Secondary cross-market trading between Clearstream Banking Luxembourg or Euroclear and DTC Participants holding securities will be effected on a delivery-against-payment basis through the depositaries of Clearstream Banking Luxembourg and Euroclear (in that capacity) and as DTC Participants.
     Non-U.S. holders (as described below) of Global Securities will be subject to U.S. withholding taxes unless those holders meet specified requirements and deliver appropriate U.S. tax documents to the securities clearing organizations or their participants.
Initial Settlement
     All Global Securities will be held in book-entry form by DTC in the name of Cede & Co. as nominee of DTC. Investors’ interests in the Global Securities will be represented through financial institutions acting on their behalf as direct and indirect Participants in DTC. As a result, Clearstream Banking Luxembourg and Euroclear will hold positions on behalf of their participants through their depositaries, which in turn will hold those positions in accounts as DTC Participants.
     Investors electing to hold their Global Securities through DTC will follow DTC settlement practice. Investor securities custody accounts will be credited with their holdings against payment in same-day funds on the settlement date.
     Investors electing to hold their Global Securities through Clearstream Banking Luxembourg or Euroclear accounts will follow the settlement procedures applicable to conventional eurobonds, except that there will be no temporary global security and no “lock-up” or restricted period. Global Securities will be credited to securities custody accounts on the settlement date against payment in same-day funds.
Secondary Market Trading
     Since the purchaser determines the place of delivery, it is important to establish at the time of the trade where both the purchaser’s and seller’s accounts are located to ensure that settlement can be made on the desired value date.
     Trading between DTC Participants.Secondary market trading between DTC Participants will be settled using the procedures applicable to prior asset-backed securities issues in same-day funds.
     Trading between Clearstream Banking Luxembourg and/or Euroclear Participants.Secondary market trading between Clearstream Banking Luxembourg Participants or Euroclear Participants will be settled using the procedures applicable to conventional eurobonds in same-day funds.
     Trading between DTC Seller and Clearstream Banking Luxembourg or Euroclear Participants.When Global Securities are to be transferred from the account of a DTC Participant to the account of a Clearstream Banking Luxembourg Participant or a Euroclear

A-1


Participant, the purchaser will send instructions to Clearstream Banking Luxembourg or Euroclear through a Clearstream Banking Luxembourg Participant or Euroclear Participant at least one business day prior to settlement. Clearstream Banking Luxembourg or Euroclear will instruct the respective Depositary, as the case may be, to receive the Global Securities against payment. Payment will include interest accrued on the Global Securities from and including the last coupon payment date to and excluding the settlement date, on the basis of the actual number of days in that accrual period and a year assumed to consist of 360 days. For transactions settling on the 31st of the month, payment will include interest accrued to and excluding the first day of the following month. Payment

A-1


will then be made by the respective Depositary to the DTC Participant’s account against delivery of the Global Securities. After settlement has been completed, the Global Securities will be credited to the respective clearing system and by the clearing system, in accordance with its usual procedures, to the Clearstream Banking Luxembourg Participant’s or Euroclear Participant’s account. The securities credit will appear the next day (European time) and the cash debt will be back-valued to, and the interest on the Global Securities will accrue from, the value date (which would be the preceding day when settlement occurred in New York). If settlement is not completed on the intended value date (i.e., the trade fails), the Clearstream Banking Luxembourg or Euroclear cash debt will be valued instead as of the actual settlement date.
     Clearstream Banking Luxembourg Participants and Euroclear Participants will need to make available to the respective clearing systems the funds necessary to process same-day funds settlement. The most direct means of doing so is to preposition funds for settlement, either from cash on hand or existing lines of credit, as they would for any settlement occurring within Clearstream Banking Luxembourg or Euroclear. Under this approach, they may take on credit exposure to Clearstream Banking Luxembourg or Euroclear until the Global Securities are credited to their accounts one day later.
     As an alternative, if Clearstream Banking Luxembourg or Euroclear has extended a line of credit to them, Clearstream Banking Luxembourg Participants or Euroclear Participants can elect not to preposition funds and allow that credit line to be drawn upon to finance settlement. Under this procedure, Clearstream Banking Luxembourg Participants or Euroclear Participants purchasing Global Securities would incur overdraft charges for one day, assuming they clear the overdraft when the Global Securities are credited to their accounts. However, interest on the Global Securities would accrue from the value date. Therefore, in many cases the investment income on the Global Securities earned during that one-day period may substantially reduce or offset the amount of those overdraft charges, although this result will depend on each Clearstream Banking Luxembourg Participant’s or Euroclear Participant’s particular cost of funds.
     Since the settlement is taking place during New York business hours, DTC Participants can employ their usual procedures for sending Global Securities to the respective European Depositary for the benefit of Clearstream Banking Luxembourg Participants or Euroclear Participants. The sale proceeds will be available to the DTC seller on the settlement date. Thus, to the DTC Participants a cross-market transaction will settle no differently than a trade between two DTC Participants.
     Trading between Clearstream Banking Luxembourg or Euroclear Seller and DTC Purchaser.Due to time zone differences in their favor, Clearstream Banking Luxembourg Participants and Euroclear Participants may employ their customary procedures for transactions in which Global Securities are to be transferred by the respective clearing system, through the respective Depositary, to a DTC Participant. The seller will send instructions to Clearstream Banking Luxembourg or Euroclear through a Clearstream Banking Luxembourg Participant or Euroclear Participant at least one business day prior to settlement. In these cases, Clearstream Banking Luxembourg or Euroclear will instruct the Relevant Depositary, as appropriate, to deliver the Global Securities to the DTC Participant’s account against payment. Payment will include interest accrued on the Global Securities from and including the last coupon payment to and excluding the settlement date on the basis of the actual number of days in that accrual period and a year assumed to consist of 360 days. For transactions settling on the 31st of the month, payment will include interest accrued to and excluding the first day of the following month. The payment will then be reflected in the account of the Clearstream Banking Luxembourg Participant or Euroclear Participant the following day, and receipt of the cash proceeds in the Clearstream Banking Luxembourg Participant’s or Euroclear Participant’s account would be back-valued to the value date (which would be the preceding day, when settlement occurred in New York). Should the Clearstream Banking Luxembourg Participant or Euroclear Participant have a line of credit with its respective clearing system and elect to be in debt in anticipation of receipt of the sale proceeds in its account, the back valuation will extinguish any overdraft incurred over that one-day period. If settlement is not completed on the intended value date (i.e., the trade fails), receipt of the cash proceeds in the Clearstream Banking Luxembourg Participant’s or Euroclear Participant’s account would instead be valued as of the actual settlement date.

A-2


     Finally, day traders that use Clearstream Banking Luxembourg or Euroclear and that purchase Global Securities from DTC Participants for delivery to Clearstream Banking Luxembourg Participants or Euroclear Participants should note that these trades would automatically fail on the sale side unless affirmative action were taken. At least three techniques should be readily available to eliminate this potential problem:
 (1) borrowing through Clearstream Banking Luxembourg or Euroclear for one day (until the purchase side of the day trade is reflected in their Clearstream Banking Luxembourg or Euroclear accounts) in accordance with the clearing system’s customary procedures;

A-2


 (2) borrowing the Global Securities in the U.S. from a DTC Participant no later than one day prior to settlement, which would give the Global Securities sufficient time to be reflected in their Clearstream Banking Luxembourg or Euroclear account in order to settle the sale side of the trade; or
 
 (3) staggering the value dates for the buy and sell sides of the trade so that the value date for the purchase from the DTC Participant is at least one day prior to the value date for the sale to the Clearstream Banking Luxembourg Participant or Euroclear Participant.
Material U.S. Federal Income Tax Documentation Requirements
     A beneficial owner of Global Securities holding securities through Clearstream Banking Luxembourg or Euroclear (or through DTC if the holder has an address outside the U.S.) will be subject to the 30% U.S. withholding tax that generally applies to payments of interest (including original issue discount) on registered debt issued by U.S. persons, unless (1) each clearing system, bank or other financial institution that holds customers’ securities in the ordinary course of its trade or business in the chain of intermediaries between that beneficial owner and the U.S. entity required to withhold tax complies with applicable certification requirements and (2) that beneficial owner takes appropriate steps to obtain an exemption or reduced tax rate. See “Material“Material Federal Income Tax Consequences”in the prospectus.accompanying Prospectus.

A-3


PROSPECTUSAPPENDIX B
STATIC POOL INFORMATION REGARDING CERTAIN PREVIOUS SECURITIZATIONS
     The information presented in this Appendix B, to the extent such information relates to NMAC’s experience with respect to its securitized portfolios of leases established prior to January 1, 2006, is not deemed to be part of this Prospectus Supplement, the accompanying Prospectus or the registration statement.
Characteristics of the Leases
     The leases allocated to the SUBI in each of NMAC’s securitized portfolios consisted of leases originated by a Dealer in such Dealer’s ordinary course of business and assigned to the Titling Trust on or prior to the applicable Cutoff Date, in accordance with the underwriting procedures described under “Nissan Motor Acceptance Corporation — Lease Underwriting Procedures” in the accompanying Prospectus. As of the relevant Cutoff Date, the leases in the securitized portfolios consisted of the following characteristics:

B-1


PROSPECTUS
Nissan Auto Lease Trusts
Issuing Entities

Nissan Auto Leasing LLC II,
Depositor

Nissan Motor Acceptance Corporation,
Servicer/Sponsor

Asset Backed Notes
The Issuing Entities:Entities
1. A new issuing entity will be formed to issue each series of notes.
 
2. The property of each issuing entity will consist of:
  a certificate evidencing a 100% beneficial interest in a pool of closed-end Nissan and Infiniti vehicle leases, the related Nissan and Infiniti leased vehicles, all proceeds of those leased vehicles, all of the dealers’ rights with respect to those leases and leased vehicles,
 
  amounts deposited in any reserve or similar account (including investment earnings, net of losses and investment expenses, on amounts on deposit therein),
 
  the proceeds of any hedge or similar agreement and the rights of the issuing entity under such agreement,
 
  the rights of the related indenture trustee as secured party under a back-up security agreement with respect to the certificate and the undivided beneficial interest in the related pool assets,
 
  the rights of the issuing entity to funds on deposit from time to time in separate trust accounts specified in the applicable prospectus supplement,
 
  the rights of the depositor, as transferee under a certain certificate transfer agreement,
 
  the rights of the issuing entity, as transferee under a certain certificate transfer agreement,
 
  the rights of the issuing entity and the indenture trustee under any credit enhancement issued with respect to any particular series or class,
 
  the rights of the issuing entity as a third-party beneficiary of the related servicing agreement, including the right to certain advances from the servicer, to the extent relating to the pool assets, and a certain trust agreement, and
 
  all proceeds of the foregoing.

1


The Notes:
1. will be asset-backed securities sold periodically in one or more series,
 
2. will be paid only from the assets of the related issuing entity, and
 
3. will be issued as part of a designated series that may include one or more classes.
Before you decide to invest in any of the notes, please read this prospectus and the prospectus supplement that will be attached to this prospectus. There are material risks in investing in the notes. Please read the risk factors beginning on page [___][8] of this prospectus and in the applicable prospectus supplement. The notes will represent obligations of the related issuing entity only and will not represent obligations of or interests in Nissan Motor Acceptance Corporation, Nissan Auto Leasing LLC II, Nissan-Infiniti LT or any of their other respective affiliates.
Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of the notes or determined that this prospectus or the applicable prospectus supplement is accurate or complete. Any representation to the contrary is a criminal offense.offense.
The amounts, prices and terms of each offering of notes will be determined at the time of sale and will be described in a prospectus supplement that will be attached to this prospectus. This prospectus may be used to offer and sell any series of notes only if accompanied by the prospectus supplement for that series.
The date of this prospectus is [,]. ].

2


Prospectus
     
Summary of Terms  35 
Risk Factors  911 
20
21
21
23
The Issuing Entities  24 
Use of Proceeds  25 
The Titling Trust  3425 
The SUBI  3728 
The Depositor  3829 
Nissan Motor Acceptance Corporation30
The Leases  39 
Maturity, Prepayment and Yield Considerations  4042 
Note Factors and Trading Information  4844 
The Notes  5444 
Additional Information Regarding the Notes  5745 
Description of the Indenture  6055 
Description of the Trust Agreement61
Description of the SUBI Trust Agreement66
Description of the Servicing Agreement  69 
70
73
74
Description of the Trust Administration Agreement  79 
Description of the Hedge Agreement  8280 
Miscellaneous Provisions of the Basic Documents  8684 
Additional Legal Aspects of the Titling Trust and the SUBI  8785 
Additional Legal Aspects of the Leases and the Leased Vehicles  8890 
Material Federal Income Tax Consequences  8994
Erisa Considerations99
Underwriting100
Legal Opinions100
Index of Principal Terms101 

23


IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS PROSPECTUS
AND THE ACCOMPANYINGAPPLICABLE PROSPECTUS SUPPLEMENT
     We provide information to you about the notes in two separate documents that progressively provide varying levels of detail: this prospectus, which provides general information, some of which may not apply to a particular series of notes including your series, and the accompanyingapplicable prospectus supplement, which will describe the specific terms of the offered notes.
     We have started with several introductory sections describing the issuing entity and the notes in abbreviated form, followed by a more complete description of the terms. The introductory sections are:
  Summary of Terms — gives a brief introduction to the notes to be offered; and
 
  Risk Factors — describes briefly some of the risks to investors of a purchase of the notes.
     You can find a listing of the pages where capitalized terms used in this prospectus are defined under the caption “Index“Index of Principal Terms”beginning on page [___]103 in this prospectus.
     Whenever we use words like “intends,” “anticipates” or “expects,” or similar words in this prospectus, we are making a forward-looking statement, or a projection of what we think will happen in the future. Forward-looking statements are inherently subject to a variety of circumstances, many of which are beyond our control and could cause actual results to differ materially from what we anticipate. Any forward-looking statements in this prospectus speak only as of the date of this prospectus. We do not assume any responsibility to update or review any forward-looking statement contained in this prospectus to reflect any change in our expectation about the subject of that forward-looking statement or to reflect any change in events, conditions or circumstances on which we have based any forward-looking statement.
     The notes are not a suitable investment for any investor that requires a regular or predictable schedule of payments or payment on specific dates. The notes are complex investments. We suggest that only investors who, either alone or with their financial, tax and legal advisors, have the expertise to analyze the prepayment, reinvestment and default risks, the tax consequences of the investment and the interaction of these factors should consider purchasing the notes.
WHERE YOU CAN FIND MORE INFORMATION
     The depositor, Nissan-Infiniti LT and NILT Trust have filed with the Securities and Exchange Commission (the “SEC”“SEC”) a Registration Statement that includes this prospectus and certain amendments and exhibits under the Securities Act of 1933, as amended, relating to the offering of the notes described herein. This prospectus does not contain all of the information in the Registration Statement. Annual reports on Form 10-K, distribution reports on Form 10-D, current reports on Form 8-K, and amendments to those reports will be prepared, signed and filed with the SEC by the depositor or the servicer on behalf of each issuing entity. Electronic or paper copies of these reports and the Registration Statement will not be posted on the registrants’ web sites for administrative reasons, but will be provided free of charge upon written request to Nissan Motor Acceptance Corporation, 990 West 190th Street, M-9-A, Torrance, California 90502.P.O. Box 685011, Franklin, Tennessee 37067-5011. The reports and the Registration Statement are also available for inspection and copying at the SEC’s Public Reference Room, located at 100 F Street N.E., Washington, D.C. 20549. Information on the operation of the Public Reference Room may be obtained by calling the SEC at 1-800-SEC-0330. The SEC maintains a website that contains reports, proxy and information statements and other information regarding registrants that file electronically with the SEC at http://www.sec.gov.

4


SUMMARY OF TERMS
     This summary highlights selected information from this prospectus and may not contain all of the information that you need to consider in making your investment decision. This summary provides an overview of certain information to aid your understanding and is qualified in its entirety by the full description of this information appearing elsewhere in this prospectus and the accompanyingapplicable prospectus supplement. You should carefully read both documents to understand all of the terms of the offering.
   
Issuing Entity:
 The issuing entity will be formed for each series of notes by a trust agreement between the depositor and the trustee of the issuing entity.
   
Depositor:
 Nissan Auto Leasing LLC II.

3


   
Sponsor, Servicer and Administrative Agent:
 Nissan Motor Acceptance Corporation.
   
Indenture Trustee:
 The indenture trustee under the indenture pursuant to which the notes of each series will be issued will be named in the prospectus supplement for that series.
   
Owner Trustee:
 The owner trustee for the issuing entity issuing each series of notes will be named in the prospectus supplement for that series.
   
Titling Trust:
 Nissan-Infiniti LT.
   
Titling Trustee:
 NILT, Inc.
   
Securities Offered:
 Notes of a series may include one or more classes, and will be issued pursuant to an indenture. Some of the notes issued by the issuing entity may not be offered to the public. The applicable prospectus supplement will specify the class or classes of notes that are being offered by it. The issuing entity will also issue certificates representing all of the beneficial ownership interests in the issuing entity. These certificates will not be offered to the public and will be retained by the depositor. Other than those certificates, no other series or classes of securities will be backed by the same asset pool or otherwise have claims on the same assets. No securityholder approval is necessary for the issuance of such notes or the certificates.
The terms of each class of notes in a series described in the applicable prospectus supplement will include the following:
   
 1.1. the stated principal amount of each class of notes; and
 
 2.2. the interest rate (which may be fixed, variable, adjustable or some combination of these rates) or method of determining the interest rate.
   
  A class of notes may differ from other classes of notes in one or more aspects, including:
 1.
 1. timing and priority of payments;
 
 2.seniority;
 
 3.2. seniority;
 
3. allocation of losses;
 
 4.4. interest rate or formula;
 
 5.5. amount of interest or principal payments; and
 
 6.6. whether interest or principal will be payable to holders of the class if specified events occur.

5


   
  If the issuing entity issues notes and certificates, the notes will be the only securities being offered to you. The depositor will retain all of the certificates. Payment on the certificates, if any are issued, will be subordinated to payment on one or more classes of notes to the extent described in the applicable prospectus supplement.
   
The SUBI Certificate:
 Motor vehicle dealers in the Nissan Motor Acceptance Corporation network of dealers have assigned closed-end retail lease contracts and have sold the related Nissan and Infiniti leased vehicles — which may include Nissan and Infiniti automobiles, minivans, sport utility vehicles and light-duty trucks — to Nissan-Infiniti LT. The leases have been or will be underwritten using the underwriting criteria described in this prospectus under “Nissan“Nissan Motor Acceptance Corporation — Lease Underwriting Procedures.”

4


   
  On or before the date the notes of a series are issued, Nissan-Infiniti LT will establish a special unit of beneficial interest, which is also called a SUBI, and allocate to the SUBI certain leases and related leased vehicles owned by Nissan-Infiniti LT. Each lease and the related leased vehicle allocated to the SUBI will be selected based on criteria specified in a servicing agreement among Nissan Motor Acceptance Corporation, as servicer, NILT Trust and Nissan-Infiniti LT. These criteria will be described in the applicable prospectus supplement.
   
  Each SUBI will be represented by a SUBI certificate representing a beneficial interest in that SUBI. Upon the creation of a SUBI, Nissan-Infiniti LT will issue the related SUBI certificate to NILT Trust, the beneficiary of Nissan-Infiniti LT. NILT Trust will then sell the SUBI certificate to Nissan Auto Leasing LLC II pursuant to a SUBI certificate transfer agreement. The SUBI certificate will be resold by Nissan Auto Leasing LLC II to the issuing entity pursuant to a trust SUBI certificate transfer agreement in exchange for the notes and certificates issued by the issuing entity.
   
The Issuing Entity’s Property:
 The property of each issuing entity:
 1.
 1.       will be described in the applicable prospectus supplement,
 
 2.2.       will be primarily the SUBI certificate and the proceeds received on the related assets, including the right to receive monthly payments under the leases and the amounts realized from sales of the related leased vehicles on or after a specified cut-off date, and
 
 3.3.        will include other related assets such as:
 
 
amounts deposited in specified bank accounts,
 
 
proceeds of any hedge or similar agreement and the rights of the issuing entity under such agreement,
 
 
any other enhancement issued with respect to any particular series or class, and

6


 
 
the rights of the depositor and the issuing entity in the agreements specified in the applicable prospectus supplement.
   
  For more information regarding assets of the issuing entity, you should refer to “The Issuing Entities — Property of the Trusts”Issuing Entities” in this prospectus and “The Issuing Entity — Property of the Issuing Entity” in the applicable prospectus supplement.
   
Credit Enhancement:
 The issuing entities may include features designed to provide protection to one or more classes of notes. These features are referred to as “credit enhancement.” Credit enhancement may include any one or more of the following:
 1.
    1. subordination of one or more other classes of notes;
 
 2.   2. subordination of certificates to one or more classes of notes;
 
 3.   3. one or more reserve accounts;
 
 4.over-collateralization;
 
 5.   4. over-collateralization;
 
   5. letters of credit or other credit facilities;
 
 6.   6. surety bond or insurance policies;

5


 7.
    7. guaranteed investment contracts;
 
 8.   8. cash collateral guaranties or accounts; or
 
 9.   9. cash deposits.
   
  The specific terms of any enhancement applicable to an issuing entity or to the notes issued by aan issuing entity will be described in detail in the applicable prospectus supplement. SeeADDITIONAL INFORMATION REGARDING THE NOTESAdditional Information Regarding The Notes — Credit EnhancementEnhancement” in this prospectus for general terms applicable to the different forms of credit enhancement that may be used by the issuing entities.
   
Hedge Agreement:
 To the extent specified in the applicable prospectus supplement, one or more classes of notes may have the benefit of a currency swap, an interest rate swap or a combined currency and interest rate swap, or an interest rate cap entered into between the issuing entity or indenture trustee for the benefit of the holders of the notes and a counterparty specified in the applicable prospectus supplement, the principal terms and provisions of which will be specified in the applicable prospectus supplement. SeeDescription of the Hedge AgreementAgreement”in this prospectus.
   
Events of Default:Indenture Defaults:
 The indenture governing the terms and conditions of the notes of each series includes a list of adverse events called events of default. Events of defaultindenture defaults. Indenture defaults include the following:
 
 
the issuing entity fails to pay interest on any note within five days of its due date,
 
 
the issuing entity fails to pay the principal of any note in full on its final maturityscheduled payment date,

7


 
       The
      the issuing entity defaults in the observance or performance of any covenant or agreement of the issuing entity, or any representation or warranty of the issuing entity made in the indenture or in any certificate or other writing delivered under the indenture that proves to have been inaccurate in any material respect at the time made, which default or inaccuracy materially and adversely affects the interests of the noteholders, and the continuation of that default or inaccuracy for a period of 60 days (or for such longer period not in excess of 90 days as may be reasonably necessary to remedy such failure; provided that (A) such failure is capable of remedy within 90 days or less and (B) a majority of the outstanding principal amount of the notes, voting as a single class, consent to such longer cure period) after written notice thereof is given to the issuing entity by the indenture trustee or to the issuing entity and the indenture trustee by the holders of notes holding not less than the majority of the aggregate principal amount of the notes, voting as a single class, or
 
 Certain
      certain events of bankruptcy, insolvency, receivership or liquidation of the issuing entity (which, if involuntary, remains unstayed for more than 90 days).
   
Events ofIndenture Default Remedies:
 If an event ofindenture default occurs and is continuing with respect to a series of notes, the related indenture trustee or holders of at least a majority of the outstanding principal amount of that series of notes, voting as a single class, may declare the principal of those notes immediately due and payable. That declaration, under limited circumstances, may be rescinded by the holders of at least a majority of the outstanding principal amount of the notes voting as a single class.
After an event ofindenture default and the acceleration of the affected notes, funds on deposit

6


in the collection account and any of the issuing entity’s bank accounts with respect to the affected notes will be applied to pay principal of and interest on those notes in the order and amounts specified in the applicable prospectus supplement.
   
  If an event ofindenture default relates to a failure of the issuing entity to pay interest on the notes when due or principal of the notes on their respective final maturityscheduled payment dates, and the notes are accelerated following such event ofindenture default, the indenture trustee may elect to sell the assets of the issuing entity. For other events of default,indenture defaults, the indenture trustee may only sell the assets of the issuing entity if (i) the holders of all outstanding notes of that series consent to the sale, (ii) the proceeds from the sale are sufficient to pay in full the principal of and the accrued and unpaid interest on all outstanding notes of that series, or (iii) the indenture trustee determines that the proceeds from the sale would not be sufficient to make all payments on the outstanding notes of that series, but the holders of at least 66 2/3% of the outstanding principal amount of the affected notes voting as a single class, otherwise consent to the sale.
   
  For more detailed information regarding the events constituting an indenture default and the remedies available following such default, you should refer to “Description of the Indenture - Indenture Default”Defaults” and “-“— Remedies Upon an Indenture Default” in this prospectus.

8


   
Servicing/Administrative Agent:
 Nissan Motor Acceptance Corporation, as the servicer, will be responsible for servicing the leases, handling the disposition of the related vehicles when the leases terminate or when vehicles relating to defaulted leases are repossessed, and collecting amounts due in respect of the leases. In addition, Nissan Motor Acceptance Corporation will act as administrative agent for the issuing entity. The issuing entity will pay Nissan Motor Acceptance Corporation a monthly fee specified in the applicable prospectus supplement for performing the functions of an administrator and third party servicer of the leases. The servicer will also receive additional servicing compensation in the form of, among other things, late fees, extension fees, and other administration fees and expenses or similar charges received by the servicer during that month.
   
Optional Purchase:
 The servicer may have the option to purchase or cause to be purchased all of the assets of the issuing entity when then current securitization value of the leases and the related leased vehicles provided in the applicable prospectus supplement declines to or below a specified percentage of the securitization value of the leases and related leased vehicles as of the cutoff date.
   
  You should refer to “Description of the Trust Agreement - Termination” in this prospectus and “Additional Information Regarding the Securities — Optional Purchase” in the accompanyingapplicable prospectus supplement for more detailed information regarding the optional purchase of notes and certificates.
   
Advances:
 The servicer is required to advance to the issuing entity (i) lease payments that are due but unpaid by the lessee and (ii) proceeds from expected sales on leased vehicles for which the related leases have terminated to the extent provided in the accompanyingapplicable prospectus supplement. The servicer will not be required to make any advance if it determines that it will not be able to recover an advance from future payments on the related lease or leased vehicle.
   
  For more detailed information regarding advances made by the servicer and reimbursement of advances, you should refer to “Description of the Servicing Agreement — Advances” in this prospectus and “Additional Information Regarding the Securities - - Advances” in the accompanyingapplicable prospectus supplement.
   
Reallocation of Leases and Leased Vehicles from the SUBI:
 With respect to each series of notes, the servicer will be obligated to reallocate from the related SUBI any leases and related leased vehicles that do not meet certain representations and warranties. In addition, the servicer will be obligated to

7


reallocate from the SUBI the leased vehicles relating to any leases for which the servicer grants ana term extension onthat either extends the lease.lease term beyond the final scheduled payment date of the latest maturing class of notes or extends the lease term more than six months beyond the original lease maturity date. In connection with such reallocation, the servicer will be required to pay the related issuing entity the repurchase payments for the lease. If a lessee changes the domicile of or title to the related leased vehicle to any jurisdiction in which the titling issuing entity is not qualified and licensed to do business or any other jurisdiction specified in the applicable prospectus supplement, the titling issuing entity, or the titling trustee on behalf of the titling issuing entity, will cause the affected lease and leased vehicle either to be reallocated from the SUBI or to be conveyed to the servicer. In connection with such reallocation or reconveyance, the titling issuing entity, or the titling trustee on behalf of the titling issuing entity, will pay to the related trust the repurchase payments.

9


   
  For more information regarding the representations and warranties made by the servicer for each series of notes, you should refer to “The Leases — General,” “-“— Representations, Warranties and Covenants” in this prospectus and “The Leases - Characteristics of the Leases” in the applicable prospectus supplement. For more information regarding the obligation of the servicer to reallocate leases and the related leased vehicles from the SUBI for each series of notes, you should refer to “Description of the Servicing Agreement — Purchase of Leases Before Their Lease Maturity Dates” in this prospectus.
   
Tax Status:
 Subject to the important considerations described herein, special federal income tax counsel to the depositor and the issuing entity will deliver its opinion that the notes of each series will be characterized as debt for federal income tax purposes, and that the issuing entity will not be characterized as an association or a publicly traded partnership taxable as a corporation for federal income tax purposes. A purchaser of the notes will agree to treat the notes as debt for all applicable tax purposes.
   
  You should refer to “Material Federal Income Tax Consequences” in this prospectus and the accompanyingapplicable prospectus supplement for more detailed information on the application of federal and other tax laws.
   
Certain ERISA Considerations:
 If you are an employeea Benefit Plan (as defined inCertain ERISA ConsiderationsConsiderations””)in this prospectus), you should review the considerations discussed underCertain ERISA Considerations”in this prospectus and the accompanyingapplicable prospectus supplement and consult counsel before investing in the notes. In general, subject to those considerations and conditions described in that section and to the extent specified in the applicable prospectus supplement, you may purchase notes of any series.

810


RISK FACTORS
     You should consider the following risk factors and the risks described in the section captioned “Risk Factors” in the applicable prospectus supplement in deciding whether to purchase notes of any class.
   
You may experience a loss if defaults on
the leases or residual value losses exceed
the available credit enhancement.enhancement
 The issuing entity does not have, nor is it permitted or expected to have, any significant assets or sources of funds other than the related SUBI certificate, together with its right to payments under any hedge agreement and available funds in certain accounts. The notes of a series represent obligations solely of the issuing entity and will not be insured or guaranteed by any entity. Accordingly, you will rely primarily upon collections on the leases and the related leased vehicles allocated to the SUBI for your series of notes and, to the extent available, any credit enhancement for the issuing entity, including incoming payments under any hedge agreement and amounts on deposit in any reserve account or similar account. Funds on deposit in any reserve account or similar account will cover delinquencies on the leases and losses on the leases and leased vehicles up to a certain amount. However, if delinquencies and losses exceed the available credit enhancement for your series of notes, including the credit enhancement provided by subordination of the certificates, you may experience delays in payments due to you and you could suffer a loss. You will have no claim to any amounts properly distributed to the transferor or to others from time to time.
   
  The residual values established by Nissan Motor Acceptance Corporation are future projections that are based on projections by Automotive Lease Guide, as described in the accompanyingapplicable prospectus supplement. There is no guarantee that the assumptions regarding future events that are used to determine residual values will prove to be correct. If the residual values of the leased vehicles as originally determined by Nissan Motor Acceptance Corporation are substantially higher than the sales proceeds actually realized upon the sale of the leased vehicles, you may suffer losses if the available credit enhancement for your series of notes is exceeded.
   
  For a discussion of factors that may contribute to residual value losses, you should refer to “Risk Factors — Used car market factors may increase the risk of loss on your investment,” “-“— Increased turn-in rates may increase losses” and “Nissan Motor Acceptance Corporation — Determination of Residual Values” in this prospectus and “Risk Factors — The concentration of leased vehicles to particular models could negatively affect the issuing entity’spool assets” and “-“— The geographic concentration of the leases, economic factors and lease performance could negatively affect the pool assets” in the accompanyingapplicable prospectus supplement.
   
Used car market factors may increase the risk of loss on your investment.investment
 The used car market is affected by supply and demand, consumer tastes, economic factors and manufacturer decisions on pricing of new car models. For instance, introduction of a new model with additional equipment not reflected in the manufacturer’s suggested retail price may impact the resale value of the existing portfolio of similar model types. Discount pricing incentives or other marketing incentive programs on new cars by Nissan North America, Inc. or by its competitors that effectively reduce the prices of new cars may have the effect of reducing demand by consumers for used cars. Other factors that are beyond the control of the issuing entity, the depositor and the servicer could also have a

11


negative impact on the value of a vehicle. If the proceeds actually realized upon the sale of the leased vehicles are substantially lower than the residual values originally established by Nissan Motor Acceptance Corporation, you may suffer a loss on your investment.
   
Increased turn-in rates may
increase losses.losses
 Losses may be greater as turn-in rates upon the expiration of leases increase because more used cars would be available on the used car market. Under each lease, the lessee may elect to purchase the related vehicle at the expiration of the lease for an amount generally equal to the stated residual value established at the inception of the lease. Lessees who decide not to purchase their related vehicles at lease expiration will

9


expose the issuing entity to possible losses if the sale prices of such vehicles in the used car market are less than their respective stated residual values. The level of turn-ins at termination of the leases could be adversely affected by lessee views on vehicle quality, the relative attractiveness of new models available to the lessees, sales and lease incentives offered with respect to other vehicles (including those offered by Nissan Motor Acceptance Corporation), the level of the purchase option prices for the related vehicles compared to new and used vehicle prices and economic conditions generally. The early termination of leases by lessees may affect the number of turn-ins in a particular month. If losses resulting from increased turn-ins exceed the credit enhancement available for your series of notes, you may suffer a loss on your investment.
   
Returns on your investments may be reduced by prepayments on the leases, events of default,indenture defaults, optional redemption, reallocation of the leases and the leased vehicles from the SUBI or early termination of the issuing entity.entity
 You may receive payment of principal on your notes earlier than you expected for the reasons set forth below. You may not be able to invest the principal paid to you earlier than you expected at a rate of return that is equal to or greater than the rate of return on your notes.

The amount of principal distributed on your notes and the time when you receive those distributions depend on the rate of payments and losses relating to the leases and the leased vehicles. Prepayments, liquidations of defaulted leases, reallocations from the SUBI of leases and the related vehicles that do not meet certain eligibility criteria or events of defaultindenture defaults that result in an acceleration of payments on the notes will shorten the life of the notes to an extent that cannot be fully predicted.
   
  The servicer may be required to reallocate from the SUBI certain leases and leased vehicles if there is a breach of the representations and warranties relating to those leases or leased vehicles. In connection with such reallocation, the servicer will be obligated to pay the issuing entity an amount equal to (i) the present value of the monthly payments remaining to be made under the affected lease, discounted at a rate specified in the applicable prospectus supplement, (ii) the residual value of the leased vehicle and (iii) any delinquent payments not paid by the lessee. The servicer may also be entitled to purchase all of the assets of the issuing entity when the aggregate securitization value of the leases and the related leased vehicles is at or below a specified percentage, set forth in the applicable prospectus supplement, of the initial aggregate securitization value of the leases and the related leased vehicles on the related cutoff date.

12


   
  Further, the leases allocated to the SUBI may be prepaid, in full or in part, voluntarily or as a result of defaults, theft of or damage to the related leased vehicles or for other reasons. For example, a lessee under certain circumstances may elect to terminate the lease prior to its maturity in order to enter into a new lease contract for a different Nissan or Infiniti vehicle. In the case of such early termination, any payments due and payable by the lessee will be paid and deposited into the related collection account within the time period required for the servicer to deposit collections into the related collection account.
   
  Each of these payments will have the effect of accelerating the payment of principal and shortening the average lives of all outstanding notes of a series. The servicer has limited historical experience with respect to prepayments on the leases, and is not aware of publicly available industry statistics that detail the prepayment experience for contracts similar to the leases. For these reasons, the servicer cannot predict the actual prepayment rates for the leases. You will bear any reinvestment risks resulting from a faster or slower rate of payments of the leases and the leased vehicles, including the risk that available investments at that time have lower interest rates than the rates offered by your notes.
   
  For more information regarding prepayments or delinquencies, you should refer to

10


“Maturity, “Maturity, Prepayment and Yield Considerations” in this prospectus and “Prepayments, Delinquencies, Repossessions and Net Losses” in the accompanyingapplicable prospectus supplement. For more information regarding the servicer’s obligation to reallocate leases and leased vehicles from the SUBI, you should refer to “Description of the Servicing Agreement - Sale and Disposition of Leased Vehicles” and “-“— Purchase of Leases Before Their Lease Maturity Dates” in this prospectus. For more information regarding the optional purchase by the servicer, you should refer to “Additional Information Regarding the Securities - Optional Purchase” in the accompanyingapplicable prospectus supplement. For more detailed information regarding the collection procedures for leases that have terminated, defaulted or become uncollectible, you should refer to “Nissan Motor Acceptance Corporation — Collection and Repossession Procedures,” “Nissan Motor Acceptance Corporation — Extensions and Pull-Forwards,” “The Leases — Early Termination,” “Extensions and Pull-Forwards” and “Description of the Servicing Agreement — Realization Upon Liquidated Leases” in this prospectus.
   
Interests of other persons in the leases and the leased vehicles could be superior to the issuing entity’s interest, which may result in delayed or reduced payment on your notes.notes
 Because the SUBI will represent a beneficial interest in the related SUBI assets, you will be dependent on payments made on the leases allocated to the SUBI for your series of notes and proceeds received in connection with the sale or other disposition of the related leased vehicles for payments on your notes. Except to the extent of the back-up security interest as discussed inAdditional Legal Aspects of the Leases and the Leased Vehicles — Back-up Security InterestsInterests”,”in this prospectus, the issuing entity of a series will not have a direct ownership interest in the leases or a direct ownership interest or perfected security interest in the leased vehicles — which will be titled in the name of the titling issuing entity or the titling trustee on behalf of the titling trust. It is therefore possible that a claim against or lien on the leased vehicles or the other assets of the titling trust could limit the amounts payable in respect of the SUBI certificate to less than the amounts received from the lessees of the leased vehicles or received from the sale or other disposition of the leased vehicles.

13


   
  Further, liens in favor of and/or enforceable by the Pension Benefit Guaranty Corporation could attach to the leases and leased vehicles owned by the titling trust (including the leases and the leased vehicles allocated to the SUBI) and could be used to satisfy unfunded ERISA obligations of any member of a controlled group that includes Nissan Motor Acceptance Corporation and its affiliates. Because these liens could attach directly to the leases and leased vehicles allocated to the SUBI and because the issuing entity does not have a prior perfected security interest in the assets of the SUBI, these liens could have priority over the interest of the issuing entity in the assets of the SUBI.
   
  To the extent a third-party makes a claim against, or files a lien on, the assets of the titling trust, including the leased vehicles allocated to the SUBI for your series of notes, it may delay the disposition of those leased vehicles or reduce the amount paid to the holder of the related SUBI certificate. If that occurs, you may experience delays in payment or losses on your investment.
   
  For more information on the effect of third-party claims or liens on payment of the notes, you should refer toAdditional “Additional Legal Aspects of the Titling Trust and the SUBI - Allocation of Titling Trust Liabilities,“— "— The SUBI” and “Additional Legal Aspects of the Leases and the Leased Vehicles — Back-up Security InterestsInterests” in this prospectus.
   
Failure to comply with consumer protection laws could result in a loss.loss
 Federal and state consumer protection laws, including the federal Consumer Leasing Act of 1976 and Regulation M promulgated by the Board of Governors of the Federal Reserve System, impose requirements on retail lease contracts such as the leases. The failure by the titling trust to comply with these requirements may give rise to liabilities on the part of the titling trust or the issuing entity of a series (as owner of the related SUBI certificate). Further, many states have adopted “lemon laws” that provide

11


vehicle users certain rights in respect of substandard vehicles. A successful claim under a lemon law could result in, among other things, the termination of the related lease and/or the requirement that a portion of payment previously paid by the lessee be refunded. Nissan Motor Acceptance Corporation will represent and warrant that each lease complies with applicable law in all material respects. If that representation and warranty relating to any lease allocated to a SUBI for a series of notes proves incorrect, materially and adversely affects the interest of the issuing entity, and is not timely cured, Nissan Motor Acceptance Corporation will be required to repurchase the beneficial interest in the noncompliant lease and repurchase related leased vehicle from the issuing entity. To the extent that Nissan Motor Acceptance Corporation fails to make such repurchase, or to the extent that a court holds the titling trust or the issuing entity liable for violating consumer protection laws regardless of such a repurchase, a failure to comply with consumer protection laws could result in required payments by the titling trust or the issuing entity. If sufficient funds are not available to make both payments to lessees and on your notes, you may suffer a loss on your investment in the notes.
   
  For a discussion of federal and state consumer protection laws which may affect the leases, you should refer to “Additional Legal Aspects of the Leases and the Leased Vehicles — Consumer Protection Laws”Law” in this prospectus and “Additional Legal Aspects of the Leases and the Leased Vehicles — Consumer Protection Laws” in the accompanying prospectus supplement.prospectus.
   
If ERISA liens are placed on the titling trust assets, you could suffer a loss.loss
 Liens in favor of and/or enforceable by the Pension Benefit Guaranty Corporation could attach to the leases and leased vehicles owned by the titling trust and could be used to satisfy unfunded ERISA obligations of any member of a controlled

14


group that includes Nissan Motor Acceptance Corporation and its affiliates. Because these liens could attach directly to the leases and leased vehicles and because the issuing entity does not have a prior perfected security interest in the assets included in a SUBI, these liens could have priority over the interest of the issuing entity in the assets included in a SUBI. As of the date of this prospectus, neither Nissan Motor Acceptance Corporation nor any of its affiliates had any material unfunded liabilities with respect to their respective defined benefit pension plans. Moreover, the depositor believes that the likelihood of this liability being asserted against the assets of the titling trust or, if so asserted, being successfully pursued, is remote. However, you cannot be sure the leases and leased vehicles will not become subject to an ERISA liability.
   
Vicarious tort liability may
result in a loss.loss
 Some states allow a party that incurs an injury involving a leased vehicle to sue the owner of the vehicle merely because of that ownership. Most states, however, either prohibit these vicarious liability suits or limit the lessor’s liability to the amount of liability insurance that the lessee was required to carry under applicable law but failed to maintain.
   
  On August 8,10, 2005, President Bush signed into law the Safe Accountable, Flexible, and Efficient Transportation Equity Act of 2005 (the “Transportation Act”), Pub. L. No. 109-59. The Transportation Act provides that an owner of a motor vehicle that rents or leases the vehicle to a person shall not be liable under the law of a state or political subdivision by reason of being the owner of the vehicle, for harm to persons or property that results or arises out of the use, operation, or possession of the vehicle during the period of the rental or lease, if (i) the owner (or an affiliate of the owner) is engaged in the trade or business of renting or leasing motor vehicles; and (ii) there is no negligence or criminal wrongdoing on the part of the owner (or an affiliate of the owner). This provision of the Transportation Act was effective upon enactment and applies to any action commenced on or after August 8,10, 2005. The Transportation Act is intended to preempt state and local laws that impose possible vicarious tort liability on entities owning motor vehicles that are rented or leased and it is expected that the Transportation Act should reduce the likelihood of vicarious liability being imposed on the titling trust.

12


State and federal courts considering whether the Transportation Act preempts state laws permitting vicarious liability have generally concluded that such laws are preempted with respect to cases commenced on or after August 10, 2005. One New York lower court, however, has reached a contrary conclusion in a recent case involving Nissan-Infiniti LT. This New York court concluded that the preemption provision in the Transportation Act was an unconstitutional exercise of congressional authority under the Commerce Clause of the United States Constitution and, therefore, did not preempt New York law regarding vicarious liability.
   
  Nissan Motor Acceptance Corporation maintains, on behalf of the titling trust contingent liability, insurance coverage against third party claims that provides coverage with no annual or aggregate cap on the number of claims thereunder, providing a minimum primary coverage of $1 million combined single limit coverage per occurrence and a minimum excess coverage of $15 million combined single limit per occurrence.each occurrence, without limit on the number of occurrences in any policy period. If Nissan Motor Acceptance Corporation ceases to maintain this insurance coverage or the insurance coverage protecting the

15


titling trust is insufficient to cover, or does not cover, a material claim, that claim could be satisfied out of the proceeds of the vehicles and leases allocated to the SUBI for your series of notes and you could incur a loss on your investment.
   
  If vicarious liability imposed on the titling trust exceeds the coverage provided by its primary and excess liability insurance policies, or if lawsuits are brought against either the titling trust or Nissan Motor Acceptance Corporation involving the negligent use or operation of a leased vehicle, you could experience delays in payments due to you, or you may ultimately suffer a loss.
   
  For a discussion of the possible liability of the titling trust in connection with the use or operation of the leased vehicles, you should refer to “Additional Legal Aspects of the Leases and the Leased Vehicles — Vicarious Tort Liability” in the this prospectus.
   
A depositor or servicer bankruptcy could delay or limit payments to you.you
 Following a bankruptcy or insolvency of the servicer or the depositor, a court could conclude that the SUBI certificate for your series of notes is owned by the servicer or the depositor, instead of the issuing entity. This conclusion could be either because the transfer of that SUBI certificate from the depositor to the issuing entity was not a true sale or because the court concluded that the depositor or the issuing entity should be consolidated with the servicer or the depositor for bankruptcy purposes. If this were to occur, you could experience delays in payments due to you, or you may not ultimately receive all amounts due to you as a result of:
 
 
the automatic stay, which prevents a secured creditor from exercising remedies against a debtor in bankruptcy without permission from the court, and provisions of the United States bankruptcy code that permit substitution for collateral in limited circumstances,
 
 
tax or government liens on the servicer’s or the depositor’s property (that arose prior to the transfer of the SUBI certificate to the issuing entity) having a prior claim on collections before the collections are used to make payments on the notes, and
 
 
the fact that neither the issuing entity nor the indenture trustee for your series of notes has a perfected security interest in the leased vehicles allocated to the SUBI and may not have a perfected security interest in any cash collections of the leases and leased vehicles allocated to the SUBI held by the servicer at the time that a bankruptcy proceeding begins.
   
  For a discussion of how a bankruptcy proceeding of the servicer, the depositor or certain related entities may affect the issuing entity and the notes, you should refer to “Additional Legal Aspects of the Titling Trust and the SUBI — Insolvency Related Matters” in this prospectus.
   
The return on your notes could be reduced by shortfalls due to military action.action
 The effect of any current or future military action by or against the United States, as well as any future terrorist attacks, on the performance of the leases is unclear, but there may be an adverse effect on general economic conditions, consumer confidence and general market liquidity. Investors should consider the possible effects on delinquency, default and prepayment experience of the leases and the leased vehicles.

16


   
  The Servicemembers Civil Relief Act and similar state laws may provide relief to members of the military on active duty, including reservists or national guard members,

13


who have entered into an obligation, such as a lease contract for a lease of a vehicle, before entering into military service and provide that under some circumstances the lessor may not terminate the lease contract for breach of the terms of the contract, including non-payment. Furthermore, under the Servicemembers Civil Relief Act, a lessee may terminate a lease of a vehicle at anytime after the lessee’s entry into military service or the date of the lessee’s military orders (as described below) if (i) the lease is executed by or on behalf of a person who subsequently enters military service under a call or order specifying a period of not less than 180 days (or who enters military service under a call or order specifying a period of 180 days or less and who, without a break in service, receives orders extending the period of military service to a period of not less than 180 days); or (ii) the lessee, while in the military, executes a lease contract for a vehicle and thereafter receives military orders for a permanent change of station outside of the continental United States or to deploy with a military unit for a period of not less than 180 days. No early termination charges may be imposed on the lessee for such termination. No information can be provided as to the number of leases that may be affected by these laws. In addition, current military operations of the United States, including military operations in Iraq and the Middle East, have increased and may continue to increase the number of citizens who are in active military service, including persons in reserve or national guard status who have been called or will be called to active duty. In addition, these laws may impose limitations that would impair the ability of the servicer to repossess a defaulted vehicle during the related obligor’s period of active duty and, in some cases, may require the servicer to extend the maturity of the lease contract, lower the monthly payments and readjust the payment schedule for a period of time after the completion of the obligor’s military service. It is not clear that the Servicemembers Civil Relief Act would apply to leases such as the leases allocated to a SUBI. If a lessee’s obligation to make lease payments is reduced, adjusted or extended, or if the lease is terminated early and no early termination charge is imposed, the servicer will not be required to advance those amounts. Any resulting shortfalls in interest or principal will reduce the amount available for distribution on the notes and the certificates.
   
  For more information regarding the effect of the Servicemembers Civil Relief Act and other similar legislation, you should refer to “Additional Legal Aspects of the Leases and the Leased Vehicles — Consumer Protection Law” in this prospectus.
   
You may suffer losses on your notes if the servicer holds collections and commingles them with its own funds.funds
 So long as Nissan Motor Acceptance Corporation is servicer, if each condition to making monthly deposits as may be required by the servicing agreement (including the satisfaction of specified ratings criteria of Nissan Motor Acceptance Corporation and the absence of any servicer default) is satisfied, Nissan Motor Acceptance Corporation, as the servicer, may retain all payments on the leases received from the related lessees and all proceeds relating to the leases and the leased vehicles collected during a collection period until the business day preceding the related payment date (currently, Nissan Motor Acceptance Corporation does not satisfy these conditions). During this time, the servicer may invest such amounts at its own risk and for its own benefit and need not segregate such amounts from its own funds. On or before the business day preceding a date on which payments are due to be made on a series of notes, the

17


servicer must deposit into the related collection account, all payments on the leases received from the lessees and all proceeds relating to the leases and the leased vehicles collected during the related collection period. If the servicer is unable to deposit these amounts into the collection account, you might incur a loss on your notes.
   
Factors affecting the information management systems of Nissan Motor Acceptance Corporation may increase the risk of loss on your investment.investment
 The success of your investment depends upon the ability of the servicer, Nissan Motor Acceptance Corporation, to store, retrieve, process and manage substantial amounts of information. If Nissan Motor Acceptance Corporation or any of these providers experiences interruptions or loss in its information processing capabilities, its business, financial conditions, results of operations and ultimately your notes may suffer.
   
Adverse events with respect to Nissan Motor Acceptance Corporation, or its affiliates or third party servicers to whom Nissan Motor Acceptance Corporation outsources its activities may affect the timing of payments on your notes or have other adverse effects on your notes.notes
 Adverse events with respect to Nissan Motor Acceptance Corporation, its affiliates or a third party providerservicer to whom Nissan Motor Acceptance Corporation outsources its activities may result in servicing disruptions or reduce the market value of your notes. Nissan Motor Acceptance Corporation currently outsources some of its activities as

14


servicer to third party providers.servicers. In the event of a termination and replacement of Nissan Motor Acceptance Corporation as the servicer, or if any of the third party providersservicers cannot perform its activities, there may be some disruption of the collection activity with respect to delinquent leases and therefore delinquencies and credit losses could increase. As servicer, Nissan Motor Acceptance Corporation is required to reallocate certain leases that do not comply with representations and warranties made by Nissan Motor Acceptance Corporation (for example, representations relating to the compliance of the lease contracts with applicable laws). If Nissan Motor Acceptance Corporation becomes unable to reallocate any of such leases or make the related payment to the issuing entity, investors could suffer losses. In addition, adverse corporate developments with respect to servicers of asset-backed securities or their affiliates have in some cases also resulted in a reduction in the market value of the related asset-backed securities. For example, Nissan Motor Acceptance Corporation is an indirect wholly-owned subsidiary of Nissan Motor Co., Ltd. Although Nissan Motor Co., Ltd. is not guaranteeing the obligations of the issuing entity for any series of notes, if Nissan Motor Co., Ltd. ceased to manufacture vehicles or support the sale of vehicles or if Nissan Motor Co., Ltd faced financial or operational difficulties, such events may reduce the market value of Nissan and Infiniti vehicles, and ultimately the amount realized on any Nissan or Infiniti leased vehicle, including the leased vehicles allocated to the SUBI for your series of notes.
   
You may experience a loss or a delay in receiving payments on the notes if the assets of the issuing entity are liquidated.liquidated
 If certain events of default under the agreements specified in the applicable prospectus supplement (including indenture defaults) occur and the notes of a series are accelerated, the assets of the related issuing entity may be liquidated. If a liquidation occurs close to the date when one or more classes of notes of that series would otherwise be paid in full, repayment of such classes might be delayed while liquidation of the assets is occurring. It is difficult to predict the length of time that will be required for liquidation of the assets of the trustissuing entity to be completed. In addition, the amount received from liquidation may be less than the aggregate principal amount of the outstanding notes of that series. In that circumstance, the principal amount of those notes will not be paid in full. Even if liquidation proceeds are sufficient to repay the notes in full, any liquidation that causes the principal of one or more classes of notes to be paid

18


before the related final scheduled payment date will involve the prepayment risks described underRisk Factors - You may experience reduced returns— Returns on your investment resulting frominvestments may be reduced by prepayments on the leases, indenture defaults, optional redemption, reallocation of the leases and the leased vehicles from the SUBI or early termination of the trust.issuing entity”in this prospectus.
   
Because the notes are in book-entry form, your rights can only be exercised indirectly.indirectly
 Because the notes will be issued in book-entry form, you will be required to hold your interest in the notes through The Depository Trust Company in the United States, or Clearstream Banking, société anonyme or Euroclear Bank S.A./NV as operator of the Euroclear System in Europe or Asia. Transfers of interests in the notes within The Depository Trust Company, Clearstream Banking, société anonyme or Euroclear Bank/S.A./NV as operator of the Euroclear System must be made in accordance with the usual rules and operating procedures of those systems. So long as the notes are in book-entry form, you will not be entitled to receive a definitive note representing your interest. The notes of a series will remain in book-entry form except in the limited circumstances described under the captionMaterial‘‘Additional Information Regarding the Notes — Definitive NotesNotes”in this prospectus. Unless and until the notes cease to be held in book-entry form, the indenture trustee will not recognize you as a “Noteholder”‘‘Noteholder” and the owner trustee will not recognize you as a “Securityholder,‘‘Securityholder,” as those terms are used in the indenture, the trust agreement and the servicing agreement. As a result, you will only be able to exercise the rights as a noteholder indirectly through The Depository Trust Company (if in the United States) and its participating organizations, or Clearstream Banking,société anonyme and Euroclear Bank S.A./NV as operator of the Euroclear System (in Europe or Asia) and their participating organizations. Holding the notes in book-entry form could also limit your ability to pledge or transfer your notes to persons or entities that do not participate in The

15


Depository Trust Company, Clearstream Banking, société anonyme or Euroclear Bank S.A./NV as operator of the Euroclear System. In addition, having the notes in book-entry form may reduce their liquidity in the secondary market since certain potential investors may be unwilling to purchase securities for which they cannot obtain physical notes.
   
  Interest and principal on the notes of any series will be paid by the related issuing entity to The Depository Trust Company as the record holder of those notes while they are held in book-entry form. The Depository Trust Company will credit payments received from the issuing entity to the accounts of its participants which, in turn, will credit those amounts to noteholders either directly or indirectly through indirect participants. This process may delay your receipt of principal and interest payments from the issuing entity.
   
The failure to make principal payments on the notes prior to the applicable final scheduled payment date will generally not result in an event ofindenture default under the indenture.
 The amount of principal required to be paid to you prior to the applicable final scheduled payment date set forth in the applicable prospectus supplement generally will be limited to amounts available for those purposes. Therefore, the failure to pay principal of a note before the applicable final scheduled payment date generally will not result in an event ofindenture default under the indenture for any series of notes until the applicable final scheduled payment date for that series of notes.
   
If the issuing entity enters
into a currency swap or an
interest rate swap, payments
on the notes will be dependent on payments made under the swap agreement.
 If the issuing entity enters into a currency swap, interest rate swap or a combined currency and interest rate swap, its ability to protect itself from shortfalls in cash flow caused by currency or interest rate changes will depend to a large extent on the terms of the swap agreement and whether the swap counterparty performs its

19


dependent on payments made
under the swap agreement
obligations under the related currency swap or the interest rate swap, as applicable. If the issuing entity does not receive the payments it expects from the swap counterparty, the issuing entity may not have adequate funds to make all payments to noteholders when due, if ever.
   
  If the issuing entity issues notes with adjustable interest rates, interest will be due on the notes at adjustable rates, while payments under the leases are fixed monthly obligations. The issuing entity may enter into an interest rate swap to reduce its exposure to changes in interest rates. An interest rate swap requires one party to make payments to the other party in an amount calculated by applying an interest rate (for example, a floating rate) to a specified notional amount in exchange for the other party making a payment calculated by applying a different interest rate (for example, a fixed rate) to the same notional amount. For example, if the trustissuing entity issues $100 million of notes bearing interest at a floating rate based on the London Interbank Offered Rate, it might enter into a swap agreement under which the issuing entity would pay interest to the swap counterparty in an amount equal to an agreed upon fixed rate on $100 million in exchange for receiving interest on $100 million at the floating rate based on the London Interbank Offered Rate. The $100 million would be the “notional” amount because it is used simply to make the calculation. In an interest rate swap, no principal payments are exchanged.
   
  If the issuing entity issues notes denominated in a currency other than U.S. dollars, the issuing entity will need to make payments on the notes in a currency other than U.S. dollars, as described in the relatedapplicable prospectus supplement. Payments collected on the leases and the related leased vehicles, however, will be made in U.S. dollars. If this occurs, the issuing entity may enter into a currency swap to reduce its exposure to changes in currency exchange rates. A currency swap requires one party to provide a specified amount of a currency to the other party at specified times in exchange for the other party providing a different currency at a predetermined exchange ratio. For example, if the issuing entity issues notes denominated in Swiss Francs, it might enter into a swap agreement with a swap counterparty under which the issuing entity would use the collections on the leases to pay U.S. dollars to the swap counterparty in exchange for receiving Swiss Francs at a predetermined exchange rate to make the payments owed on the notes.

16


   
  The terms of any currency swap or interest rate swap will be described in more detail in the applicable prospectus supplement.
   
If the issuing entity enters
into an interest rate cap
agreement, payments on the
notes will be dependent on
payments made under the
interest rate cap agreement.agreement
 If the issuing entity enters into an interest rate cap agreement, the amounts available to the issuing entity to pay interest and principal of all classes of the notes will depend in part on the terms of the interest rate cap agreement and the performance by the cap provider of its obligations under the interest rate cap agreement. If the issuing entity does not receive the payments it expects from the cap provider, the issuing entity may not have adequate funds to make all payments to noteholders when due, if ever.
   
  If the issuing entity issues notes with adjustable interest rates, interest will be due on the notes at adjustable rates, while payments under the leases are fixed monthly obligations. If this occurs, the issuing entity may enter into an interest rate cap agreement with a cap provider to reduce its exposure to changes in interest rates. An interest rate cap agreement may require that if the specified

20


interest rate related to any payment date exceeds the cap rate specified in the applicable prospectus supplement, the cap provider pays to the issuing entity an amount equal to the product of:
  the specified interest rate for the related payment date minus the cap rate;
 
  the notional amount of the cap, which will be equal to the total outstanding principal amount of the notes on the first day of the accrual period related to such payment date; and
 
  a fraction, the numerator of which is the actual number of days elapsed from and including the previous payment date, to but excluding the current payment date, or with respect to the first payment date, from and including the closing date, to but excluding the first payment date, and the denominator of which is 360 or 365, as specified in the applicable prospectus supplement.
   
  During those periods in which the specified interest rate is substantially greater than the cap rate, the issuing entity will be more dependent on receiving payments from the cap provider in order to make payments on the notes. If the cap provider fails to pay the amounts due under the interest rate cap agreement, the amount of credit enhancement available in the current or any future period may be reduced and you may experience delays and/or reductions in the interest and principal payments on your notes.
   
  The terms of any interest rate cap will be described in more detail in the applicable prospectus supplement.
   
Termination of an interest rate swap agreement, a currency swap agreement or an interest rate cap agreement may cause termination of the issuing entity.entity
 An interest rate swap agreement, a currency swap agreement or an interest rate cap agreement may be terminated if certain events occur. Most of these events are generally beyond the control of the issuing entity, the swap counterparty or cap provider, as applicable. If the interest rate swap agreement, the currency swap agreement or interest rate cap agreement is terminated, unless a replacement interest rate swap, a currency swap or an interest rate cap, as applicable, can be arranged, the trustee generally will sell the assets of the issuing entity and the issuing entity will terminate. In this type of situation, it is impossible to predict how long it would take to sell the assets of the issuing entity or what amount of proceeds would be received. Some of the possible adverse consequences of such a sale are:
  The proceeds from the sale of assets under such circumstances may not be sufficient to pay all amounts owed to you.
 
  The sale may result in payments to you significantly earlier than expected, reducing the weighted average life of the notes and the yield to maturity.

17


  Conversely, a significant delay in arranging a sale could result in a delay in principal payments. This would, in turn, increase the weighted average life of the notes and could reduce the yield to maturity.
 
  Amounts available to pay you will be further reduced if the trustissuing entity is required to make a termination payment to the swap counterparty pursuant to an interest rate swap agreement or a currency swap agreement, as applicable.

21


 
  The termination of the interest rate swap agreement, the currency swap agreement or interest rate cap agreement may expose the issuing entity to interest rate or currency risk, further reducing amounts available to pay you.
 
    
   
  See “The“Description of the Hedge Agreement — Early Termination of Hedge Agreement” in this prospectus for more information concerning the termination of a swap agreement or an interest rate cap agreement and the sale of the issuing entity’s assets.Additional information about this subject, including a description of the circumstances that may cause a termination of the interest rate swap agreement, the currency swap agreement or the interest rate cap agreement and the issuing entity and how the proceeds of a sale would be distributed, will be included in the applicable prospectus supplement.
   
The rating of a swap counterparty or cap provider may affect the ratings of the notes.notes
 If a issuing entity enters into an interest rate swap agreement, a currency swap agreement or an interest rate cap agreement, the rating agencies that rate the notes will consider the provisions of such interest rate swap agreement, currency swap agreement or interest rate cap agreement, as applicable, and the rating of the swap counterparty or the cap provider, as applicable, in rating the notes. If a rating agency downgrades the debt rating of the swap counterparty or the cap provider, it is also likely to downgrade the rating of the notes. Any downgrade in the rating of the notes could have severe adverse consequences on their liquidity or market value.
   
  To provide some protection against the adverse consequences of a downgrade, the swap counterparty or cap provider may be permitted, but generally not required, to take the following actions if the rating agencies reduce its debt ratings below certain levels:
  assign the interest rate swap agreement, the currency swap agreement or interest rate cap agreement, as applicable, to another party;
 
  obtain a replacement interest rate swap agreement, currency swap agreement or interest rate cap agreement, as applicable, on substantially the same terms as the existing interest rate swap agreement, the currency swap agreement or interest rate cap agreement, as applicable; or
 
  establish any other arrangement satisfactory to the rating agencies.
   
  Any interest rate swap, currency swap or interest rate cap involves a high degree of risk. A trust will be exposed to this risk should it use either of these mechanisms.
   
The notes are not suitable investments for all investors.investors
 The notes are complex investments that are not a suitable investment if you require a regular predictable schedule of payments. The notes should be considered only by investors who, either alone or with their financial, tax and legal advisors, have the expertise to analyze the prepayment, reinvestment, residual value, default and market risk, the tax consequences of an investment and the interaction of these factors.
   
You must rely for repayment only upon the issuing entity’s assets which may not be sufficient to make full payments on your notes.
 Your notes are asset backed securities issued by and represent obligations of the issuing entity only and do not represent obligations of or interest in Nissan Motor Acceptance Corporation, Nissan Auto Leasing LLC II or any of their respective

22


not be sufficient to make full payments on your notesaffiliates. Distributions on any class of securities will depend solely on the amount and timing of payments and other collections in respect of the related leases and any credit enhancement for the notes specified in the applicable prospectus supplement. We cannot assure you that these amounts, together with other payments and collections in respect of the related leases, will be sufficient to make full and timely distributions on your notes. The notes and the leases will not be insured or guaranteed,

18


in whole or in part, by the United States or any governmental entity or, unless specifically set forth in the applicable prospectus supplement, by any provider of credit enhancement.
   
Changes to federal or state bankruptcy or debtor relief laws may impede collection efforts or alter timing and amount of collections, which may result in acceleration of or reduction in payment on your notes.notes
 If a lessee sought protection under federal or state bankruptcy or debtor relief laws, a court could reduce or discharge completely the lessee’s obligations to repay amounts due on its lease. As a result, that lease would be written off as uncollectible. You could suffer a loss if no funds are available from credit enhancement or other sources and finance charge amounts allocated to the notes are insufficient to cover the applicable default amount.

1923


THE ISSUING ENTITIES
Formation
     Nissan Auto Leasing LLC II (the “Depositor”“Depositor”) will establish, for each series of notes (the“Notes”), a new issuing entity (each, an “Issuing“Issuing Entity”) pursuant to a trust agreement (as it may be amended and restated from time to time, the “Trusteach a“Trust Agreement”).
     The terms of each series of notes (the “Notes”)Notes and, if applicable, the certificates (the “Certificates,“Certificates, and together with the Notes, the “Securities”“Securities”) issued by the related Trust (the “Issuing Entity”)Issuing Entity and additional information concerning the assets of the Issuing Entity and any applicable credit enhancement will be set forth in a supplement (a “Prospectus(each, a“Prospectus Supplement”) related to this prospectus (the “Prospectus”“Prospectus”).
     The Issuing Entity for each series of Notes will not engage in any activity other than:
  issuing and making payments on the Notes and the Certificates that it issues,
 
  acquiring the related SUBI Certificate from the Depositor in exchange for (i) issuance of the Notes to the Depositor, (ii) certain capital contributions from the Depositor and (iii) issuance of the Certificates to the Depositor,
 
  assigning, granting and pledging the Issuing Entity’s Estate to the related Indenture Trustee as security for the Notes,
 
  managing and distributing to the holders of the Certificates any portion of the Issuing Entity’s Estate released from the lien of the related Indenture,
 
  engaging in any other activities that are necessary, suitable or convenient to accomplish any of the purposes listed above or in any way connected with those activities,
 
  engaging in any other activities as may be required, to the extent permitted under the related financing documents, to conserve the Issuing Entity’s Estate, and
 
  engaging in ancillary or related activities as specified in the applicable Prospectus Supplement.
Property of the Issuing Entities
     All of the motor vehicle dealers (“Dealers”) in the Nissan Motor Acceptance Corporation(“NMAC”) networkestablished Nissan-Infiniti LT, a Delaware statutory trust (the“Titling Trust”), to purchase new vehicle, closed-end fixed rate lease contracts originated through dealers of primarily Nissan- and Infiniti-branded new and used automobiles and light-duty trucks(“Dealers”). All of the Dealers have entered into agreements with NMAC or Infiniti Financial Services, which is a division of NMAC, pursuant to which theythe Dealers have assigned and will assign retail closed-end motor vehicle lease contracts to Nissan-Infiniti LT, a Delaware statutory trust (the “Titling Trust”).the Titling Trust. The Titling Trust was created in July 1998 to avoid the administrative difficulty and expense associated with retitling leased vehicles for the securitization of motor vehicle leases. See “The“The Titling Trust.”Trust”in this Prospectus. The Titling Trust issued to NILT Trust (the “UTI“UTI Beneficiary”) an undivided trust interest (the “UTI”“UTI”) representing the entire beneficial interest in the unallocated assets of the Titling Trust. See “The“The Titling Trust  Property of the Titling Trust.”Trust”in this Prospectus. On or before the date of the initial issuance of any series of Notes (each, a “Closing“Closing Date”), the UTI Beneficiary will instruct the trustee of the Titling Trust (1) to establish a special unit of beneficial interest (the “SUBI”“SUBI”), and (2)allocate to allocatethe SUBI a separate portfolio of leases (the “Leases”“Leases”), the related vehicles leased under the Leases (the“Leased Vehicles”) and the related leased vehicles (the “Leased Vehicles”) and relatedother associated assets of the Titling Trust to the SUBI.Trust. The SUBI will represent the entire beneficial interest in the Leases, Leased Vehicles and the related assets (collectively, the “SUBI“SUBI Assets”). Upon the creation of the SUBI, the separate portfolio of related Leases, or Leasethe related Leased Vehicles and the related assets will no longer constitute assets of the Titling Trust represented by the UTI, and the interest in the Titling Trust Assets represented by the UTI will be reduced accordingly. The SUBI will not represent a beneficial interest in any Titling Trust Assets other than the related SUBI Assets. Payments made on or in respect of any Titling Trust Assets other than the SUBI Assets allocated to a series of Notes and Certificates will not be available to make payments on that series of Notes and Certificates.

24


     The Titling Trust will issue a certificate evidencing the SUBI (the “SUBI“SUBI Certificate”) to or upon the order of the UTI Beneficiary. The SUBI Certificate will evidence an indirect beneficial interest, rather than a direct legal interest, in the related Leases and the Leased Vehicles. With respect to each series of Notes and Certificates, the UTI Beneficiary will sell, transfer and assign the related SUBI Certificate to the Depositor. The Depositor will in turn transfer and assign the SUBI Certificate to the TrustIssuing Entity in exchange for the Notes and Certificates issued by the Issuing Entity. Each Issuing Entity will rely primarily upon collections from the Leases and proceeds from the disposition of the related Leased Vehicles to make payments on the related series of Notes.
     In addition to a SUBI Certificate, the property of each Issuing Entity (the “Issuing“Issuing Entity’s Estate”) will include the following:

20


  amounts deposited in any reserve or similar account (including investment earnings, net of losses and investment expenses, on amounts on deposit therein),
 
  the proceeds of any hedge or similar agreement and the rights of the Issuing Entity under such agreement,
 
  the rights of the related Indenture Trustee as secured party under a back-up security agreement with respect to the SUBI Certificate and the undivided beneficial interest in the related SUBI Assets,
 
  the rights of the Issuing Entity to funds on deposit from time to time in separate trust accounts specified in the applicable Prospectus Supplement,
 
  the rights of the Depositor, as transferee under the SUBI Certificate Transfer Agreement,
 
  the rights of the Issuing Entity, as transferee under the Trust SUBI Certificate Transfer Agreement,
 
  the rights of the Issuing Entity and the Indenture Trustee under any credit enhancement issued with respect to any particular series or class, and
 
  the rights of the Issuing Entity as a third-party beneficiary of the related Servicing Agreement, including the right to certain advances from the Servicer, to the extent relating to the SUBI Assets, and the SUBI Trust Agreement, and
 
  all proceeds of the foregoing.
     The Notes will be the only securities being offered to you, the Depositor will retain all of the Certificates and payment on the Certificates will be subordinated to payments on one or more classes of Notes to the extent described in the applicable Prospectus Supplement. See “Additional“Additional Information Regarding the Notes – Credit Enhancement – Subordination of Certificates to Notes”in this Prospectus.
USE OF PROCEEDS
     The net proceeds from the sale of each series of Notes received by the Depositor will be used (i) to pay NILT Trust for the related SUBI Certificate, (ii) to make capital contributions, if any, to the Issuing Entity, (iii) if specified in the applicable Prospectus Supplement, to purchase an interest rate swap agreement, a currency swap agreement or a interest rate cap and to fund the Reserve Account and (iv) to pay down warehouse debt owed to the warehouse lenders.
THE TITLING TRUST
General
     Nissan-Infiniti LT, the Titling Trust, is a Delaware statutory trust and is governed by an amended and restated trust and servicing agreement, dated as of August 26, 1998 (the “Titling“Titling Trust Agreement”), among NILT Trust, as the UTI Beneficiary, NMAC as servicer (the “Servicer”“Servicer”), NILT, Inc., as trustee (the “Titling“Titling Trustee”), Wilmington Trust Company, as Delaware trustee, and U.S. Bank National Association (“(“U.S. Bank”), as trust agent (in that capacity, the “Trust“Trust Agent”). To provide for the servicing of

25


the Titling Trust Assets, the Titling Trust, the Servicer and the UTI Beneficiary have entered into the Servicing Agreement (the “Basic“Basic Servicing Agreement”), dated as of March 1, 1999. The primary business purpose of the Titling Trust is to take assignments of, and serve as record holder of title to, leases and leased vehicles, in order to facilitate the securitization of the leases and leased vehicles in connection with the issuance of asset backed securities.
     Except as otherwise described under “Description“Description of the SUBI Trust Agreement”in this Prospectus, under the Titling Trust Agreement, the Titling Trust has not and will not:
  issue beneficial or other interests in the Titling Trust Assets, notes or certificates other than (i) with respect to each issuance of Notes, the related SUBI and SUBI Certificate, (ii) one or more special units of beneficial interest, each consisting of a portfolio of leases and related leased vehicles separate from the portfolio allocated to the SUBI (each, an “Other“Other SUBI”), (iii) one or more certificates representing each Other SUBI (the “Other“Other SUBI Certificates”), and (iv) the UTI and one or more certificates representing the UTI (the “UTI“UTI Certificates”),
 
  borrow money, except from NMAC, the UTI Beneficiary or their respective affiliates in connection with funds used to acquire leases and leased vehicles,

21


  make loans,
 
  invest in or underwrite securities,
 
  offer notes and certificates in exchange for Titling Trust Assets, with the exception of the SUBI Certificate issued with respect to any series of Notes and Certificates and the UTI Certificates,
 
  repurchase or otherwise reacquire, other than for purposes of cancellation, any UTI Certificate or, except as permitted by or in connection with permitted financing transactions, any SUBI Certificate, or
 
  grant any security interest in or lien on any Titling Trust Assets.
For more information regarding the Titling Trust and the servicing of the Leases and Leased Vehicles, you should refer to “Description“Description of the SUBI Trust Agreement”and “Description“Description of the Servicing Agreement”in this Prospectus.
The UTI Beneficiary
     NILT Trust is the UTI Beneficiary under the Titling Trust Agreement. The sole beneficiary of the UTI Beneficiary is NMAC. The UTI Beneficiary was formed as a Delaware statutory trust in July 1998 for the sole purpose of being initial beneficiary of the Titling Trust, holding the UTI Certificate, acquiring interests in one or more SUBIs, and engaging in related transactions. So long as any financings involving interests in the Titling Trust, including the transactions described in this Prospectus and any accompanyingapplicable Prospectus Supplement, are outstanding, NMAC may not transfer its beneficial interest in the UTI Beneficiary. The principal offices of NILT Trust are located at 990 West 190thBellSouth Tower, 333 Commerce Street, Torrance, California 90502,Nashville, Tennessee, 37201-1800, and its telephone number is (310) 719-8584. In July 2006, the principal executive offices of NILT Trust are scheduled to be relocated to Nashville, Tennessee.(615) 625-1224.
The Titling Trustee
     NILT, Inc., the Titling Trustee, is a wholly-owned special purpose subsidiary of U.S. Bank and was incorporated in Delaware for the sole purpose of acting as Titling Trustee. The Titling Trustee is not affiliated with NMAC or any of its affiliates. Since the creation of the Titling Trust, NILT, Inc. has served as the Titling Trustee. U.S. Bank has provided titling trustee services for auto lease-backed securities since 1993. It has one of the largest titling trustee businesses in the country with a market share of approximately [___%]. As of September 30, 2005, U.S. Bank was providing titling trustee services for approximately [___] issuances of auto lease-backed securities, with an outstanding aggregate principal balance of approximately $[___].
     U.S. Bank, as trust agent, serves as agent for the Titling Trustee to perform some functions of the Titling Trustee under the Titling Trust Agreement. Under the Titling Trust Agreement, if U.S. Bank can no longer act as the trust agent, the designees of the UTI Beneficiary — which may not be the UTI Beneficiary or any of its affiliates — will have the option to purchase the stock of the Titling Trustee for a nominal amount. If the UTI Beneficiary does not timely exercise that option, a successor trust agent appointed by the Titling Trustee will have the option to purchase the stock of the Titling Trustee. If none of these options is timely exercised, U.S. Bank may sell the stock of the Titling Trustee to another party. The principal offices of NILT, Inc. are located at 209 South LaSalle Street, Suite 300, Chicago, Illinois 60604, and its telephone number is (312) 325-8902.

26


Property of the Titling Trust
     The assets of the Titling Trust (the “Titling“Titling Trust Assets”) generally consist of:
  leases originated by Dealers and assigned to the Titling Trust and all monies due from the lessees thereunder,
 
  leased vehicles and all proceeds of those leased vehicles,
 
  all of the Dealers’ rights with respect to those leases and leased vehicles,
 
  the rights to proceeds from any physical damage, liability or other insurance policies, if any, covering the leases or the related lessees or the leased vehicles, including but not limited to the Contingent and Excess Liability Insurance, and
 
  all proceeds of the foregoing.

22


     From time to time after the date of this Prospectus and any applicable Prospectus Supplement, Dealers may assign additional leases to the Titling Trust and, as described below, title the related leased vehicles in the name of the Titling Trust (or a nominee or trustee thereof on behalf of the Titling Trust).
Lease Origination and the Titling of Vehicles
     All leases owned by the Titling Trust have been or will be underwritten using the underwriting criteria described under “Nissan“Nissan Motor Acceptance Corporation — Lease Underwriting Procedures.”Procedures”in this Prospectus. Under each lease, the Titling Trust (or a nominee or trustee thereof on behalf of the Titling Trust) will be listed as the owner of the related leased vehicle on the related certificate of title. LiensExcept as described below, liens will not be placed on the certificates of title, nor will new certificates of title be issued, to reflect the interest of any Trust, as holder of a SUBI Certificate, in the related Leased Vehicles. The certificates of title to those Leased Vehicles registered in several states will, however, reflect a first lien held by the Titling Trust or NMAC (the “Administrative“Administrative Lien”) that will exist solely to provide for delivery of title documentation of those Leased Vehicles to the Titling Trustee or the Servicer. Each entity that records an Administrative Lien (other than the Titling Trust) will enter into an agreement by which it acknowledges that it has no interest in the related Leased Vehicles and additionally waives, quitclaims and releases any claim that it may have against the Leased Vehicles by virtue of such liens.
     After the sale of the SUBI Certificate to an Issuing Entity, the Servicer will be obligated to reallocate from the related SUBI any Leases and related Leased Vehicles that do not meet certain representations and warranties. Those representations and warranties relate primarily to the origination of the Leases and do not typically relate to the creditworthiness of the related lessees or the collectibility of the Leases. For more information regarding the specific representations and warranties made by the Servicer for each series of Notes, you should refer to “The“The Leases  General,” “–“— Representations, Warranties and Covenants”in this Prospectus and “The“The Leases  Characteristics of the Leases”in the applicable Prospectus Supplement. In addition, the Servicer will be obligated to reallocate from the related SUBI the Leased Vehicles relating to any Leases for which the Servicer grants a lease term extension which either extends the lease term beyond the final scheduled payment date of the latest maturing Class of Notes or extends the Lease term for more than six months beyond the original maturity date of the Lease (each, aTerm Extension,Extension”), and in connection with such reallocation, the Servicer will be required to pay the related Issuing Entity an amount equal to (x) the sum of (i) the present value, discounted at a rate specified in the applicable Prospectus Supplement, of (i) the monthly payments remaining to be made under the affected Lease, and (ii) the base residual of the Leased Vehicles, which will be calculated as described in the applicable Prospectus Supplement (the“Base Residual”), and (y) any delinquent payments not paid by the lessee (collectively, the “Repurchase“Repurchase Payments”). If a lessee changes the domicile of or title to the related Leased Vehicle to any jurisdiction in which the Titling Trust is not qualified and licensed to do business (or exempt from such qualification or licensing) or any other jurisdiction specified in the applicable Prospectus Supplement (each, a “Restricted“Restricted Jurisdiction”), the Titling Trust, or the Titling Trustee on behalf of the Titling Trust, will cause the affected Lease and Leased Vehicle either to be reallocated from the SUBI to the UTI or to be conveyed to the Servicer. In connection with such reallocation or reconveyance, the Titling Trust, or the Titling Trustee on behalf of the Titling Trust, will pay to the related Issuing Entity the Repurchase Payments. See “Description“Description of the Servicing Agreement  Purchase of Leases Before Their Lease Maturity Dates.”Dates”in this Prospectus.

27


     All leased vehicles owned by the Titling Trust will be held for the benefit of entities that from time to time hold beneficial interests in the Titling Trust. Those interests will be evidenced by one or more SUBIs or the UTI. Entities holding beneficial interests in the Titling Trust will not have a direct ownership in the related leases or a direct ownership or perfected security interest in the related leased vehicles. Therefore, if the transfer of a SUBI Certificate from the Depositor to the related Issuing Entity were recharacterized as a secured loan, that Issuing Entity would not have a perfected lien in the related SUBI Assets, unless a validly filed financing statement is in effect in each of the appropriate jurisdictions, to the extent that the security interest may be perfected by filing a financing statement under the Uniform Commercial Code (the “UCC”“UCC”). The Servicer has agreed to file or cause to be filed a financing statement and any appropriate continuing statements in each of the appropriate jurisdictions. For further information regarding the titling of the Leased Vehicles and the interests of the related Issuing Entities therein, you should refer to “Additional“Additional Legal Aspects of the Leases and the Leased Vehicles — Back-up Security Interests”in this Prospectus.
THE SUBI
General
     On or prior to the Closing Date for each series of Notes, the SUBI relating to that series of Notes will be issued by the Titling Trust pursuant to a supplement to the Titling Trust Agreement (the “SUBI“SUBI Supplement”and, together with the Titling Trust Agreement, the “SUBI“SUBI Trust Agreement”). To provide for the servicing of the related SUBI Assets, the Titling Trust, the Servicer and the UTI Beneficiary will enter into a supplement to the Basic Servicing Agreement (together with the Basic Servicing Agreement, the “Servicing“Servicing Agreement”). Each SUBI Certificate will evidence an indirect beneficial interest, rather than a direct legal interest, in the related SUBI Assets, which will generally consist of the Leases and the Leased Vehicles allocated to that SUBI, and all proceeds of or

23


payments on or in respect of those Leases or Leased Vehicles received or due after the close of business on the applicable cut-off date (each, a “Cutoff“Cutoff Date”) and other related SUBI Assets, including:
  amounts in the applicable accounts relating to that SUBI and received in respect of the Leases allocated to that SUBI or the sale of the related Leased Vehicles,
 
  certain monies due under or payable in respect of the Leases and the Leased Vehicles after the related Cutoff Date, including the right to receive payments made to NMAC, the Depositor, the Titling Trust, the Titling Trustee or the Servicer under any insurance policy relating to the Leases, the Leased Vehicles or the related lessees, and
 
  all proceeds of the foregoing.
     A SUBI will not represent a beneficial interest in any Titling Trust Assets other than the related SUBI Assets, and neither the TrustIssuing Entity nor the related Noteholders will have an interest in the UTI, any Other SUBI issued by the Titling Trust, or any assets of the Titling Trust evidenced by the UTI or any Other SUBI. Payments made on or in respect of Titling Trust Assets not represented by a SUBI will not be available to make payments on the Notes relating to that SUBI.
     On or prior to each Closing Date, the Titling Trust will issue the related SUBI Certificate to or upon the order of NILT Trust, as UTI Beneficiary.
Transfers of the SUBI Certificate
     Simultaneously with the issuance of the SUBI Certificate to the UTI Beneficiary, the UTI Beneficiary will convey that SUBI Certificate to the Depositor pursuant to a transfer agreement (the “SUBI“SUBI Certificate Transfer Agreement”). The UTI Beneficiary will covenant to treat each conveyance of the SUBI Certificate to the Depositor as a true sale, transfer and assignment for all purposes.
     Immediately after the transfer of the SUBI Certificate to the Depositor, the Depositor will:
transfer to the related Issuing Entity, without recourse, all of its right, title and interest in and to the SUBI Certificate under a transfer agreement (the “Trust SUBI Certificate Transfer Agreement”) and
deliver the SUBI Certificate to the Issuing Entity.
transfer to the related Issuing Entity, without recourse, all of its right, title and interest in and to the SUBI Certificate under a transfer agreement (theTrust SUBI Certificate Transfer Agreement”), and

28


deliver the SUBI Certificate to the Issuing Entity.
In exchange, the Issuing Entity will transfer to the Depositor the Notes and, if any, the Certificates that it issues.
     Immediately following the transfer of the SUBI Certificate to the Issuing Entity, the Issuing Entity will pledge its interest in the related Issuing Entity’s Estate, which includes the SUBI Certificate, to the related Indenture Trustee as security for the Notes.
THE DEPOSITOR
     Nissan Auto Leasing LLC II (“(“NALL II”), the Depositor, is a special purpose limited liability company that was formed under the laws of Delaware on October 24, 2001. The sole member of the Depositor is NMAC. NMAC may not transfer its membership interest in the Depositor so long as any financings involving interests held by the Depositor at any time in the Titling Trust, including the transaction described in this Prospectus and the accompanyingapplicable Prospectus Supplement, are outstanding.
     The limited liability company agreement of the Depositor limits its activities to the following purposes:
  acquire from, or sell to, NMAC or its dealersDealers or affiliates its rights and interest in and to (including any beneficial interests in and to) receivables or leases arising out of or relating to the sale or lease of Nissan and Infiniti vehicles, moneys due under the receivables and the leases, security interests in the related financed or leased vehicles and proceeds from claims on the related insurance policies (collectively, the “Receivables”“Receivables”),
 
  acquire from NMAC or any of its affiliates as the holder of the UTI or one or more SUBIs and act as the beneficiary of any such SUBIs, and sell to NMAC or reallocate to the UTI certain of the leased vehicles and related leases comprising such SUBIs,
 
  acquire, own and assign the Receivables and SUBIs, the collateral securing the Receivables and SUBIs, related insurance policies, agreements with dealersDealers or lessors or other originators or servicers of the Receivables and any proceeds or rights thereto (the “Collateral”“Collateral”),

24


  transfer the Receivables and SUBIs and/or related Collateral to a trust pursuant to one or more pooling and servicing agreements, sale and servicing agreements or other agreements (the “Pooling“Pooling Agreements”) to be entered into by, among others, NALL II, the related trustee and the servicer of the Receivables or SUBIs,
 
  authorize, sell and deliver any class of certificates or notes issued by the trustsIssuing Entity under the related Pooling Agreements,
 
  acquire from NMAC the certificates or notes issued by one or more trusts to which NMAC or one of its subsidiaries transferred the Receivables,
 
  issue and deliver one or more series and classes of notes and certificates secured by or collateralized by one or more pools of the Receivables, the SUBIs or the Collateral,
 
  sell and issue the notes and certificates secured by the SUBIs or the Receivables and the related Collateral to certain purchasers, pursuant to indentures, purchase agreements or other similar agreements (collectively, the “Purchase“Purchase Agreements”),
 
  loan to, or borrow from, affiliates or others or otherwise invest or apply funds received as a result of NALL II’s interest in any of the notes or certificates and any other income,
 
  perform its obligations under the Pooling Agreements and Purchase Agreements, including entering into one or more interest rate cap agreements to the extent permitted by and in accordance with the terms of such Pooling Agreements or Purchase Agreements, and
engage in any activity and exercise any powers permitted to limited liability companies under the laws of the State of Delaware that are related or incidental to the foregoing.

29


engage in any activity and exercise any powers permitted to limited liability companies under the laws of the State of Delaware that are related or incidental to the foregoing.
     Since its formation in October 2001, NALL II has been the Depositor in each of NMAC’s lease securitization transactions, and has not participated in or been a party to any other financing transactions. For more information regarding NMAC’s lease securitization program, you should refer to “Nissan Motor Acceptance Corporation  NMAC Responsibilities in Securitization Program – Lease”— Leases” in this Prospectus.
     On each Closing Date, the UTI Beneficiary will convey the related SUBI Certificate to the Depositor, and the Depositor will immediately convey that SUBI Certificate to the Issuing Entity issuing the related series of Notes and Certificates in exchange for those Notes and Certificates. The Depositor will then sell the Notes to the underwriters for that series pursuant to an underwriting agreement. For more information regarding the transfers of the SUBI Certificate on each Closing Date and the sale of the related series of Notes to the underwriters, you should refer, respectively, to “The SUBI  Transfers of the SUBI Certificate” in this Prospectus and “Underwriting” in the applicable Prospectus Supplement.
     If the Issuing Entity of a series issues Certificates, the Depositor will generally retain all of those Certificates. As the holder of Certificates, the Depositor will have various rights and obligations under the related Trust Agreement, including (i) removal of the Servicer upon the occurrence and continuance of a Servicer Default relating to the applicable series of Notes, (ii) appointment of a successor trustee upon resignation and removal of the Trustee of the related Issuing Entity, and (iii) indemnification of the Trustee of the related Issuing Entity. Notwithstanding the foregoing, the rights of the Depositor, as holder of the Certificates of a series, to take any action affecting the related Issuing Entity’s Estate will be subject to the rights of the Indenture Trustee under the related Indenture.
For more information regarding the rights and obligations of the Depositor upon the initial issuance of a series of Notes, you should refer to “Description of the Trust Agreement” in this Prospectus.
     The principal office of the Depositor is located at 990 West 190thBellSouth Tower, 333 Commerce Street, M-9-A, Torrance, California 90502,Nashville, Tennessee, 37201-1800, and its telephone number is (310) 719-8509. In July 2006, the principal executive offices of the Depositor are scheduled to be relocated to Nashville, Tennessee.(615) 725-1127.
NISSAN MOTOR ACCEPTANCE CORPORATION
Overview
     NMAC was incorporated in the state of California in November 1981 and began operations in February 1982. NMAC is a wholly owned subsidiary of Nissan North America, Inc.(“NNA”), the primary distributor of Nissan and Infiniti vehicles in the United States.

25


NNA is a direct wholly owned subsidiary of Nissan Motor Co., Ltd., a Japanese corporation(“Nissan”NML”), which is a worldwide manufacturer and distributor of motor vehicles and industrial equipment.
     NMAC provides indirectThe retail automobile and light-duty truck loan and lease financing by purchasing consumer installment sales contracts and leases from authorized Nissan and Infiniti vehicle dealers and, to a lesser extent other domestic and import franchised dealers in all 50 states of the United States. NMAC also provides direct wholesale financing to many of those dealers, by financing inventories and other dealer activities such as business acquisitions, facilities refurbishment, real estate purchases and working capital requirements.
     The consumer installment sales contractsthat NMAC purchases are sourced from dealersDealers and are for new, “near-new,” used and certified near-new and used automobiles. A “near-new” vehicle is defined as any make vehicle up to three model years old. NMAC introduced the “near-new” classification in April 1995 principally to distinguish off-lease vehicles from other used vehicles. A used vehicle is defined as any pre-owned Nissan or Infiniti vehicles four or five model years old, and other makes of pre-owned vehicles up to five model years old. Certified vehicles are Nissan and Infiniti vehicles which have been inspected by dealersDealers and that meet certain published standards. The leases NMAC purchases are for new-vehicle, closed-end lease contracts also sourced from the Dealers. See “The Leases – General.”— General” in this Prospectus. Any leased vehicle not purchased by the lessee at the residual value stated in the lease is returned to NMAC for sale through auction. See “–“— Lease Termination”Return and “–Remarketing” and “— Methods of Vehicle Disposal.”Disposal” in this Prospectus. NMAC collects payments and services the leases and sales contracts, employing various collection methods including a behavioral-based collection strategy to minimize risk of loss.
     NMAC extends credit lines to Nissan and Infiniti dealersDealers that operate exclusive Nissan and Infiniti dealerships, to dealersDealers that operate Nissan, Infiniti and non-Nissan and non-Infiniti franchises in one dealership, and also to dealersDealers that operate dealerships franchised by non-Nissan and non-Infiniti manufacturers for their purchase of inventories of new and used Nissan, Infiniti and other vehicles in the normal course of business. Dealers who have non-Nissan and non-Infiniti franchises may use part of NMAC’s financing, pursuant to their

30


related wholesale financing agreement, to finance vehicles purchased from other manufacturers. NMAC also extends term loans and revolving lines of credit to dealersDealers for business acquisitions, facilities refurbishment, real estate purchases, construction and working capital requirements.
     The principal executive officeoffices of NMAC isare located at 990 West 190thBellSouth Tower, 333 Commerce Street, Torrance, California 90502,Nashville, Tennessee, 37201-1800, and its telephone number is (310) 719-8000. In July 2006, the principal executive offices of NMAC are scheduled to be relocated to Nashville, Tennessee.(214) 596-4000. NMAC also has a centralized operations center in Irving, Texas, which performs underwriting, servicing and collection activities. Certain back office operations, including finance, accounting, legal and human resources, have been reorganized as functional departments under NNA. The effect has been to lower costs, streamline processes and improve communication.
Financing Operations
     Retail Financing
NMAC primarily purchases newprovides indirect retail automobile and used vehiclelight-duty truck installment sale and lease financing by purchasing retail installment contracts and leases from authorized Nissan and Infiniti Dealers and, to a lesserlimited extent other domestic and import franchise dealers. Contractsfranchised Dealers, in all 50 states of the United States. NMAC also provides direct wholesale financing to many of those Dealers, by financing inventories and other dealer activities, such as business acquisitions, facilities refurbishment, real estate purchases and working capital requirements.
     Retail installment contracts and leases that are purchased by NMAC must comply with NMAC’s underwriting standards and other requirements under existing agreements between NMAC and the dealers.Dealers. After purchasing the financing contracts, NMAC has responsibility for contract administration and collection. See “___Lease“— Lease Underwriting Procedures.”Procedures”in this Prospectus.
Retail Financing
     The retail installment sales contracts that NMAC acquires from dealers generally name NMAC as assignee and as the secured party.Dealers are assigned to NMAC. NMAC also takes steps under the relevant laws of the state in which the related financed vehicle is located to perfect its security interest, including, where applicable, havingcausing the related Dealer to have a notation of NMAC’s lien recorded on the related certificate of title and obtaining possession of that certificate of title. As a result, NMAC has the right to repossess the assets if customers fail to meet contractual obligations as well as the right to enforce collection actions against the obligors under the contracts. Upon default, NMAC sells the vehicles through auctions. Repossessed vehicles are sold through a variety of distribution channels. Substantially all of NMAC’s retail financing receivables are non-recourse to the dealers,Dealers, which relieves the dealersDealers from financial responsibility in the event of repossession.
Wholesale and Other Dealer Financing
     NMAC supports vehicle dealersDealers by offering wholesale and other dealerDealer financing for a variety of dealers’Dealers’ business needs.
     Wholesale Financing.NMAC provides wholesale financing to vehicle dealersDealers for their purchase of inventories of new and used Nissan, Infiniti and other vehicles in the normal course of business for their sale to retail buyers and lessees. NMAC acquires a

26


security interest in vehicles financed under wholesale loans, which NMAC perfects through UCC filings. These financings in some cases may be backed by a subordinated security interest in parts inventory, machinery, tools, equipment, fixtures and service accounts of dealers or real estate owned byDealers. In most cases, NMAC obtains the guarantee of a dealer and/or may be guaranteed by a dealer’sDealer’s parent holding company or affiliate or personally by the dealers’ principal and unless waived, from other owners of 10% interests or more in the dealership entity.
     NMAC extends credit lines to Nissan and Infiniti dealers that operate exclusive Nissan or Infiniti dealerships, that operate Nissan, Infiniti and non-Nissan and non-Infiniti franchises in one dealership, and that operate dealerships franchised by non-Nissan and non-Infiniti manufacturers. Dealers who have non-Nissan and non-Infiniti franchises may obtain financing of vehicles from such other manufacturers or may use part of NMAC’s financing, pursuant to their related wholesale financing agreement, to finance vehicles purchased from such other manufacturers. In the case of certain Nissan- and Infiniti-franchised dealers, who also are franchised by other manufacturers, NMAC provides wholesale financing for new Nissan and Infiniti vehicles, but not the new vehicles of other manufacturers.
     NMAC extends credit to newly franchised dealers from time to time based on established credit criteria. NMAC’s credit decisions for new franchised dealers requesting a new credit line are based on NMAC’s investigation and review of the dealer’s financial status and bank references, as well as its marketing capabilities, financial resources and credit requirements. When an existing dealer requests the establishment of a wholesale new vehicle credit line, NMAC typically reviews the dealers’ credit reports, including the experience of the dealer’s operations and management, including evaluating any factory reference and marketing capabilities.Dealers’ principal’s personal guarantee.
     Other Dealer FinancingFinancing..  NMAC extends term loans and revolving lines of credit to dealersDealers for business acquisitions, facilities refurbishment, real estate purchases, construction, and working capital requirements. These loans are typically secured with liens on real estate, vehicle inventory, and/or other dealership assets, as appropriate, and usually are guaranteed by the personal or corporate guarantees of the dealer principals, and unless waived, from other owners of 10% interests or more in the dealership entity, or dealerships. NMAC also provides financing to various multi-franchise dealer organizations, referred to as dealer groups, for wholesale, working capital, real estate and business acquisitions. TheseThe wholesale new vehicle credit lines, mortgage, construction and equipment loans are typically collateralizedsecured with liens on real estate, vehicle inventory, and/or other dealership assets, as appropriate. NMAC obtainsrequires a personal guarantee from the dealer,Dealer and unless waived,other owners of 10% interests or more in the dealership entity, or corporate guarantee from the dealership when deemed prudent.dealerships, unless waived.
     Although the loans are typically collateralized or guaranteed the value of the underlying collateral or guarantees may not be sufficient to cover NMAC’s exposure under such agreements.

31


Lease Financing
     NMAC has establishedFor a titling trust that purchases new vehicle, closed-end fixed rate lease contracts originated through the Dealers. Alldescription of the Dealers have entered into agreements with NMAC or Infiniti Financial Service, which is a division of NMAC, pursuant to which they have assigned and will assign retail closed-end motor vehicle lease contracts to the titling trust. The titling trust was created in 1998 to avoid the administrative difficulty and expense associated with retitling leased vehicles for the securitization of motor vehicle leases. The titling trust issued to NILT Trust, a subsidiary of NMAC, a beneficial interest in the undivided trust interest representing the entire beneficial interest in unallocated assets of the titling trust. For more information regarding NMAC’s lease financing business, you should refer to “The Issuing Entities — Property of the Issuing Entities” and “— Lease Underwriting Procedures”Procedures”, in this Prospectus.
NMAC Responsibilities in Securitization Program
     The primary funding source for NMAC has been the packaging and sale of retail installment contracts, loans and leases through asset-backed securitization or “ABS,” transactions. Three types of assets are sold through NMAC’s ABSasset-backed securitization program: retail loans,installment contracts, operating leases and floorplan loans to dealers.Dealers. As described in more detail below, NMAC’s primary responsibilities with respect to each type of securitized assets consist of (i) acquiring the loansretail installment contracts and leases from NissanDealers and Infiniti dealers,making loans to Dealers, (ii) selling the loans and leases to a special purpose entity in connection with an ABSasset-backed securitization transaction, and (iii) servicing the loans and leases throughout the life of the ABSasset-backed securitization transaction.
Retail LoansInstallment Contracts
     The retail loansinstallment contracts purchased by NMAC (each, a “retail“retail receivable”) are underwritten using NMAC’s standard underwriting procedures, which emphasize, among other factors, the applicant’s willingness and ability to pay and the value of the vehicle to be financed. You should refer to “—— Lease Underwriting Procedures”Procedures in this Prospectus for more detailed information regarding NMAC’s underwriting standards.
     In connection with each ABSasset-backed securitization transaction involving retail receivables, NMAC will sell its selected portfolio of retail receivables to Nissan Auto Receivables Corporation II (“(“NARC II”), a Delaware corporation and a wholly owned subsidiary of NMAC. NARC II then re-sells the retail receivables to the related issuing entity issuing notes and/or certificates secured by those retail receivables.

27


     NMAC will act as the servicer and, in that capacity, will handle all collections, administer defaults and delinquencies and otherwise service the retail receivables. NMAC considers a retail receivable to be past due when the obligor under the contract fails to make at least 80% of a payment by the due date and delinquent when 20% or more of a scheduled payment is 15 days past due.due for a specified number of days. If a payment is delinquent, NMAC will soon thereafter initiate telephone contacts and may mail notices requesting payment. If the delinquent receivable cannot be brought current or completely collected within 60 to 90 days, NMAC generally attempts to repossess the vehicle. NMAC holds repossessed vehicles in inventory to comply with any applicable statutory requirements for reinstatement and then sells those vehicles. Any deficiencies remaining after repossession and sale of the vehicle or after the full charge-off of the retail receivable are pursued by or on behalf of NMAC to the extent practicable and legally permitted. NMAC attempts to contact the obligor of the contract and establish and monitor repayment schedules until the deficiencies are either paid in full or become impractical to pursue.
     The servicer will be obligated to advance to the related issuing entity interest on any retail receivablesreceivable that is due but unpaid by the obligor on the retail receivable. The servicer will not be required, however, to make such an advance (other than the advance of an interest shortfall arising from a prepaid retail receivable) if it determines that it will not be able to recover an advance from an obligor. In addition, if a retail receivable is a “defaulted receivable” or the servicer determines that any recovery from payments made on or with respect to such retail receivable is unlikely, the servicer will be reimbursed for all outstanding advances on that receivable from general collections on the receivables.
     NARC II has filed registration statements, including certain amendments and exhibits, under the Securities Act of 1933, as amended (the “Securities Act”) with the SEC in connection with each offering of securities backed by the retail receivables of NMAC. For more information regarding these ABSasset-backed securitization transactions, you should review the registration statements and other reports filed by NARC II with the SEC at http://www.sec.gov.

32


Loans to Dealers
     NMAC extends credit to dealersDealers to finance their inventory of automobiles and light-duty trucks based upon established credit lines. Each dealerDealer requesting to establish a credit line is evaluated by NMAC’s commercial credit department based on several criteria, including evaluation of the dealers’ credit reports, bank references and the dealer’sDealer’s current state of operations and management. See “– Financing Operations” above.
     Upon approval, each dealerDealer enters into an automotive wholesale financing and security agreement with NMAC (each, an “account”“account”) whichthat provides NMAC, among other things, with a first priority security interest in the financed vehicles. The principal and interest payments received on each account are the “floorplan“floorplan receivables.”In connection with each ABSasset-backed securitization transaction involving floorplan receivables, NMAC will designate certain accounts and sell the floorplan receivables arising from those accounts to Nissan Wholesale Receivables Corporation II (“(“NWRC II”), a Delaware corporation and a wholly owned subsidiary of NMAC. NWRC II will then re-sell the floorplan receivables to the related issuing entity issuing notes secured by those floorplan receivables.
     Each account designated by NMAC is selected based on a number of eligibility criteria including, among others, limitations on the dealers’ geographic location. Under certain circumstances, NMAC may designate additional accounts and, upon such designation, all new floorplan receivables arising in connection with those additional accounts will be transferred to the trust issuing the securities, unless the accounts become ineligible or are subsequently redesignated by NMAC for removal.
     NMAC will service the floorplan receivables in accordance with customary procedures and guidelines that it uses in servicing dealerDealer floorplan receivables that it services for its own account or for others and in accordance with the agreements it has entered into with the dealers.Dealers. Servicing activities performed by the servicer include, among others, collecting and recording payments, making any required adjustment to the floorplan receivables, monitoring dealerDealer payments, evaluating increases in credit limits and maintaining internal records with respect to each account. The servicer may also change, in limited circumstances, the terms of the floorplan receivables under the designated accounts. These terms may include the applicable interest rates, payment terms and amount of the dealer’sDealer’s credit line under the designated account, as well as the underwriting procedures.
     Upon the sale of a NMAC financed vehicle, NMAC is entitled to receive payment in full of the related advance withinthe earlier of 10 calendar days of the sale but not later thanor two business days after the dealership has received payment therefor. Dealers remit payments by check or electronically directly to NMAC. If the financed vehicle is not sold or leased within a year, advancesthe advance for such vehicle is typically due in the twelfth month after the date funded, but, with NMAC approval, may be repaid in equal monthly installments beginning on the thirteenth month.
     NWRC II has filed a registration statement and certain amendments and exhibits under the Securities Act with the SEC relating to theeach offering of securities backed by the floorplan receivables of NMAC. For more information regarding that transaction,these transactions, you should review the registration statement and other reports filed by NWRC II with the SEC at http://http/www.sec.gov.

28


LeaseLeases
     As described in more detail elsewhere in this Prospectus and the applicable Prospectus Supplement, NMAC (i) underwrites the leases that will be assigned to the Titling Trust, (ii) selects the leases and the leased vehicles that will be allocated to each SUBI, and (iii) services the leases and the leased vehicles owned by the Titling Trust. As the servicer for the leasesLeases and the related vehiclesLeased Vehicles owned by the titling Trust, NMAC will service the leases and the leased vehicles, using the same degree of skill and attention that it exercises with respect to comparable assets that it services for itself or others. See “Description“Description of the Servicing Agreement – General.”— General” in this Prospectus. NMAC will also serve as the administrative agent for each series of Notes and, in that capacity, will provide notices and perform other administrative obligations required to be performed by the related Issuing Entity or the Trustee under the related Indenture. For more information regarding NMAC’s lease financing business and its responsibilities as servicer and administrator, you should refer, respectively, to “Nissan“Nissan Motor Acceptance Corporation,” “Description of the Servicing Agreement” and “Description“Description of the Trust Administration Agreement” in this Prospectus and “Nissan“Nissan Motor Acceptance Corporation – Experience in Asset-Backed Securitization Transactions – Lease Securitization”in the accompanyingapplicable Prospectus Supplement.
Lease Underwriting Procedures
     Both auto loanretail installment contract and auto lease applications are subject to the same credit policies and procedures at NMAC. Contracts that are purchased must comply with NMAC’s underwriting standards and other requirements, as described below, under existing agreements between NMAC and the Dealers. NMAC’s underwriting standards emphasize the prospective lessee’s ability to pay, as well as the asset value of the motor vehicle to be financed. NMAC’s underwriting, servicing and collection activities are conducted principally at a centralized processing center in Irving, Texas.

33


     NMAC’s credit decision is influenced by, among other things, the applicant’s credit score as obtained by NMAC from the three national credit bureaus Equifax, Experian and TransUnion. A lease application may be reviewed by the credit officers within NMAC’s consumer credit department. Depending on their level and experience, credit officers may have the authority to approve or deny certain types of lease applications. For example, newly hired credit analysts are assigned level 1 authority, which allows them to approve applications with a FICO Score of 620 and above and amounts up to $30,000$35,000 ($50,000 for analysts assigned to Infiniti Financial Services.)Services) Senior Credit Analysts are given level 2 authority, which allows them to approve applications with a FICO Score as low as 500 and amounts up to $75,000. A credit supervisor has level 3 authority, and may approve amounts up to $150,000 for any FICO Score. Finally, level 4 authority is reserved for the regional credit manager, the senior manager of the consumer credit and risk management departments, and the regional financial service managers, all of whom can approve or deny any type of lease application.
     NMAC makes its final credit decision based upon the degree of credit risk with respect to each lease applicant. NMAC also uses a repeat customer algorithm to grant pre-approvals to existing lease customers. From September 1996 through October 2001, NMAC utilized its own empirically derived scorecards. However, for competitive reasons, NMAC switched to risk models developed by Fair Isaac and Company, Inc.Corporation beginning October 4, 2001. These generic scorecards (“(“FICO Scores”)allow Dealers to enter into financing contracts with customers during hours that NMAC is not open for business.
Determination of Residual Values
     The value of the Notes being issued is based on the aggregate Securitization Value of the Leases and the related Leased Vehicles. The term “Securitization“Securitization Value”means, for each Lease and the related Leased Vehicle, (a) as of the maturity date of the related Lease, an amount equal to the base residualBase Residual of the related Leased Vehicle and (b) as of any date other than the maturity date of the related Lease, an amount equal to the sum of the present value of the remaining monthly lease payments and the base residual,Base Residual, the calculation of such amount will be more fully described in the applicable prospectus supplement.Prospectus Supplement. The base residualBase Residual of the related Leased Vehicle will be calculated as provided in the applicable prospectus supplement,Prospectus Supplement, and is based on the expected value of the Leased Vehicle at Lease termination.
     The Leases and Leased Vehicles that will be allocated to each SUBI after the date of this prospectusProspectus will have been originated under revised residual policies that were initiated in fiscal year 1999. Notwithstanding the foregoing, no assurance can be given as to NMAC’s future experience with respect to the return rates of Nissan and Infiniti vehicles relating to leases originated under these revised residual policies. In addition, no assurance can be given that NMAC’s experience with respect to the return of off-lease Nissan and Infiniti vehicles or related residual value losses, or the experience of any issuing entityIssuing Entity of a series with respect to the related Leased Vehicles, will be similar to that set forth in the residual value loss experience table. If the residual values of the Leased Vehicles, as originally determined by NMAC are substantially higher than the sales proceeds actually realized upon the sale of the Leased Vehicles, you may suffer losses on your investment. SeeRisk Factors  You may experience a loss if defaults on the leases or residual value losses exceed the available credit enhancementenhancement”.”in this Prospectus. For more information regarding NMAC’s procedures for realizing the residual value of leased vehicles, see “–“— Methods of Vehicle Disposal” and “–“— Collection and Repossession ProceduresProcedures” below.

29


     NMAC believes that the historical residual value loss experience is partially attributable to new car pricing policies of all manufacturers. Most manufacturers have recently endeavored to keep new car pricing flatLease Return and in some cases, less than the prices for models from prior years. New car models frequently have certain standard equipment that was included as optional equipment in models from prior years. NMAC believes that these factors have exerted additional downward pressure on the value of used vehicles when compared to the price for new vehicles.
Remarketing Program
     NMAC handles all remarketing of leased vehicles, including customer service, collections, accounting, the end of term process and titling. NMAC’s remarketing department conducts a direct mail campaign to lessees at 180 days 120 days,and 90 days, and 30 days prior to the lease maturity date.
180 day mailer — explains end of lease options, information on the end of term process and product information. A business reply card is enclosed for the lessee to indicate whether or not he intends to purchase the leased vehicle at the end of the lease term.
90 day mailer — explains end of term options, end of term process and provides more in-depth information regarding the pre-return and inspection process. A brochure describing excessive wear and tear and a key assessment card are also included, along with a pre-approval certificate (if the lessee qualifies) and information on the owner loyalty program.

34


180 day mailer- explains end of lease options, information on the end of term process and product information. A business reply card is enclosed for the lessee to indicate whether or not he intends to purchase the leased vehicle at the end of the lease term.
120 day mailer- explains end of term options, end of term process and the owner loyalty program. A business reply card is also included.
90 day mailer- explains end of term options, end of term process and provides more in-depth information regarding the pre-return and inspection process. A brochure describing excessive wear and tear and a key assessment card are also included, along with a pre-approval certificate (if the lessee qualifies) and information on the owner loyalty program.
30 day letter- explains end of lease responsibilities with regard to the federal odometer statement and the vehicle condition report.
At 9060 days to maturity, NMAC’s Lease Customer Network Department(“LCN”)begins placing calls to a lessee to:
  Obtain the lessee’s end of term intentions and document the current mileage on the lease vehicle;
 
  Determine the date the lessee plans to return the vehicle and the dealership to which the vehicle will be returned;
 
  Assist and educate the lessee regarding the end of lease process;
 
  Advise the lessee of the need for a complimentary pre-termination inspection of the vehicle that can be conducted at the lessee’s home or place of business, and transfer the lessee to NMAC’s independent inspection company to schedule an appointment;
 
  Advise the lessee (if any repairs are made to the vehicle after it has been pre-inspected) to contact LCN to schedule another inspection;
 
  Advise the lessee to schedule an appointment with the Dealer for return of the vehicle;
 
  Provide the lessee with information on special extension offers,owner loyalty programs or models;and new model information;
 
  Answer questions and resolve issues withEducate the lessee regarding end of lease liability statement;billing;
 
  Provide product brochures on new models;
 
  Advise the lessee to sign and retain a copy of the federal odometer statement completed on-line at the dealership upon return of the vehicle; and
 
  If applicable, advise the lessee of state-specific rights pertaining to the pre-termination vehicle inspection and/or counter inspection of the lessee’s vehicle.
Lease Vehicle Maintenance
     Each NMAC form of lease provides that the lessee is responsible for all maintenance, repair, service and operating expenses of the leased vehicle. In addition, the lessee is responsible for all damage to the leased vehicle and for its loss, seizure or theft. At the

30


scheduled maturity date of a lease, if the lessee does not purchase the leased vehicle, the lease requires the lessee to pay the lessor any applicable charges for excess mileage or excess wear and tear (“(“Excess Mileage and Excess Wear and Tear Charges”). The Excess Mileage and Excess Wear and Tear Charges are assessed to compensate the lessor in connection with, among others: (1) inoperative mechanical parts including powerpowertrain accessories; (2) dents, scratches, chips or rusted areas on the body; (3) mismatched paint; (4) broken windows or inoperative window mechanisms; (5) broken headlight lenses or sealed beams, dents, cuts, scratches or gouges in the bumper;bumpers; (6) broken grilles or dents in the grilles; (7) single dents or a series of small dents on other train parts, including headlight and taillight bezels; (8) seats, seat belts, head lining, door panels or carpeting that are torn or are damaged beyond ordinary wear and use or are burned; (9) any windshield damageddamage with chips, cracks or bull’s-eyes; (10) any tire not part of a matching set of five tires (or four with an emergency spare), or tires with less than 1/8 inch of tread remaining at the shallowest point, or tires which are not a matching set of tires of comparable type and quality to the tires furnished with the vehicle upon commencement of the lease; or (11) missing parts, accessories and adornments, including bumpers, ornamentation, aerials, hubcaps, chrome stripping, rearview mirrors, radio and stereo components, or emergency spare. If the lessee fails to pay the Excess Mileage and Excess Wear and Tear Charges, NMAC generally follows the collection and repossession procedures described inNISSAN MOTOR ACCEPTANCE CORPORATION –Nissan Motor Acceptance Corporation — Collection and Repossession ProceduresProcedures”” of in this prospectus.Prospectus.

35


Methods of Vehicle Disposal
     NMAC’s vehicle remarketing department handles all motor vehicle sales for NMAC including repossessions and end of term leases. The department is managed at a centralized location in [Torrance, California],Irving, Texas, with a customer call center (the “NMAC“NMAC Lease Customer Network”)also located in Irving, Texas and field representatives located near their respective auction sites.
     Each lease provides that upon maturity, the lessee has the option to purchase the related motor vehicle for an amount equal to the related Contract Residual. If the lessee does not exercise this option, the related “grounding” Dealer has the option to purchase the vehicle at the Contract Residual. Vehicles that are not purchased byNMAC utilizes the lessee or the Dealer are turned over to NMAC for sale. Returned vehicles that meet certain mileage / condition parameters are then offered for sale to other Nissan or Infiniti dealers at the Contract Residual over the internet utilizing the Nissan or Infiniti Remarketing Portfolio ManagementManager (“RPM”) electronic grounding, recovery and sales system. The RPM system, provides an electronic grounding, recovery and sales procedure, for the dealership to use at lease termination to obtain the related vehicle federal odometer statement and electronic customer signature.signature for all returned off-lease vehicles. The RPM system is also usedemployed by the grounding dealerDealer to process the purchase by the returned vehicles atgrounding Dealer or the Contract Residual. Dealers that purchase vehicles vialessee, as the RPM system are charged electronically for the amountcase may be, of the Contract Residual and then have the responsibility for transporting the vehicle from the grounding dealer to their own dealership. If neither the lessee nor the grounding dealer decides to purchase the returned vehicle, the returned vehicle is made available for purchase to non-grounding Nissan and Infiniti dealers over the RPM system at an amount equal to the Contract Residual.related motor vehicle. After a two day grounding Dealer sale period, eligible Infiniti vehicles are offered to non-grounding Infiniti franchise dealers at contract residual for another two day sale cycle. All returned vehicles that have not been sold electronicallypurchased by the lessee grounding Dealer or non-grounding Infiniti Dealer are then sentshipped to auction by the vehicle remarketing departmentdepartment. Once at auction small volumes of off-lease and fleet vehicles are offered weekly to auction.all Nissan and Infiniti Dealers via the auction internet sales systems (Manheim OVE & Adesa Bid Now Buy Now). All remaining auction inventory is managed through Corporate Closed and Open Auction sales. NMAC uses a system of auto auctions throughout the United States. NMACStates and views speed and efficiency of operations balanced with maximizing recovery values as the most critical aspects of managing off-lease vehicle inventory. NMAC has an internal target of 45 days from the time a leased vehicle is turned in until it is sold at auction. Credit repossessions are handled in accordance with various state requirements.
     All remarketing operations are electronic. This allows NMAC to control inventory management, select the best sales channel, manage the flow of vehicles to the auction and placement of the vehicles to auction locations that it believes will yield the highest net recovery value.
     Each vehicle is required to be inspected by an independent third party at the auction locations to determine its condition prior to sale. Condition reports are electronically transmitted to the remarketing department’s system. Based on the vehicle’s condition and mileage, NMAC’s remarketing department assigns a target auction floor price to such vehicle. Field representatives monitor the auctions and determine which vehicles to sell or pass on a given day. Vehicles that are passed on are offered again on the next available auction date, to attempt to ensure that the vehicles are sold in a timely manner.
     In general, off-lease vehicles are sold in the following order of preference: (a) ElectronicCustomer — to the lease customer at contract residual plus any other customer liabilities (assuming the customer is not leasing or purchasing a replacement Nissan/Infiniti vehicle); (b) Grounding Dealer — to the grounding Dealer at contract residual; (c) Non-Grounding Infiniti dealers — to eligible Infiniti vehicles at contract residual; (d) Auction Internet Sales System — NMAC makes available some of these off-lease vehicles for sale to Nissan and Infiniti Dealers over its RPMthe Manheim OVE & Adesa Bid Now Buy Now auction internet system; (b) Closed Auction — only Nissan Dealers can purchase Nissan vehicles and only Infiniti Dealers can purchase Infiniti vehicles at a closed auction event; (c)(e) Corporate Closed Auction — open to both Nissan and Infiniti Dealers regardless of which type of off-lease vehicle is sold; and (d)(f) Open Auction — open to any licensed Dealer in the United States. NMAC favors corporate closed auctions; however, open auctions are used when NMAC management deems it appropriate given the size of the off-lease vehicle inventory. On-line Simulcast and Liveblock auctions run concurrently with many corporate closed and open auction events to increase buyer participation and maximize value.
     NMAC has regular sales at major auction locations throughout the United States. NMAC’s highest volume has historically been in the northeast region. From time to time, auction capacity and demand for pre-owned vehicles in the northern markets is insufficient

31


to absorb the volume. Therefore, NMAC will transport vehicles to different regions where it perceives there to be a greater demand in order to maximize the vehicles’ recovery values.
Insurance on the Leased Vehicles
     NMAC’s form of lease requires that lessees maintain motor vehicle liability and motor vehicle physical damage insurance on the leased vehicle. The motor vehicle liability coverage must provide minimum limits of $100,000 per person and $300,000 combined limit per accident for bodily injury to third parties, and $50,000 for damage to the property of third parties ($30,000 in Hawaii). These limits exceed the statutory minimums required by many states. The insurance policy must name the Titling Trust, or the Titling Trustee, on behalf of the Titling Trust, as an additional insured and loss payee. The motor vehicle physical damage coverage must provide comprehensive and collision coverage for the actual cash value of the vehicle, with maximum deductibles of $1,000 for each

36


such coverage. Since lessees may choose their own insurers to provide the required coverage, the specific terms and conditions of policies vary. NMAC requires lessees to provide evidence that the specified insurance coverage and additional insured loss payee provisions are in effect at the inception of the lease. If a lessee does not have appropriate insurance at the time of registration, NMAC’s policies and procedures require it to repossess the related vehicle. NMAC’s historical experience and expectation is that the number of leased vehicles repossessed as a result of the failure of the lessee to maintain appropriate insurance has not been and will not be material.
     For vehicle leases originated prior to April 1, 2004, NMAC provided Guaranteed Automobile Protection coverage on all leased vehicles with no additional cost to the lessee. If a lessee’s vehicle is destroyed or irretrievably lost as a result of theft, an accident or other reason that meets NMAC’s published criteria, and NMAC determines that the lessee is not in default, NMAC will accept the actual cash value paid by the lessee’s insurance company as payment in full of the lease balance. If the insurance loss proceeds exceed the lessee’s lease obligations, it is NMAC’s policy not to refund the excess will not be refunded to the lessee (unless required by state law).; however, such refunds are granted on a case-by-case basis. If the lessee owes any past due payments or other amounts under the lease, NMAC may use the security deposits to offset such amounts.
     NMAC does not require lessees to carry credit disability, credit life, credit health or other similar insurance coverage, which provides for payments to be made on the leases on behalf of lessees in the event of disability or death. To the extent that the lessee obtains any of these insurance coverages, payments received onby NMAC with respect to such coverage may,will be applied by NMAC, if permitted by applicable law, be applied to payments on the related lease to the extent that the lessee’s beneficiary chooses to do so.lease.
Contingent and Excess Liability Insurance
     In addition to the personal propertyphysical damage and liability insurance coverage required to be obtained and maintained by the lessees pursuant to the leases, and as additional protection if a lessee fails to maintain the required insurance, NMAC maintains contingent liability or similar types of insurance for the benefit of, among others, NMAC, the Titling Trustee, on behalf of the Titling Trust, the UTI Beneficiary, the Depositor and each Issuing Entity issuing a series of Notes, against third party claims that may be raised against the Titling Trust or the Titling Trustee, on behalf of the Titling Trust, with respect to any leased vehicle owned by the Titling Trust (the “Contingent“Contingent and Excess Liability Insurance”).The Contingent and Excess Liability Insurance provides a minimum primary coverage of $1 million combined single limit coverage per occurrence and a minimum excess coverage of $15 million combined single limit each occurrence, without limit on the number of occurrences in any policy period. Claims could be imposed against the assets of the Titling Trust, in excess of such coverage. In that event, you could incur a loss on your investment. See “Risk“Risk Factors — Vicarious tort liability may result in a loss,” “Additional Legal Aspects of the Titling Trust and the SUBI — The SUBI” and “Additional Legal Aspects of the Leases and the Leased Vehicles — Vicarious Tort Liability” in this Prospectus for a discussion of related risks.
     With respect to damage to the leased vehicles, each lessee is required by the related lease to maintain comprehensive and collision insurance. As more fully described under “Description“Description of the Servicing Agreement — Insurance on Leased Vehicles,”Vehicles” in this Prospectus, the Servicer will generally not be required to monitor a lessee’s continued compliance with insurance requirements. If the foregoing insurance coverage is exhausted or unavailable for any reason and no third-party reimbursement for any damage is available, you could incur a loss on your investment.
     The Servicing Agreement for each Issuing Entity will provide that for so long as any of the related series of Notes are outstanding, neither the Titling Trustee nor NMAC may terminate or cause the termination of any Contingent and Excess Liability Insurance policy unless (i) a replacement insurance policy is obtained that provides coverage against third party claims that may be raised against the Titling Trust, the Trustee on behalf of the Titling Trust or the related Issuing Entity in an amount at least equal to $1 million combined single limit per occurrence and excess coverage of at least $15 million combined single limit each occurrence, without limit on the number of occurrences in any policy period (which insurance policy may be a blanket insurance policy covering the Servicer and one or more of its affiliates), and (ii) each rating agency then rating that series of Notes (each, a “Rating Agency”) receives prior written notice of such termination and any replacement insurance. These obligations of NMAC will survive any termination of NMAC

32


as Servicer under the related Servicing Agreement, until such time as claims can no longer be brought that would be covered by such insurance policies, whether as a result of the expiration of any applicable statute of limitations period or otherwise.

37


Collection and Repossession Procedures
     There are twoseveral methods for lessees to make monthly lease payments. Most lessees either mail payments, along with a payment statement, to one of four lockboxes.lockboxes or submit payments using online bill payment services offered by an individual lessee’s bank, known as consumer electronic receivables. A small percentage of lessees (1) use NMAC’s automated clearinghouse system, others utilize a pay by phone system or(2) make cash payments through Western Union.Union, (3) use Bill Matrix, an electronic payment service provider, to make payments by phone or online, or (4) physically deposit their payments into a drop box. Lease payments are due on the 1st1st through the 28th day of each calendar month. AllGenerally, all payments received by NMAC which can be identified will be deposited into the related collection account within two business days after receipt,identification, unless certain conditions as set forth in the related Servicing Agreement have been met, which would then permit deposits on a monthly basis. See “Description“Description of the Servicing Agreement — Collections.”Collections”in this Prospectus.
     NMAC considers a lease to be delinquent when 5% or more of the payment amount is past due. If a lease is delinquent, NMAC will charge a late fee where permissible and not exceeding statutory limits for each month that the lease is delinquent. Since August 2000, NMAC has utilized behavioral based campaigns in its collection activities. The behavioral based campaigns are comprised of two areas in addressing delinquent lessees. The first assesses the risk of the delinquent lessee through a behavioral scoring algorithm. The algorithm prioiritizesprioritizes the lessee from high to low risk and calling campaigns are structured to target high-risk lessees. Secondly, based on the score, management determines the best strategy for past due letters. Assessing the score allows the managers to focus resources on higher risk lessees. Lower risk lessees may receive no communication from NMAC unless the delinquency becomes more severe. If the delinquent lease cannot be brought current or completely collected within 60 to 90 days, NMAC generally attempts to repossess the related leased vehicle. NMAC holds repossessed vehicles in inventory to comply with any applicable statutory requirements for reinstatement and then sells or otherwise disposes of the vehicles. Any deficiencies remaining after repossession and sale of the vehicle or after the full charge-off of the lease are pursued by or on behalf of NMAC to the extent practicable and legally permitted. See “Additional“Additional Legal Aspects of the Leases and Leased Vehicles — Deficiency Judgments.”Judgments” in this Prospectus. NMAC attempts to contact lessees and establish and monitor repayment schedules until the deficiencies are either paid in full or become impractical to pursue.
Extensions and Pull-Forwards
     On occasion, NMAC may extend the term of a lease if the lessee requests such extension and is not in default on any of its obligations under the lease and if the lessee agrees to continue to make monthly payments (each, a “Term Extension”).payments. Lessees at the end of a lease who intend to lease or purchase another Nissan or an Infiniti automobile but cannot do so at lease maturity for reasons such as awaiting delivery of a new vehicle, preference for the next model year or other timing circumstances, may qualify for a lease term extension of up to sixtwelve months on contract terms greater than 24 months or up to three months on contract terms up to 24 months. Lessees who wish to extend their lease term beyond six months (up to one year) of the original Lease Maturity Date must sign and return a lease extension agreement with NMAC.agreement.
     In the future NMAC may adopt incentive programs that encourage Term Extensionslease term extensions in circumstances other than in connection with the lease [or purchase]or purchase of another Nissan or Infiniti automobile. If NMAC grants a Term Extension, is granted, the Servicer will be required to deposit into the related Collection Account an amount equal to the Repurchase Payment, at which time such lease and the related leased vehicle will be repurchased from the Issuing Entity and reallocated from the related SUBI to the UTI and will no longer constitute assets of such SUBI.
     NMAC, as Servicer, may also permit a lessee under a pull-forward program to terminate a lease prior to its maturity in order to allow such lessee, among other things, (i) to enter into a new lease contract for a differentnew Nissan or Infiniti vehicle or (ii) to purchase a differentnew Nissan or Infiniti vehicle, provided that the lessee is not in default on any of its obligations under the related Lease and the financing of the related vehicle is provided by NMAC (each, a “Pull-Forward”“Pull-Forward”). In the case of such early termination, all Pull-Forward Payments due and payable by the lessee under the lease will be paid and deposited in the related Collection Account within the time period required for the Servicer to deposit collections into the related Collection Account. The lessee willmay still be responsible for (a) any amounts assessed by the Servicer as a result of excessive wear and tear, (b) any excess mileage charge for the period for which the lease was in effect, pro-rated monthly and (c) any taxes related to the termination of the lease.
     The “Pull-Forward“Pull-Forward Payment”with respect of any lease will mean an amount equal tosome or all of the sum of (a) any due and unpaid payments under that Lease plus (b) the monthly payment amount multiplied by the number of monthly payments not yet due with respect to that Lease.Lease, which may vary by particular program.

3338


Delinquency, Repossession and Loss Data
     Information concerning NMAC’s experience pertaining to delinquencies, repossessions and net losses on its portfolio of motor vehicle leases (including leases owned by NMAC or the Titling Trust and leases that have been sold but are still being serviced by NMAC) will be set forth in the applicable Prospectus Supplement. There can be no assurance that the delinquency, repossession and net loss experience on any pool of Leases will be comparable to prior experience or to the information in any Prospectus Supplement.
Like Kind Exchange
     In January 2001, NMAC implemented a like kind exchange(“LKE”)program for its lease portfolio. Previously, NMAC recognized a taxable gain on the resale of most vehicles returned to the Titling Trust upon lease termination. The LKE program is designed to permit NMAC to defer recognition of taxable gain by exchanging Matured Vehicles and Defaulted Vehicles, for new vehicles (the “Replacement“Replacement Vehicles”):
  The documents governing the LKE program requires the proceeds from the sale of a Matured Vehicle or a Defaulted Vehicle to be assigned to, and deposited directly with, a Qualified Intermediary (the “QI”“QI”) rather than being paid directly to NMAC as Servicer.
 
  In order to enable NMAC to take advantage of the tax deferral, the Matured Vehicle or the Defaulted Vehicle will be reallocated from the related SUBI to the UTI at the same time and in exchange for the same dollar amount that such Matured Vehicle or Defaulted Vehicle is sold at auction. See “Description“Description of the Servicing Agreement  Sale and Disposition of Leased Vehicles.”Vehicles”in this Prospectus.
 
  The QI uses the proceeds of the sale, together with additional funds, if necessary, to purchase Replacement Vehicles.
 
  The Replacement Vehicles are then transferred to the Titling Trust and become part of the UTI.
 
  The Titling Trust is then deemed to have exchanged Matured Vehicles and Defaulted Vehicles for the Replacement Vehicles and NMAC is not required to recognize any taxable gain.
     Because the related SUBI will receive amounts equal to the Reallocation Payments for the Leased Vehicles in the same time frame as if there was no reallocation from that SUBI to the UTI, the LKE program is not anticipated to have any impact on the amounts and timing of payments to be received by the related Issuing Entity from the disposition of the Leased Vehicles.
     “Reallocation“Reallocation Payments”means, with respect to any Matured Vehicle or Defaulted Vehicle reallocated from the SUBI to the UTI pursuant to the LKE program, the Net Liquidation Proceeds for such Matured Vehicle or Defaulted Vehicle.
     “Net“Net Liquidation Proceeds”will mean Liquidation Proceeds reduced by the related expenses.
     “Liquidation Proceeds” will mean the gross amount received by the Servicer in connection with the attempted realization of the full amounts due or to become due under any Lease and of the Base Residual of the Leased Vehicle, whether from the sale or other disposition of the related Leased Vehicle (irrespective of whether or not such proceeds exceed the related Base Residual Value), the proceeds of any repossession, recovery or collection effort, the proceeds of recourse or similar payments payable under the related dealer agreement, receipt of insurance proceeds and application of the related Security Deposit and the proceeds of any disposition fees or other related proceeds.
THE LEASES
General
     Each of the Leases allocated to a SUBI will have been originated by a Dealer in the ordinary course of that Dealer’s business and assigned to the Titling Trust on or prior to the related Cutoff Date, in accordance with the underwriting procedures described under “Nissan“Nissan Motor Acceptance Corporation — Lease Underwriting Procedures.”Procedures”in this Prospectus. NMAC represents in the Servicing Agreement for each Issuing Entity that it uses no adverse selection procedures in selecting any Leases or Leased Vehicles for allocation to the related SUBI. NMAC strives to select a pool of Leases that is a representative sample of its overall portfolio of closed-end leases, maturing over the anticipated life of the related transaction. NMAC believes that no procedures adverse to the pool assets were used in the selection process. Each Lease is an operating lease for accounting purposes and is selected from those retail closed-end leases held in the Titling Trust’s portfolio that meet several criteria. These criteria provide that each Lease:

3439


  relates to a Nissan or Infiniti automobile, light duty truck, minivan or sport utility vehicle,
 
  was originated in the United States,
 
  provides for level payments that fully amortize the adjusted capitalized cost of the Lease at a contractual annual percentage rate (the “Lease“Lease Rate”) to the related Contract Residual over the Lease Term, and
 
  satisfies the other criteria, if any, set forth in the applicable Prospectus Supplement.
     The Servicing Agreement for each Issuing Entity provides that if the Titling Trustee, NMAC, the related Trustees or the Depositor discovers a breach of any representation, warranty or covenant referred to in the preceding paragraph that materially and adversely affects the interest of the Issuing Entity in the related Lease or Leased Vehicles, and such breach is not cured in all material respects on or before the date specified in the applicable Prospectus Supplement, the Lease and related Leased Vehicle will be reallocated to the UTI. In connection with such reallocation, NMAC will be required to remit the Repurchase Payment to the Issuing Entity. Under some circumstances, the Servicer will be required to make Repurchase Payments in respect of Leases as to which the Servicer grants a Term Extension and, in certain circumstances, the Titling Trust, or the Titling Trustee on behalf of the Titling Trust, will be required to make Repurchase Payments in respect of Leases as to which the related lessee changes the domicile of or title to a Leased Vehicle to a Restricted Jurisdiction. See “Description“Description of the Servicing Agreement  Purchase of Leases Before Their Lease Maturity Dates.”Dates”in this Prospectus.
     Each Lease will be a closed-end lease.Over the term of each Lease (the “Lease“Lease Term”), the lessee is required to make level monthly payments intended to cover the cost of financing the related Leased Vehicle, scheduled depreciation of the Leased Vehicle and certain sales, use or lease taxes. From each payment billed with respect to a Leased Vehicle, the amounts that represent the financing cost and depreciation of the Leased Vehicle (including any capitalized amounts, such as insurance and warranty premiums) (the “Monthly“Monthly Payment”) will be available to the related Issuing Entity to make payments in respect of the Notes and Certificates. At the scheduled end of the Lease Term (the “Lease“Lease Maturity Date”), the lessee has two options:
 (1) the lessee can purchase the Leased Vehicle at the Contract Residual stated in the Lease, or
 
 (2) the lessee can return the Leased Vehicle to, or upon the order of, the lessor and pay an amount (the “Disposition“Disposition Amount”) determined by adding (a) any due but unpaid payments and other charges under the Lease, (b) any amounts assessed by the Servicer as a result of excessive wear and tear, (c) any excess mileage charge for the period for which the Lease was in effect, pro-rated monthly and (d) any taxes related to the termination of the Lease.
     The Contract Residuals paid by lessees to purchase Leased Vehicles and all amounts assessed and collected by the Servicer in connection with the Excess Mileage and Excess Wear and Tear Charges upon return of the Leased Vehicles will be available to the Issuing Entity to make payments on the related series of Notes. As a consequence of the frequency of prepayments by lessees prior to the related Lease Maturity Dates, NMAC does not expect many of the Leases to run to their full terms. See “Maturity,Maturity, Prepayment and Yield Considerations.”Considerations”in this Prospectus.
Early Termination
     In most instances, a Lease will allow the related lessee to terminate the Lease before the related Lease Maturity Date (each, a “Lessee“Lessee Initiated Early Termination”) provided that the lessee is not in default of its obligations under the Lease. A lessee wishing to terminate a Lease will be required to pay, unless required otherwise by state or federal law, the required Disposition Amount (under some lease contracts), as defined above, plus an “Early“Early Termination Charge”equal to the lesser of (i) the difference if any, between, on the one hand, (a) the sum of the present value of (1) the remaining Monthly Payments and (2) the Contract Residual of the related Leased Vehicle and, on the other hand, (b) a wholesale value assigned to the Leased Vehicle by NMAC in accordance with accepted practices in the automobile industryLease agreement executed by the lessee under which trade guides are established as the evaluation method (except as required by state law) (or by written agreement between NMAC, on behalf of the Titling Trust, and the lessee) and (ii) the remaining Monthly Payments. A lessee may dispute the valuation of a vehicle, in which case the lessee may submit a third-party professional appraisal.

40


Credit Termination
     Each Lease also allows the lessor to terminate the Lease and repossess the related Leased Vehicle upon a lessee default (each, a “Credit“Credit Termination”). Events of default under a Lease include, but are not limited to:
 1. the failure by a lessee to make a payment when due,
 
 2. the failure of the lessee to provide truthful information on the credit application,
 
 3. the failure of the lessee to maintain insurance coverage required by the Lease,

35


 4. the failure of the lessee to timely or properly perform any obligation under the Lease,
 
 5. the bankruptcy or other insolvency of the lessee, or
 
 6. any other act by the lessee constituting a default under applicable law.
     If the lessor terminates a Lease early due to a Credit Termination, the lessee will owe an amount determined by adding the following:
 1. the Disposition Amount (including payments accrued under the Lease through the date of termination),
 
 2. the Early Termination Charge described above, except that the option to pay only the un-accrued remaining monthly payments is not available and the vehicle valuation is determined by auction,
 
 3. collection, repossession, transportation, storage and Disposition Expenses, and
 
 4. reasonable attorneys’ fees and court costs, to the extent permitted by law.
     “Disposition“Disposition Expenses”will mean with respect to a Leased Vehicle that is sold at auction or otherwise disposed of by the Servicer, all expenses and other amounts reasonably incurred by the Servicer in connection with such sale or disposition, including, without limitation, sales commissions, and expenses incurred in connection with making claims under any Contingent and Excess Liability Insurance or other applicable insurance policies. Disposition Expenses will be reimbursable to the Servicer as a deduction from Net Auction Proceeds and from amounts on deposit in the related SUBI Collection Account.
     A Lease may also terminate prior to its Lease Maturity Date if the related Leased Vehicle has been lost, stolen or damaged beyond economic repair (each, a “Casualty“Casualty Termination”and, together with a Lessee Initiated Early Termination and a Credit Termination, the “Early“Early Lease Terminations”). If the Leased Vehicle is stolen (and not recovered) or destroyed, and, so long as the lessee has complied with the lessee’s insurance obligations under the Lease and is not otherwise in default of its obligations under the Lease, the lessee’s insurance covers the casualty, the Servicer will accept the amount of the applicable deductible paid by the lessee and the actual cash value paid by the lessee’s insurance company (“(“Insurance Proceeds”)in full satisfaction of the lessee’s obligations under the Lease. If the Insurance Proceeds exceed the amount of the lessee’s obligations under the Lease, it is NMAC’s policy to not refund the excess will not be refunded to the lessee (subject to certain exceptions granted on a case-by-case basis), unless otherwise required by applicable law, and will be available to the related Issuing Entity to make payments in respect of the related series of Notes. Conversely, if the Insurance Proceeds are less than the amount of the lessee’s obligations under the Lease, the shortfall will reduce the amount available to the related Issuing Entity for distribution to the Noteholders of the related series. If the lessee owes any past due payments or other amounts under the Lease, the Servicer may use the related Security Deposit to offset such amounts. [AnyAny Insurance Expenses incurred by the Servicer will be reimbursable to the Servicer as a deduction from Net Insurance Proceeds.]

41


Security Deposits
     The Titling Trust’s rights related to the Leases allocated to a SUBI will include all rights under those Leases to the refundable security deposit paid by the lessees at the time the Leases are originated (the “Security“Security Deposit”). The Security Deposit is available as security for nonpayment of lease payments and excess wear and tear charges. As part of its general servicing obligations, the Servicer will retain possession of each Security Deposit remitted by the lessees and will apply the proceeds of these Security Deposits in accordance with the terms of the Leases, its customary and usual servicing procedures and applicable law. The Servicer will not be required to segregate Security Deposits from its own funds (except for Security Deposits paid in connection with Leases originated in New York, where Security Deposits mustas may be segregated)required under state law). Any income earned from any investment on the Security Deposits by the Servicer will be for the account of the Servicer as additional servicing compensation (except for income earned on Security Deposits paid in connection with Leases originated in New York, which income, if any, must be reserved for the lessee who initially paid the related Security Deposit).
Representations, Warranties and Covenants
     The Leases and Leased Vehicles allocated to a SUBI for a particular Issuing Entity will be described in a schedule appearing as an exhibit to the related SUBI Supplement that will identify for each Lease:
  the identification number of the Lease,
 
  the identification number of the related Leased Vehicle,

36


  the related Lease Maturity Date and
 
  the Securitization Value of the Lease and the related Leased Vehicle on NMAC’s books as of the related Cutoff Date.
     In the Servicing Agreement for each Issuing Entity, NMAC will make representations and warranties with respect to each Lease and related Leased Vehicle as described generally in the first paragraph under “The“The Leases — General”in this Prospectus and in greater detail in the related prospectus supplement.applicable Prospectus Supplement. The Servicing Agreement for each Issuing Entity will also provide that if the Titling Trustee, NMAC, the Trustee of the related Issuing Entity, the Indenture Trustee or the Depositor discovers a breach of any representation, warranty or covenant referred to under “The“The Leases – General,”— General”in this Prospectus, which materially and adversely affects the related Trust’s interest in the Lease or Leased Vehicle, and which breach is not cured in all material respects prior to the end of the collection period that includes the 60th60th day (or, if the servicer elects, an earlier date) after the date that the Servicer discovers such breach (whether pursuant to such notice or otherwise), the noncompliant Lease and related Leased Vehicle (and any other related SUBI Assets) will be reallocated to the UTI or transferred to the Servicer on the deposit date related to such collection period. In connection with this reallocation, NMAC will be required to deposit (or cause to be deposited) into the related Collection Account the Repurchase Payment on the deposit date related to such collection period.
     Upon such payment, the related Lease and Leased Vehicle will no longer constitute assets of the related SUBI. The foregoing payment obligation will survive any termination of NMAC as Servicer under the related Servicing Agreement. Under some circumstances, the Servicer will be required to make Repurchase Payments in respect of Leases as to which the Servicer grants a Term Extension and, in certain circumstances, the Titling Trust, or the Titling Trustee on behalf of the Titling Trust, will be required to make Repurchase Payments in respect of Leases as to which the related lessee changes the domicile of or title to a Leased Vehicle to a Restricted Jurisdiction. See “Description“Description of the Servicing Agreement  Purchases of Leases Before Their Lease Maturity Dates.”Dates”in this Prospectus.
MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS
General
     Information regarding maturity and prepayment considerations with respect to each series of Notes is set forth under “Weighted“Weighted Average Life of the Notes”in the applicable Prospectus Supplement and “Risk“Risk Factors— You may experience reduced returnsReturns on your investment resultinginvestments may be reduced by prepayments on the leases, indenture defaults, optional redemption, reallocation of the leases and the leased vehicles from prepayments, repurchasesthe SUBI or early termination of the trust” issuing entity”in this Prospectus. The rate of payment of principal of each class of Notes will depend primarily on the rate of payment on the related Leases and the Leased Vehicles (including scheduled payments on and prepayments and liquidations of the Leases) and losses on those Leases and Leased Vehicles, which cannot be predicted with certainty.

42


     A prepayment of a Lease in full (including payment in respect of the Contract Residual of the related Leased Vehicle) may be in the form of:
  proceeds resulting from Early Lease Terminations, including Net Insurance Proceeds and Net Liquidation Proceeds, or
 
  Repurchase Payments and Reallocation Payments made or caused to be made by the Servicer.
     “Net“Net Insurance Proceeds”means, with respect to any Leased Vehicle, Lease or lessee, all related Insurance Proceeds, net of the amount thereof (a) applied to the repair of the related Leased Vehicle, (b) released to the lessee in accordance with applicable law or the customary servicing procedures of the Servicer or (c) representing other related expenses incurred by the Servicer not otherwise included in liquidation expenses or Disposition Expenses that are recoverable by the Servicer under the Servicing Agreement.
     “Insurance“Insurance Expenses”means, with respect to any Leased Vehicle, Lease or lessee, the amount thereof (a) applied to the repair of the related Leased Vehicle, (b) released to the lessee in accordance with applicable law or the customary servicing procedures of the Servicer or (c) representing other related expenses incurred by the Servicer not otherwise included in Disposition Expenses that are recoverable by the Servicer under the related Servicing Agreement. Insurance Expenses will be reimbursable to the Servicer as a deduction from Net Insurance Proceeds.
     The rate of prepayment on the Leases (including payment in respect of the Contract Residual of the related Leased Vehicle) may be influenced by a variety of economic, social and other factors, including the availability of competing lease programs and the conditions in the used motor vehicle market. In general, prepayments of Leases will shorten the weighted average life of the related series of Notes, which is the average amount of time during which each dollar of the principal amount of the Notes is outstanding. As the rate of payment of principal on a series of Notes will depend primarily on the rate of payment — including prepayments — of the related Leases, the final payment of principal of a class or a series of Notes could occur significantly earlier than the applicable final

37


scheduled payment date. If Lease prepayments cause the principal of the related class or series of Notes to be paid earlier than anticipated, the related Noteholders will bear the risk of being able to reinvest principal payments at interest rates at least equal to the interest rates payable on the Notes.
     Historical levels of lease delinquencies and defaults, leased vehicle repossessions and losses and residual value losses are discussed under “Nissan“Nissan Motor Acceptance Corporation—Corporation — Delinquency, Repossession and Loss Data.”Data”in this Prospectus. NMAC can give no assurances that the Leases will experience the same rate of prepayment or default or any greater or lesser rate than NMAC’s historical rate, or that the residual value experience of Leased Vehicles related to Leases that are scheduled to reach their Lease Maturity Dates will be the same as NMAC’s historical residual value loss experience for all of the retail leases in its portfolio (including leases that NMAC has sold to third parties but continues to service).
     The effective yield on, and average life of, a series of Notes will depend upon, among other things, the amount of scheduled and unscheduled payments on or in respect of the related Leases and Leased Vehicles and the rate at which such payments are paid to the holders of the Notes. In the event of prepayments of the Leases (and payment of the Contract Residual of the related Leased Vehicles), Noteholders who receive such amounts may be unable to reinvest the related payments received on their Notes at yields as high as the interest rate payable on the Notes. The timing of changes in the rate of prepayments on the Leases and payments in respect of the related Leased Vehicles may also significantly affect an investor’s actual yield to maturity and the average life of the related series of Notes. A substantial increase in the rate of payments on or in respect of the Leases and related Leased Vehicles (including prepayments and liquidations of the Leases) may shorten the final maturity of, and may significantly affect the yield on, the related series of Notes.
     The yield to an investor who purchases Notes of a series in the secondary market at a price other than par will vary from the anticipated yield if the rate of prepayment on the Leases is actually different than the rate the investor anticipates at the time it purchases those Notes.

43


     In sum, the following factors will affect an investor’s expected yield:
  the price the investor paid for Notes of a series,
 
  the rate of prepayments, including losses, in respect of the Leases and the related Leased Vehicles, and
 
  the investor’s assumed reinvestment rate.
     These factors do not operate independently, but are interrelated. For example, if the rate of prepayments on the Leases and the related Leased Vehicles is slower than anticipated, the investor’s yield will be lower if interest rates exceed the investor’s expectations and higher if interest rates fall below the investor’s expectations. Conversely, if the rate of prepayments on or in respect of the Leases and the related Leased Vehicles is faster than anticipated, the investor’s yield will be higher if interest rates surpass the investor’s expectations and lower if interest rates fall below the investor’s expectations.
     In addition, if not previously paid prior to such time, the Notes of a series will be prepaid in full if the Servicer has an option to purchase the related SUBI Certificate and other assets of the Issuing Entity and exercises that option. See “Description“Description of the Trust Agreement  Termination”in this Prospectus and “Additional“Additional Information Regarding the Securities  Optional Purchase”in the applicable Prospectus Supplement.
NOTE FACTORS AND TRADING INFORMATION
     The “Note“Note Factor”for each class of Notes will be a seven-digit decimal that the Servicer will compute prior to each payment with respect to that class of Notes. The Note Factor represents the remaining outstanding principal amount of that class of Notes, as of the close of business on the last day of the applicable Collection Period, as a fraction of the initial outstanding principal amount of that class of Notes.
     Each Note Factor will initially be 1.0000000 and thereafter the Note Factor will decline to reflect reductions in the outstanding principal amount of the applicable class of Notes. A Noteholder’s portion of the aggregate outstanding principal amount of the related class of Notes is the product of (1) the original denomination of that Noteholder’s Note and (2) the applicable Note Factor.
     Noteholders of a series will receive monthly reports concerning payments received on the related Leases and Leased Vehicles, the Note Factor for each class of Notes, if applicable, and various other items of information. See “Additional“Additional Information Regarding the Securities  Statement to Securityholders”in the applicable Prospectus Supplement.

38


THE NOTES
General
     Each Issuing Entity will issue one or more classes (each, a “class”“class”) of Notes pursuant to the terms of an indenture (the “Indenture”“Indenture”). A form of the Indenture has been filed as an exhibit to the Registration Statement of which this Prospectus is a part. The following summary does not purport to be complete and is subject to, and is qualified in its entirety by reference to, all the provisions of the Notes with respect to each series and the related Indenture.
     Each class of Notes will initially be represented by one or more Notes, in each case registered in the name of Cede & Co.(“Cede”), as nominee of The Depository Trust Company(“DTC”), except as set forth below. Notes will be available for purchase in the denominations specified in the applicable Prospectus Supplement in book-entry form only. No holder of record of the Notes (each, a “Noteholder”“Noteholder”) will be entitled to receive a physical certificate representing a Note until Definitive Notes are issued under the limited circumstances described in this Prospectus or in the applicable Prospectus Supplement. All references in this Prospectus and in the applicable Prospectus Supplement to actions by Noteholders refer to actions taken by DTC upon instructions from its Direct Participants and all references in this Prospectus and in the applicable Prospectus Supplement to payments, notices, reports and statements to Noteholders refer to payments, notices, reports and statements to DTC or its nominee, as the registered holder of the

44


Notes, for distribution to Noteholders in accordance with DTC’s procedures. See “Material“Additional Information Regarding the Notes — Book-Entry Registration”and “—“— Definitive Notes”in this Prospectus.
Principal of and Interest on the Notes
     The applicable Prospectus Supplement will describe the timing and priority of payment, seniority, allocations of losses, interest rate and amount of or method of determining payments of principal and interest on each class of Notes of a given series. The rights of holders of any class of Notes to receive payments of principal and interest may be senior or subordinate to the rights of holders of any other class or classes of Notes of that series. Payments of interest on the Notes will generally be made prior to payments of principal. A series may include one or more classes of Notes (the “Strip“Strip Notes”) entitled to (1) principal payments with disproportionate, nominal or no interest payments or (2) interest payments with disproportionate, nominal or no principal payments. Each class of Notes may have a different interest rate, which may be a fixed, variable or adjustable interest rate (and which may be zero for some classes of Strip Notes), or any combination of the foregoing. The applicable Prospectus Supplement will specify the interest rate for each class of Notes of a given series or the method for determining the interest rate. One or more classes of Notes of a series may be redeemable in whole or in part, including as a result of the Servicer exercising its option to purchase the assets of the related Issuing Entity or other early termination of the related Issuing Entity.
     One or more classes of Notes of a given series may have fixed principal payment schedules, in the manner and to the extent set forth in the applicable Prospectus Supplement. Noteholders of those Notes would be entitled to receive as payments of principal and interest on the dates specified in the applicable Prospectus Supplement (each, a “Payment“Payment Date”).
     One or more classes of Notes of a given Issuing Entity may have targeted scheduled Payment Dates, in the manner and to the extent set forth in the applicable Prospectus Supplement. Such Notes will be paid in full on their respective targeted scheduled Payment Dates to the extent the related Issuing Entity is able to issue certain variable pay term notes in sufficient principal amounts. The proceeds of issuance of such variable pay term notes, which may be issued publicly or privately, will be applied to pay the specified class of Notes, in the manner set forth in the applicable Prospectus Supplement, and such variable pay term notes will receive principal payments in the amounts and with the priority specified in the applicable Prospectus Supplement.
     Payments of interest to Noteholders of all classes within a series will generally have the same priority. Under some circumstances, on any Payment Date, the amount available for those payments could be less than the amount of interest payable on the Notes. If this is the case, each class of Noteholders will receive its ratable share (based upon the aggregate amount of interest due to that class of Noteholders) of the aggregate amount of interest available for payment on the Notes.
     If a series of Notes includes two or more classes of Notes, the sequential order and priority of payment in respect of principal and interest, and any schedule or formula or other provisions applicable to the determination thereof, of each of those classes will be set forth in the applicable Prospectus Supplement. Payments of principal and interest of any class of Notes will be made on a pro rata basis among all the Noteholders of that class.

39


ADDITIONAL INFORMATION REGARDING THE NOTES
Fixed Rate Notes
     Any class of Notes (other than some classes of Strip Notes) may bear interest at a fixed rate per annum (“(“Fixed Rate Notes”)or at a variable or adjustable rate per annum (“(“Floating Rate Notes”), as more fully described below and in the applicable Prospectus Supplement. Each class of Fixed Rate Notes will bear interest at the applicable per annum interest rate specified in the applicable Prospectus Supplement. Interest on each class of Fixed Rate Notes will be computed on the basis of either a 360-day year consisting of twelve 30-day months or the actual number of days elapsed and a 360-day year, as set forth in the applicable Prospectus Supplement. See “The“The Notes — Principal and Interest on the Notes”and “The“Additional Information Regarding the Notes — Subordination of Certificates — Payments of Principal and Interest on the Notes.”to Notes”in this Prospectus.

45


Floating Rate Notes
     Each class of Floating Rate Notes will bear interest during each applicable Accrual Period at a rate per annum determined by reference to an interest rate basis (the “Base Rate”the relevant London Interbank Offered Rate(“LIBOR”), for a specified period, plus or minus the Spread, if any, in each case as specified in the applicable Prospectus Supplement.
     The “Spread” is the number of basis points to be added to or subtracted from London Interbank Offered Rate (“LIBOR”)LIBOR for the applicable to the Floating Rate Notes.Notes (the“Spread”), if any, in each case, as specified in the applicable Floating Rate Note and in the applicable Prospectus Supplement.
     Each applicable Prospectus Supplement will specify whether the rate of interest on the related Floating Rate Notes will be reset daily, weekly, monthly, quarterly, semiannually, annually or some other specified period (each, an “Interest“Interest Reset Period”) and the dates on which that interest rate will be reset (each, an “Interest“Interest Reset Date”). The Interest Reset Date will be, in the case of Floating Rate Notes which reset:
 1. daily, each Business Day;
 
 2. weekly, the Wednesday of each week (with the exception of weekly reset Treasury Rate Notes which will reset the Tuesday of each week);
 
 3. monthly, the third Wednesday of each month;
 
 4. quarterly, the third Wednesday of March, June, September and December of each year;
 
 5. semiannually, the third Wednesday of the two months specified in the applicable Prospectus Supplement; and
 
 6. annually, the third Wednesday of the month specified in the applicable Prospectus Supplement.
     If any Interest Reset Date for a Floating Rate Note would otherwise be a day that is not a Business Day, that Interest Reset Date will be postponed to the next succeeding day that is a Business Day and if that Business Day falls in the next succeeding calendar month, that Interest Reset Date will be the immediately preceding Business Day. Unless specified otherwise in the applicable Prospectus Supplement, “Business“Business Day”means a day other than a Saturday, a Sunday or a day on which banking institutions in New York, New York; Minneapolis, Minnesota; Wilmington, Delaware;Delaware, Irving, Texas; Nashville, Tennessee or, Los Angeles, Californiaif so stated in the related Prospectus Supplement, the principal place of business of the Swap Counterparty, if any, are authorized or obligated by law, regulation, executive order or decree to be closed. A Business Day also must be a day that is a London Business Day. “London“London Business Day”means any day (a) if the Index Currency is other than the Euro, on which dealings in deposits in that Index Currency are transacted in the London interbank market or (b) if the Index Currency is the Euro, a day on which the Trans-European Automated Real-time Gross Settlement Express Transfer System (“(“TARGET system”)is open and on which commercial banks and foreign exchange markets settle payments in London and New York.
     If any Payment Date for any Floating Rate Note (other than the final scheduled Payment Date) would otherwise be a day that is not a Business Day, that Payment Date will be the next succeeding day that is a Business Day except that, if that Business Day falls in the next succeeding calendar month, that Payment Date will be the immediately preceding Business Day. If the final scheduled Payment Date of a Floating Rate Note falls on a day that is not a Business Day, the payment of principal, premium, if any, and interest will be made on the next succeeding Business Day, and no interest on that payment will accrue for the period from and after that final scheduled Payment Date.

40


     Each Floating Rate Note will accrue interest on an “Actual/“Actual/360”basis, an “Actual/“Actual/Actual” basis or a “30/“30/360”basis, in each case as specified in the applicable Prospectus Supplement. For Floating Rate Notes calculated on an Actual/360 basis and Actual/Actual basis, accrued interest for each Accrual Period will be calculated by multiplying:
 1. the face amount of that Floating Rate Note;
 
 2. the applicable interest rate; and
 
 3. the actual number of days in the related Accrual Period, and dividing the resulting product by 360 or 365, as applicable (or, with respect to an Actual/Actual basis Floating Rate Note, if any portion of the related Accrual Period falls in a leap year,

46


the product of (1) and (2) above will be multiplied by the sum of (x) the actual number of days in that portion of that Accrual Period falling in a leap year divided by 366 and (y) the actual number of days in that portion of that Accrual Period falling in a non-leap year divided by 365).
     For Floating Rate Notes calculated on a 30/360 basis, accrued interest for an Accrual Period will be computed on the basis of a 360-day year consisting of twelve 30-day months, irrespective of how many days are actually in that Accrual Period. With respect to any Floating Rate Note that accrues interest on a 30/360 basis, if any Payment Date, including the related final scheduled Payment Date, falls on a day that is not a Business Day, the related payment of principal or interest will be made on the next succeeding Business Day as if made on the date that payment was due, and no interest will accrue on the amount so payable for the period from and after that Payment Date. The “Accrual Period”Accrual Period with respect to any class of Floating Rate Notes will be set forth in the applicable Prospectus Supplement.
     As specified in the applicable Prospectus Supplement, Floating Rate Notes of a given class may also have either or both of the following (in each case expressed as a rate per annum): (1) a maximum limitation, or ceiling, on the rate at which interest may accrue during any Accrual Period and (2) a minimum limitation, or floor, on the rate at which interest may accrue during any Accrual Period. In addition to any maximum interest rate that may be applicable to any class of Floating Rate Notes, the interest rate applicable to any class of Floating Rate Notes will in no event be higher than the maximum rate permitted by applicable law, as the same may be modified by United States law of general application.
     Each Issuing Entity with respect to which a class of Floating Rate Notes will be issued will appoint, and enter into agreements with, a calculation agent (each, a “Calculation“Calculation Agent”) to calculate interest rates on each class of Floating Rate Notes issued with respect thereto. The applicable Prospectus Supplement will set forth the identity of the Calculation Agent for each class of Floating Rate Notes of a given series, which may be the related Trustee or Indenture Trustee with respect to that series. All determinations of interest by the Calculation Agent will, in the absence of manifest error, be conclusive for all purposes and binding on the holders of Floating Rate Notes of a given class. All percentages resulting from any calculation on Floating Rate Notes will be rounded to the nearest one hundred-thousandth of a percentage point, with five one millionths of a percentage point rounded upwards (e.g., 9.876545% (or .09876545) would be rounded to 9.87655% (or .0987655)), and all dollar amounts used in or resulting from that calculation on Floating Rate Notes will be rounded to the nearest cent (with one-half cent being rounded upwards).
     Each Floating Rate Note will bear interest for each Interest Reset Period at an interest rate calculated with reference to LIBOR and the Spread, if any, specified in that Note and in the applicable Prospectus Supplement.
     “LIBOR” for each Interest Reset Period will be determined by the Calculation Agent for that LIBOReach Floating Rate Note as follows:
 1. If “LIBOR“LIBOR Telerate”is specified in the applicable Prospectus Supplement, or if none of “LIBOR Reuters,” “LIBOR Bloomberg” and “LIBOR Telerate” is specified in the applicable Prospectus Supplement as the method for calculating LIBOR, LIBOR will be the rate for deposits in the Index Currency having the Index Maturity designated in the applicable Prospectus Supplement commencing on the second London Business Day immediately following the applicable Interest Determination Date (as defined in the applicable Transfer and Service Agreement) that appears on the Designated LIBOR Page specified in the applicable Prospectus Supplement as of 11:00 a.m. London time, on the applicable Interest Determination Date.
 
   If “LIBOR“LIBOR Reuters”is specified in the applicable Prospectus Supplement, LIBOR will be the arithmetic mean of the offered rates for deposits in the Index Currency having the Index Maturity designated in the applicable Prospectus Supplement, commencing on the second London Business Day immediately following the applicable Interest Determination Date, that appear on the Designated LIBOR Page specified in the applicable Prospectus Supplement as of 11:00 a.m. London time, on the applicable Interest Determination Date, if at least two offered rates appear (except as provided in the following sentence). If the Designated LIBOR Page by its terms provides for only a single rate, then the single rate will be used.

41


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

47


11:00 a.m. London time, on that Interest Determination Date, if at least two offered rates appear (unless, as described above, only a single rate is required) on that Designated LIBOR Page.
 2. With respect to an Interest Determination Date on which fewer than two offered rates appear, or no rate appears, as the case may be, on the applicable Designated LIBOR Page as specified above, LIBOR for the applicable Interest Determination Date will be the rate calculated by the Calculation Agent as the arithmetic mean of at least two quotations obtained by the Calculation Agent after requesting the principal London offices of each of four major reference banks in the London interbank market, which may include the Calculation Agent and its affiliates, as selected by the Calculation Agent, to provide the Calculation Agent with its offered quotation for deposits in the Index Currency for the period of the Index Maturity designated in the applicable Prospectus Supplement, commencing on the second London Business Day immediately following the applicable Interest Determination Date, to prime banks in the London interbank market at approximately 11:00 a.m., London time, on the applicable Interest Determination Date and in a principal amount that is representative for a single transaction in the applicable Index Currency in that market at that time. If at least two such quotations are provided, LIBOR determined on the applicable Interest Determination Date will be the arithmetic mean of the quotations. If fewer than two quotations referred to in this paragraph are provided, LIBOR determined on the applicable Interest Determination Date will be the rate calculated by the Calculation Agent as the arithmetic mean of the rates quoted at approximately 11:00 a.m., or such other time specified in the applicable Prospectus Supplement, in the applicable Principal Financial Center, on the applicable Interest Determination Date by three major banks, which may include the Calculation Agent and its affiliates, in that Principal Financial Center selected by the Calculation Agent for loans in the Index Currency to leading European banks, having the Index Maturity designated in the applicable Prospectus Supplement and in a principal amount that is representative for a single transaction in the Index Currency in that market at that time. If the banks so selected by the Calculation Agent are not quoting as mentioned in this paragraph, LIBOR for the applicable Interest Determination Date will be LIBOR in effect on the applicable Interest Determination Date.
     “Index“Index Currency”means the currency (including composite currencies) specified in the applicable Prospectus Supplement as the currency for which LIBOR will be calculated. If no currency is specified in the applicable Prospectus Supplement, the Index Currency will be U.S. dollars.
     “Designated“Designated LIBOR Page”means either:
 1. If “LIBOR Telerate” is designated in the applicable Prospectus Supplement or none of “LIBOR Reuters,” “LIBOR Bloomberg” and “LIBOR Telerate” is specified in the applicable Prospectus Supplement as the method for calculating LIBOR, the display on Bridge Telerate, Inc. or any successor service on the page designated in the applicable Prospectus Supplement or any page as may replace the designated page on that service or for the purpose of displaying the London interbank rates of major banks for the applicable Index Currency;
 
 2. If “LIBOR Reuters” is designated in the applicable Prospectus Supplement, the display on the Reuters Monitor Money Rates Service or any successor service on the page designated in the applicable Prospectus Supplement or any other page as may replace the designated page on that service for the purpose of displaying the London interbank offered rates of major banks for the applicable Index Currency; or
 
 3. If “LIBOR Bloomberg” is designated in the applicable Prospectus Supplement, the display on Bloomberg on the page designated in the applicable Prospectus Supplement (or another page that may replace that designated page on that service for the purpose of displaying London interbank rates of major banks) for the applicable Index Currency.
     “Principal“Principal Financial Center”means, the capital city of the country to which the Index Currency relates, except that with respect to U.S. dollars, Euro, Deutsche marks, Canadian dollars, Portuguese escudos, South African rand, Swiss francs and Dutch guilders, the Principal Financial Center will be the City of New York, London, Frankfurt, Toronto, London, Johannesburg, Zurich and Amsterdam, respectively, or as specified in the applicable Prospectus Supplement.

4248


Credit Enhancement
     Credit enhancement for your series or class of Notes may be in the form of overcollateralization (which is effectively subordination of a portion of the interest in the related Issuing Entity’s Assets not allocable to your series or any other series), subordination of other series or classes of Notes, issuance of one or more classes of Certificates that are subordinate to one or more classes of Notes, a reserve account, a demand note, a liquidity agreement, a letter of credit, a surety bond, an insurance policy or any combination of the above. The Prospectus Supplement for each series of Notes will specify the form, amount, limitations and provider of any credit enhancement available to that series or, if applicable, to particular classes of that series.
     The presence of credit enhancement for the benefit of any class or series of Securities is intended to enhance the likelihood of receipt by the Securityholders of that class or series of the full amount of principal and interest due thereon and to decrease the likelihood that those Securityholders will experience losses. Any form of credit enhancement will have limitations and exclusions from coverage thereunder, which will be described in the applicable prospectus supplement.Prospectus Supplement. The credit enhancement for a class or series of securities will not provide protection against all risks of loss and may not guarantee repayment of the entire outstanding principal balance and interest thereon. If losses occur which exceed the amount covered by any credit enhancement or which are not covered by any credit enhancement, Securityholders may suffer a loss on their investment in those securities, as described in the applicable prospectus supplement.Prospectus Supplement.
Subordination Between Classes
     If so specified in the applicable Prospectus Supplement, one or more classes of a series will be subordinated as described in the Prospectus Supplement to the extent necessary to fund payments with respect to the Notes that are more senior within that series. The rights of the holders of the subordinated Notes to receive distributions of principal of and/or interest on any Payment Date for that series will be subordinate in right and priority to the rights of the holders of Notes within that series that are more senior, but only to the extent set forth in the Prospectus Supplement. If so specified in the Prospectus Supplement, subordination may apply only in the event of specified types of losses or shortfalls not covered by another credit enhancement.
     The applicable Prospectus Supplement will also set forth information concerning:
  the amount of subordination of a class or classes of subordinated Notes within a series,
 
  the circumstances in which that subordination will be applicable,
 
  the manner, if any, in which the amount of subordination will change over time, and
 
  the conditions under which amounts available from payments that would otherwise be made to holders of those subordinated Notes will be distributed to holders of Notes of that series that are more senior.
Subordination of Certificates to Notes
     The Certificates issued by an Issuing Entity will be in definitive form and retained by the Depositor. Payments on the Certificates will be subordinated to payments on the Notes to the extent described in the applicable Prospectus Supplement. The Certificates will not bear interest.
Reserve Account
     If so specified in the Prospectus Supplement, credit enhancement for a series or one or more of the related classes will be provided by the establishment of a segregated trust account, referred to as the reserve account, which will be funded, to the extent provided in the applicable Prospectus Supplement, through an initial deposit and/or through periodic deposits of available excess cash from the related SUBI Assets. The reserve account is intended to assist with the payment of interest and/or principal on the Notes of a series or the related classes and other expenses and amounts of that series or classes in the manner specified in the applicable Prospectus Supplement.

49


Letter of Credit
     If so specified in the Prospectus Supplement, credit enhancement for a series or one or more of the related classes will be provided by one or more letters of credit. A letter of credit may provide limited protection against specified losses or shortfalls in addition to or in lieu of other credit enhancement. The issuer of the letter of credit will be obligated to honor demands with respect to that letter of credit, to the extent of the amount available thereunder, to provide funds under the circumstances and subject to any

43


conditions as are specified in the applicable Prospectus Supplement. The maximum liability of an issuer of a letter of credit will be set forth in the applicable Prospectus Supplement.
Surety Bond or Insurance Policy
     If so specified in the Prospectus Supplement, credit enhancement for a series or one or more of the related classes will be provided by one or more insurance companies. The insurance policy will guarantee, with respect to one or more classes of the related series, distributions of interest, principal and other expenses and amounts in the manner and amount specified in the applicable Prospectus Supplement.
No Cross-Default / Cross-Collateralization/Cross-Collateralization
     The occurrence of an event of defaultIndenture Default with respect to one series of Notes does not automatically result in a default under any other series of Notes or other indebtedness of NMAC. However, the occurrence and continuation of certain events, such as the commencement of bankruptcy proceedings against NMAC, may constitute a servicer default under one or more series of Notes as well as other indebtedness of NMAC. If this occurs, NMAC’s financial condition, cash flow and its ability to service the leases or otherwise satisfy all of its debt obligations may be impaired, and you may suffer a loss in your investment. See “Risk Factor –“Risk Factors — Adverse events with respect to Nissan Motor Acceptance Corporation, its affiliates or third party providersservicers to whom Nissan Motor Acceptance Corporation outsources its activities may affect the timing of payments on your notes or have other adverse effects on your notes.”notes”in this Prospectus.
     Payments received on the SUBI Certificate for each series of Notes are not available to make payments on other SUBI Certificates or the UTI Certificate. However, each Issuing Entity and the related Indenture Trustee will not have a direct ownership interest in the related SUBI Assets or a perfected security interest in those SUBI Assets (except to the extent of the back-up security interest as discussed in “Additional“Additional Legal Aspects of the Leases and the Leased Vehicles — Back-up Security Interests”)in this Prospectus). If any liability arises from a lease or leased vehicle that is an asset of another SUBI or the UTI, the Titling Trust Assets (including the SUBI Assets allocated to a particular series of Notes) will be subject to this liability if the assets of such other SUBI or the UTI, as the case may be, are insufficient to pay the liability. Under these circumstances, investors in a series of Notes could incur a loss on their investment. See “Risk“Risk Factors Interests of other persons in the leases and the leased vehicles could be superior to the Issuing Entity’sissuing entity’s interest, which may result in delayed or reduced payment on your notes”and “Additional“Additional Legal Aspects of the Titling Trust and the SUBI Allocation of Titling Trust Liabilities.”Liabilities”in this Prospectus.
Book-Entry Registration
     The information in this section concerning DTC and DTC’s book-entry system has been provided by DTC. Neither NMAC nor NALL II has independently verified the accuracy of this information.
General
     Each class of Notes offered by this Prospectus and each accompanyingapplicable Prospectus Supplement will be represented by one or more certificates registered in the name of Cede & Co., as nominee of DTC. Noteholders may hold beneficial interests in the Notes through the DTC (in the United States) or Clearstream Banking, société anonyme (“(“Clearstream Banking Luxembourg”)or Euroclear Bank S.A./NV (the “Euroclear“Euroclear Operator”) as operator of the Euroclear System(“Euroclear”) (in(in Europe or Asia) directly if they are participants of those systems, or indirectly through organizations which are participants in those systems.

50


     No Noteholder will be entitled to receive a certificate representing that person’s interest in the Notes, except as set forth below. Unless and until Notes of a series are issued in fully registered certificated form under the limited circumstances described below, all references in this Prospectus and the accompanyingapplicable Prospectus Supplement to actions by Noteholders will refer to actions taken by DTC upon instructions from Direct Participants, and all references in this Prospectus to distributions, notices, reports and statements to Noteholders will refer to distributions, notices, reports and statements to Cede, as the registered holder of the Notes, for distribution to Noteholders in accordance with DTC procedures. Therefore, it is anticipated that the only Noteholder will be Cede & Co., the nominee of DTC. Noteholders will not be recognized by the related Trustee as Noteholders as those terms will be used in the relevant agreements will only be able to exercise their collective rights as holders of Notes of the related class indirectly through DTC, the Direct Participants and the Indirect Participants, as further described below. In connection with such indirect exercise of rights through the DTC system, Noteholders may experience some delays in their receipt of payments, since distributions on book-entry securities first will be forwarded to Cede & Co. Notwithstanding the foregoing, Noteholders are entitled to all remedies available at law or in equity with respect to any delay in receiving distributions on the securities, including but not limited to remedies set forth in the relevant agreements against parties thereto, whether or not such delay is attributable to the use of DTC’s book-entry system.

44


     Under a book-entry format, because DTC can only act on behalf of Direct Participants that in turn can only act on behalf of Indirect Participants, the ability of a Noteholder to pledge book-entry securities to persons or entities that do not participate in the DTC system, or otherwise take actions in respect of such book-entry securities, may be limited due to the lack of physical certificates or notes for such book-entry securities. In addition, issuance of the notes in book-entry form may reduce the liquidity of such securities in the secondary market since certain potential investors may be unwilling to purchase securities for which they cannot obtain physical notes.
     Clearstream Banking Luxembourg and Euroclear will hold omnibus positions on behalf of their participants (referred to herein as “Clearstream Banking Participants” and “Euroclear Participants,” respectively) through customers’ securities accounts in their respective names on the books of their respective depositaries (collectively, the “Depositaries”“Depositaries") which in turn will hold those positions in customers’ securities accounts in the Depositaries’ names on the books of DTC.
     Transfers between Direct Participants will occur in accordance with DTC rules. Transfers between Clearstream Banking Participants and Euroclear Participants will occur in accordance with their applicable rules and operating procedures.
     Cross-market transfers between persons holding directly or indirectly through DTC, on the one hand, and directly or indirectly through Clearstream Banking Luxembourg or Euroclear Participants, on the other, will be effected in DTC in accordance with DTC rules on behalf of the relevant European international clearing system by its Depositary. However, each of these cross-market transactions will require delivery of instructions to the relevant European international clearing system by the counterparty in that system in accordance with its rules and procedures and within its established deadlines (European time). The relevant European international clearing system will, if the transaction meets its settlement requirements, deliver instructions to its Depositary to take action to effect final settlement on its behalf by delivering or receiving securities in DTC, and making or receiving payment in accordance with normal procedures for same-day funds settlement applicable to DTC. Clearstream Banking Participants and Euroclear Participants may not deliver instructions directly to the Depositaries.
     Because of time-zone differences, credits of securities received in Clearstream Banking Luxembourg or Euroclear as a result of a transaction with a Direct Participants will be made during subsequent securities settlement processing and dated the business day following the DTC settlement date. Those credits or any transactions in those securities settled during that processing will be reported to the relevant Euroclear or Clearstream Banking Luxembourg participant on that business day. Cash received in Clearstream Banking Luxembourg or Euroclear as a result of sales of Notes by or through a Clearstream Banking Participant or a Euroclear Participant to a Direct Participant will be received with value on the DTC settlement date but will be available in the relevant Clearstream Banking Luxembourg or Euroclear cash account only as of the business day following settlement in DTC.
     DTC is a limited-purpose trust company organized under the New York Banking Law, a “banking organization” within the meaning of the New York Banking Law, a member of the Federal Reserve System, a “clearing corporation” within the meaning of the New York UCC, and a “clearing agency” registered pursuant to the provisions of Section 17A of the Securities Exchange Act of 1934, as amended. DTC holds and provides asset servicing for over 2 million issues of U.S. and non-U.S. equity issues, corporate and municipal debt issues, and money market instruments from over 85 countries that DTC’s participants (“(“Direct Participants”)deposit with DTC. DTC also facilitates the post-trade settlement among Direct Participants of sales and other securities transactions in deposited securities, through electronic computerized book-entry transfers and pledges between Direct Participants’ accounts. This

51


eliminates the need for physical movement of securities certificates. Direct Participants include both U.S. and non-U.S. securities brokers and dealers, banks, trust companies, clearing corporations, and certain other organizations. DTC is a wholly-owned subsidiary of The Depository Trust & Clearing Corporation (“(DTCC”). DTCC, in turn, is owned by a number of Direct Participants of DTC and Members of the National Securities Clearing Corporation, Government Securities Clearing Corporation, MBS Clearing Corporation, and Emerging Markets Clearing Corporation, (“(“NSCC,” “GSCC,’‘ “MBSCC”and“EMCC, “MBSCC” and “EMCC,” also subsidiaries of DTCC), as well as by the New York Stock Exchange, Inc., the American Stock Exchange LLC, and the National Association of Securities Dealers, Inc. Access to the DTC system is also available to others such as both U.S. and non-U.S. securities brokers and dealers, banks, trust companies, and clearing corporations that clear through or maintain a custodial relationship with a Direct Participant, either directly or indirectly (“(“Indirect Participants”). DTC has Standard & Poor’s Rating Services, a division of The McGraw-Hill Companies, Inc.(“Standard & Poor’s”)highest rating: AAA. The rules applicable to DTC and its Participants are on file with the SEC. More information about DTC can be found at www.dtcc.com.
     Purchases of Notes of one or more series under the DTC system must be made by or through Direct Participants, which will receive a credit for those Notes on DTC’s records. The ownership interest of each actual purchase of each Note (“(“Beneficial Owner”)is in turn to be recorded on the Direct and Indirect Participants’ records. Beneficial Owners will not receive written confirmation from DTC of their purchase. Beneficial Owners are, however, expected to receive written confirmation from DTC providing details of the transaction, as well as periodic statements of their holdings, from the Direct or Indirect Participant through which the Beneficial Owner entered into the transaction. Transfers of ownership interests in the Notes are to be accomplished by entries made on the books

45


of Direct and Indirect Participants acting on behalf of Beneficial Owners. Beneficial Owners will not receive certificates representing their ownership interest in the Notes, except in the event that use of the book-entry system for the Notes is discontinued.
     To facilitate subsequent transfers, all Notes deposited by Direct Participants with DTC will be registered in the name of DTC’s partnership nominee, Cede or such other name as may be requested by an authorized representative of DTC. The deposit of Notes with DTC and their registration in the name of Cede will effect no change in beneficial ownership. DTC has no knowledge of the actual Beneficial Owners of the Notes; DTC’s records reflect only the identity of the Direct Participants to whose accounts such Notes are credited, which may or may not be the Beneficial Owners. The Direct and Indirect Participants will remain responsible for keeping account of their holdings on behalf of their customers.
     Conveyance of notices and other communications by DTC to Direct Participants, by Direct Participants to Indirect Participants, and by Direct Participants and Indirect Participants to Beneficial Owners will be governed by arrangements among them, subject to any statutory or regulatory requirements as may be in effect from time to time.
     Neither DTC nor Cede (nor such other DTC nominee) will consent or vote with respect to the Notes unless authorized by a Direct Participant in accordance with DTC’s Procedures. Under its usual procedures, DTC mails an Omnibus Proxy to the related Indenture Trustee as soon as possible after the record date. The Omnibus Proxy assigns Cede’s consenting or voting rights to those Direct Participants to whose accounts the Notes are credited on the record date (identified in a listing attached to the Omnibus Proxy).
     Redemption proceeds, distributions, and dividend payments on the Notes will be made to Cede, or such other nominee as may be requested by an authorized representative of DTC. DTC’s practice is to credit Direct Participants’ accounts, upon DTC’s receipt of funds and corresponding detail information from the related Indenture Trustee on payable date in accordance with their respective holdings shown on DTC’s records. Payments by Participants to Beneficial Owners will be governed by standing instructions and customary practices, as is the case with securities held for the accounts of customers in bearer form or registered in “street name,” and will be the responsibility of such Participant and not of DTC, the related Indenture Trustee, subject to any statutory or regulatory requirements as may be in effect from time to time. Payment of redemption proceeds, distributions, and dividend payments to Cede (or such other nominee as may be requested by an authorized representative of DTC) is the responsibility of the related Indenture Trustee, disbursement of such payments to Direct Participants will be the responsibility of DTC, and disbursement of such payments to the Beneficial Owners will be the responsibility of Direct and Indirect Participants.
     DTC may discontinue providing its services as securities depository with respect to the Notes at any time by giving reasonable notice to the related Indenture Trustee. Under such circumstances, in the event that a successor securities depository is not obtained, note certificates are required to be printed and delivered.

52


     The Depositor, the Trustee of the related Issuing Entity or the Administrative Agent of a series may decide to discontinue use of the system of book-entry-only transfers through DTC (or a successor securities depository). In that event, note certificates will be printed and delivered to DTC. See “–"— Definitive Notes.”Notes”in this Prospectus.
     Clearstream Banking Luxembourg is incorporated under the laws of Luxembourg as a professional depository. Clearstream Banking Luxembourg holds securities for its participating organizations (“(“Clearstream Banking Participants”)and facilitates the clearance and settlement of securities transactions between Clearstream Banking Participants through electronic book-entry changes in accounts of Clearstream Banking Participants, thereby eliminating the need for physical movement of certificates. Transactions may be settled in Clearstream Banking Luxembourg in any of various currencies, including United States dollars. Clearstream Banking Luxembourg provides to Clearstream Banking Participants, among other things, services for safekeeping, administration, clearance and settlement of internationally traded securities and securities lending and borrowing. Clearstream Banking Luxembourg interfaces with domestic markets in several countries. As a professional depository, Clearstream Banking Luxembourg is subject to regulation by the Luxembourg Monetary Institute. Clearstream Banking Participants are recognized financial institutions around the world, including underwriters, securities brokers and dealers, banks, trust companies, clearing corporations and other organizations and may include any underwriters, agents or dealers with respect to any class or series of Notes offered by this Prospectus and each accompanyingapplicable Prospectus Supplement. Indirect access to Clearstream Banking Luxembourg is also available to others, such as banks, brokers, dealers and trust companies that clear through or maintain a custodial relationship with a Clearstream Banking Participant, either directly or indirectly.
     Euroclear was created in 1968 to hold securities for participants of the Euroclear System (“(“Euroclear Participants”)and to clear and settle transactions between Euroclear Participants through simultaneous electronic book-entry delivery against payment, thereby eliminating the need for physical movement of certificates and any risk from lack of simultaneous transfers of securities and cash. Transactions may now be settled in any of various currencies, including United States dollars. The Euroclear System includes various other services, including securities lending and borrowing, and interfaces with domestic markets in several countries generally similar

46


to the arrangements for cross-market transfers with DTC described above. The Euroclear System is operated by the Euroclear Bank S.A./N.V. (the “Euroclear Operator” or “Euroclear”),Operator under contract with Euroclear Clearance System S.C., a Belgian cooperative corporation (the “Cooperative”“Cooperative"). All operations are conducted by the Euroclear Operator, and all Euroclear securities clearance accounts and Euroclear cash accounts are accounts with the Euroclear Operator, not the Cooperative. The Cooperative establishes policy for the Euroclear System on behalf of Euroclear Participants. Euroclear Participants include banks (including central banks), securities brokers and dealers and other professional financial intermediaries and may include any underwriters, agents or dealers with respect to any class or series of Notes offered by this Prospectus and each accompanyingapplicable Prospectus Supplement. Indirect access to the Euroclear System is also available to other firms that clear through or maintain a custodial relationship with a Euroclear Participant, either directly or indirectly.
     Securities clearance accounts and cash accounts with the Euroclear Operator are governed by the Terms and Conditions Governing Use of Euroclear and the related Operating Procedures of the Euroclear System and applicable Belgian law (collectively, the “Terms“Terms and Conditions”Conditions"). The Terms and Conditions govern transfers of securities and cash within the Euroclear System, withdrawals of securities and cash from the Euroclear System and receipts of payments with respect to securities in the Euroclear System. All securities in the Euroclear System are held on a fungible basis without attribution of specific certificates to specific securities clearance accounts. The Euroclear Operator acts under the Terms and Conditions only on behalf of Euroclear Participants, and has no record of or relationship with persons holding through Euroclear Participants.
     Payments with respect to Notes held through Clearstream Banking Luxembourg or Euroclear will be credited to the cash accounts of Clearstream Banking Participants or Euroclear Participants in accordance with the relevant system’s rules and procedures, to the extent received by its Depositary. Those payments will be subject to tax withholding in accordance with relevant United States tax laws and regulations. See “Material“Material Federal Income Tax Consequences.”Consequences”in this Prospectus. Clearstream Banking Luxembourg or the Euroclear Operator, as the case may be, will take any other action permitted to be taken by a Noteholder on behalf of a Clearstream Banking Participant or Euroclear Participant only in accordance with its relevant rules and procedures and subject to its Depositary’s ability to effect those actions on its behalf through DTC.
     Although DTC, Clearstream Banking Luxembourg and Euroclear have agreed to the foregoing procedures in order to facilitate transfers of Notes among participants of DTC, Clearstream Banking Luxembourg and Euroclear, they are under no obligation to perform or continue to perform those procedures and those procedures may be discontinued at any time.

53


     None of the Servicer, the Depositor, the Administrative Agent, the related Indenture Trustee or Trustee will have any liability for any aspect of the records relating to or payments made on account of beneficial ownership interests of the Notes held by Cede, DTC, Clearstream Banking Luxembourg or Euroclear, or for maintaining, supervising or reviewing any records relating to such beneficial ownership interests.
Definitive Notes
     The Notes of any series will be issued in fully registered, certificated form (“(“Definitive Notes”)to Noteholders or their respective nominees, rather than to DTC or its nominee, only if:
 1. DTC is no longer willing or able to discharge properly its responsibilities as depository with respect to the Notes of that series and none of the Depositor, the related Indenture Trustee of the Issuing Entity and the Administrative Agent are unable to locate a qualified successor;
 
 2. the Depositor, the Trustee of the related Issuing Entity or the Administrative Agent at its option, to the extent permitted by applicable law, elects to terminate the book-entry system through DTC; or
 
 3. after the occurrence of an Event ofIndenture Default with respect to a series, holders representing at least a majority of the outstanding principal amount of the related Notes, voting as a single class, advise the Indenture Trustee through DTC and its Direct Participants in writing that the continuation of a book-entry system through DTC (or a successor thereto) with respect to the Notes is no longer in the best interests of the Noteholders.
     Upon the occurrence of any event described in the immediately preceding paragraph, the Indenture Trustee will be required to notify all related Noteholders through DTC’s Direct Participants of the availability of Definitive Notes. Upon surrender by DTC of the definitive certificates representing the corresponding Notes and receipt of instructions for re-registration, the Indenture Trustee will reissue those Notes as Definitive Notes to the Noteholders.

47


     Payments on the Definitive Notes and Certificates will be made by the Indenture Trustee or the Owner Trustee, as the case may be, directly to the holders of the Definitive Notes or Certificates in accordance with the procedures set forth in this prospectusProspectus and to be set forth in the Indenture and the Trust Agreement. Interest and principal payments on the Securities on each Payment Date will be made to the holders in whose names the related Definitive Notes or Certificates, as applicable, were registered at the close of business on the related Deposit Date. Payments will be made by check mailed to the address of such holders as they appear on the Note register or Certificate register, as applicable, except that a Securityholder with Notes or Certificates having original denominations aggregating at least $1 million may request payment by wire transfer of funds pursuant to written instructions delivered to the applicable Trustee at least five Business Days prior to the Deposit Date. The final payment on the Certificates and on any Definitive Notes will be made only upon presentation and surrender of the Certificates or Definitive Notes, as applicable, at the office or agency specified in the notice of final payment to Securityholders. The Indenture Trustee or the Owner Trustee, as the case may be, or a paying agent will provide such notice to the registered Securityholders not more than 30 days nor less than 10 days prior to the date on which the final payment is expected to occur.
     Definitive Notes will be transferable and exchangeable at the offices of the Indenture Trustee or of a registrar named in a notice delivered to holders of Definitive Notes. No service charge will be imposed for any registration of transfer or exchange, but each of the related Indenture Trustee or the Owner Trustee may require payment of a sum sufficient to cover any tax or other governmental charge imposed in connection therewith.
Restrictions on Ownership and Transfer
     There are no restrictions on ownership or transfer of any Note of a series. However, the Notes of any series are complex investments. Only investors who, either alone or with their financial, tax and legal advisors, have the expertise to analyze the prepayment, reinvestment and default risks, the tax consequences of the investment and the interaction of these factors should consider purchasing any series of Notes. See “Risk“Risk Factors The notes are not suitable investments for all investors.”investors”in this Prospectus. In

54


addition, because the Notes of a series will not be listed on any securities exchange, you could be limited in your ability to resell them. See “Risk Factor –“Risk Factors — You may have difficulty selling your notes and/or obtaining your desired price” price due to the absence of a secondary market”in the applicable Prospectus Supplement.
     Certificates of a series will be retained by the Depositor, and may not be sold or transferred unless the Depositor dissolves or is terminated.
DESCRIPTION OF THE INDENTURE
     The following summary describes material terms of the Indenture pursuant to which the Issuing Entity will issue a series of Notes. A form of the Indenture has been filed as an exhibit to the Registration Statement of which this Prospectus forms a part. Additional provisions of any Indenture for a series of Notes will be described in the applicable Prospectus Supplement. This summary does not purport to be complete and is subject to, and qualified in its entirety by reference to, all the provisions of the Indenture.
Indenture Defaults
     With respect to the Notes of a given series, events of defaultsIndenture Defaults under the related Indenture (each, an “Indenture Default”“Indenture Default") will consist of:
 1. a default for five days or more in the payment of interest on any of those Notes, when the same becomes due and payable;
 
 2. a default in the payment of principal of any of those Notes on the related final scheduled payment date or on a payment date fixed for redemption of those Notes;
 
 3. a default in the observance or performance of any covenant or agreement of the Issuing Entity, or any representation or warranty of the Issuing Entity made in the related Indenture or in any certificate or other writing delivered under the related Indenture that proves to have been inaccurate in any material respect at the time made, which default or inaccuracy materially and adversely affects the interests of the Noteholders, and the continuation of that default or inaccuracy for a period of 60 days (or for such longer period not in excess of 90 days as may be reasonably necessary to remedy such failure; provided that (A) such failure is capable of remedy within 90 days or less and (B) a majority of the aggregate outstanding principal amount of the Notes, voting as a single class, consent to such longer cure period) after written notice thereof is given to the Issuing Entity by the Indenture Trustee or to the Issuing Entity and the Indenture Trustee by the holders of not less than the majority of the aggregate principal amount of the Notes, voting as a single class; or

48


 4. certain events of bankruptcy, insolvency, receivership or liquidation of the applicable Issuing Entity (which, if involuntarily, remains unstayed for more than 90 days).
     Noteholders holding at least a majority of the aggregate principal amount of a series of Notes outstanding, voting together as a single class, may waive any past default or Indenture Default prior to the declaration of the acceleration of the maturity of the Notes, except a default in the payment of principal of or interest on the Notes, or in respect of any covenant or provision in the related Indenture that cannot be modified or amended without unanimous consent of the Noteholders.
     However, the amount of principal required to be paid to Noteholders of that series under the related Indenture will generally be limited to amounts available to be deposited in the related Collection Account. Therefore, the failure to pay any principal on any class of Notes of a series generally will not result in the occurrence of an Indenture Default until the final scheduled payment date for that class of Notes or the payment date fixed for redemption of the Notes of that series. See “Risk“Risk Factors The failure to make principal payments on the notes prior to the applicable final scheduled payment date will generally not result in an event of default under the indenture.”indenture default”in this Prospectus. In addition, as described below, following the occurrence of an Indenture Default (other than the events described in (1) and (2) above) and acceleration of the maturity of the Notes, the related Indenture Trustee is not required to sell the assets of the related Issuing Entity, and may sell those assets only after meeting requirements specified in the related Indenture. In that case, even if the maturity of the Notes has been accelerated, there may not be any funds to pay principal of the Notes.

55


     The Issuing Entity for each series of Notes will be required to give the related Indenture Trustee and each Rating Agency prompt written notice of each Indenture Default on the part of the Administrative Agent under the related Indenture and each Hedge Event of Default on the part of the Cap Provider or Swap Counterparty, as applicable, under the related Hedge Agreement. [InIn addition, on (i) any Payment Date on which the Issuing Entity for a series of Notes has not received from the Cap Provider or Swap Counterparty, as applicable, any amount due from the Cap Provider or Swap Counterparty on such Payment Date, (ii) the Business Day following any such Payment Date if the Issuing Entity has not yet received such amount due from the Cap Provider or Swap Counterparty, as applicable, or (iii) the Business Day on which such failure to pay by the Cap Provider or Swap Counterparty, as applicable, becomes a Hedge Event of Default under the Hedge Agreement, the Issuing Entity of that series will be required to give immediate notice to the Cap Provider or Swap Counterparty, as applicable, the related Indenture Trustee and each Rating Agency.]
Remedies Upon an Indenture Default
     If an Indenture Default occurs and is continuing with respect to a series of Notes, the related Indenture Trustee or the holders of at least a majority of the aggregate principal amount of such Notes, voting as a single class, may declare the principal of the Notes to be immediately due and payable. This declaration may be rescinded by the holders of at least a majority of the then outstanding aggregate principal amount of the Notes of that series, voting together as a single class, before a judgment or decree for payment of the amount due has been obtained by the related Indenture Trustee if:
  the Issuing Entity has deposited with that Indenture Trustee an amount sufficient to pay (1) all interest on and principal of the Notes as if the Indenture Default giving rise to that declaration had not occurred and (2) all amounts advanced by that Indenture Trustee and its costs and expenses, and
 
  all Indenture Defaults other than the nonpayment of principal of the Notes that has become due solely due to that acceleration have been cured or waived.
     If the Notes of a series have been declared due and payable following an Indenture Default, the related Indenture Trustee may institute proceedings to collect amounts due, exercise remedies as a secured party, including foreclosure or sale of the related Issuing Entity’s Estate, or elect to maintain that Issuing Entity’s Estate and continue to apply proceeds from that Issuing Entity’s Estate as if there had been no declaration of acceleration. The Indenture Trustee for a series of Notes may not, however, unless it is required to sell the related Issuing Entity’s Estate under the related Trust Agreement as a result of the bankruptcy or insolvency of that Issuing Entity, sell that Issuing Entity’s Estate following an Indenture Default (other than the events described in (1) and (2) under “Indenture Default”“Indenture Defaults”in this Prospectus, above) unless:
  the holders of all outstanding Notes of that series consent to the sale;
 
  the proceeds of that sale are sufficient to pay in full the principal of and the accrued and unpaid interest on all outstanding Notes of that series at the date of the sale; or
 
  the Indenture Trustee determines that proceeds of the related Issuing Entity’s Estate would not be sufficient on an ongoing basis to make all payments on the outstanding Notes of that series as those payments would have become due if the

49


obligations had not been declared due and payable, and the Indenture Trustee obtains the consent of holders of at least 66 2/3% of the aggregate principal amount of all Notes of that series outstanding, voting together as a single class.
     An Indenture Trustee may, but is not required to, obtain and rely upon an opinion of an independent accountant or investment banking firm as to the sufficiency of the related Issuing Entity’s Estate to pay interest on and principal of the Notes on an ongoing basis. Any sale of the Issuing Entity’s Estate, other than a sale resulting from the bankruptcy, insolvency or termination of the related Issuing Entity, is subject to the requirement that an opinion of counsel be delivered to the effect that such sale will not cause the Titling Trust or the Issuing Entity to be classified as an association, or a publicly traded partnership, taxable as a corporation for federal income tax purposes.

56


     In the event of a sale of the Issuing Entity’s Estate, either as a result of the bankruptcy or insolvency of the Issuing Entity or following the occurrence of an Indenture Default under the circumstances described in the prior paragraph, at the direction of the Indenture Trustee or the Noteholders, the proceeds of such sale, together with available monies on deposit in the Reserve Account, will be distributed in the following priority:first, to the Indenture Trustee for amounts due as compensation or indemnity payments pursuant to the terms of the Indenture;second, to the Servicer for reimbursement of all outstanding advances;third, to the Servicer for amounts due in respect of unpaid Servicing Fees;fourth, to the Noteholders to pay due and unpaid interest including any overdue interest and, to the extent permitted under applicable law, interest on any overdue interest at the related Note Rate or Note Rates;fifth, to the holders of the Class A-1 Notes to pay due and unpaid principal on the Class A-1 Notes;sixth, to the holders of all other classes of Notes to pay due and unpaid principal on those classes of Notes, which shall be allocated to such classes of Notes on a pro rata basis; andseventh, to the Certificateholder.
     Subject to the provisions of the applicable Indenture relating to the duties of the related Indenture Trustee, if an Indenture Default occurs and is continuing with respect to a series of Notes, the related Indenture Trustee will be under no obligation to exercise any of the rights or powers under the Indenture at the request or direction of any of the holders of the related series of Notes if the Indenture Trustee reasonably believes it will not be adequately indemnified against the costs, expenses and liabilities that might be incurred by it in complying with that request. Subject to such provisions for indemnification and certain limitations contained in the related Indenture, the holders of at least a majority of the aggregate principal amount of the Notes then outstanding for a given series, voting together as a single class, will have the right to direct the time, method and place of conducting any proceeding or any remedy available to the related Indenture Trustee or exercising any trust power conferred on that Indenture Trustee.
     No holder of any series of Notes will have the right to institute any proceeding with respect to the related Indenture unless:
  holders of such series of Notes previously have given the related Indenture Trustee written notice of a continuing Indenture Default,
 
  holder of such series of Notes holding not less than 25% of the aggregate principal amount of the Notes then outstanding of such series have made written request of the related Indenture Trustee to institute that proceeding in its own name as Indenture Trustee,
 
  holders of such series of Notes have offered the related Indenture Trustee reasonable indemnity,
 
  the related Indenture Trustee has for 60 days failed to institute that proceeding, and
 
  no direction inconsistent with that written request has been given to the related Indenture Trustee during that 60-day period by Noteholders holding at least a majority of the aggregate principal amount of the Notes of that series, voting as a single class.
     With respect to any Issuing Entity, neither the related Indenture Trustee nor the related Owner Trustee in their respective individual capacities, nor any holder of a Certificate, nor any of their respective owners, beneficiaries, agents, officers, directors, employees, successors or assigns will, in the absence of an express agreement to the contrary, be personally liable for the payment of interest on or principal of the related series of Notes of or for the obligations of the related Issuing Entity or the related Indenture Trustee, in its capacity as Indenture Trustee, contained in the applicable Indenture.
Certain Covenants
     Under the related Indentures, each Issuing Entity will covenant that it will not,
  engage in any activities other than financing, acquiring, owning, pledging and managing the related SUBI Certificate as contemplated by the related Indenture and the other Basic Documents relating to that Trust,
 
  sell, transfer, exchange or otherwise dispose of any of its assets, including those assets included in the related Issuing Entity’s Estate, except as expressly permitted by the related Indenture and the other Basic Documents applicable to that series,

5057


  claim any credit on or make any deduction from the principal of and interest payable on the Notes of the related series — other than amounts withheld under the Internal Revenue Code of 1986, as amended (the “Code” “Code”or applicable state law) — or assert any claim against any present or former holder of those Notes because of the payment of taxes levied or assessed upon that Issuing Entity,
 
  permit (1) the validity or effectiveness of the related Indenture to be impaired, (2) any person to be released from any covenants or obligations with respect to those Notes under that Indenture except as may be expressly permitted by that Indenture, (3) any lien, charge, excise, claim, security interest, mortgage or other encumbrance (other than the lien of that Indenture) to be created on or extend to or otherwise arise upon or burden the assets of that Issuing Entity or any part thereof, or any interest therein or the proceeds therefrom (other than tax liens, mechanics’ liens and other liens arising by operation of law in any of the related SUBI Assets and solely as a result of an action or omission of the related lessee) or (4) except as provided in the Basic Documents, the lien of the related Indenture to not constitute a first priority (other than with respect to any such tax, mechanics’ or other lien) security interest in the estate of the Issuing Entity,
 
  incur, assume or guarantee any indebtedness other than indebtedness incurred in accordance with the Basic Documents, or
 
  except as otherwise permitted in the Basic Documents, dissolve or liquidate in whole or in part.
Replacement of the Indenture Trustee
     With respect to the Notes of a given series, the holders of at least a majority of the aggregate principal amount of those Notes outstanding, voting together as a single class, may remove the related Indenture Trustee without cause by so notifying the Indenture Trustee and the related Issuing Entity, and following that removal may appoint a successor Indenture Trustee, provided, that any applicable rating condition shall have been satisfied. Any successor Indenture Trustee must at all times satisfy all applicable requirements of the Trust Indenture Act of 1939 (the “TIA”“TIA”), and in addition, have a combined capital and surplus of at least $50,000,000 and a long-term debt rating of “A” or better by Standard & Poor’s Rating Services and Moody’s Investors Service(“Moody’s”)or be otherwise acceptable to each Rating Agency then rating that series of Notes.
     The Indenture Trustee for each series of Notes may resign at any time by so notifying the related Issuing Entity, the Servicer and each Rating Agency then rating that series of Notes. Each Issuing Entity will be required to remove the related Indenture Trustee if the Indenture Trustee:
  ceases to be eligible to continue as the Indenture Trustee,
 
  is adjudged to be bankrupt or insolvent,
 
  commences a bankruptcy proceeding, or
 
  otherwise becomes incapable of acting.
Upon the resignation or removal of the Indenture Trustee for a series of Notes, or the failure of the related Noteholders to appoint a successor Indenture Trustee following the removal without cause of the Indenture Trustee, the Issuing Entity will be required promptly to appoint a successor Indenture Trustee. All reasonable costs and expenses incurred in connection with removing and replacing the Indenture Trustee for a series of Notes will be by the Administrative Agent.
Duties of Indenture Trustee
     Except during the continuance of an Indenture Default, the Indenture Trustee for each series of Notes will:
perform such duties, and only such duties, as are specifically set forth in the related Indenture,

58


perform such duties, and only such duties, as are specifically set forth in the related Indenture,
  rely, as to the truth of the statements and the correctness of the opinions expressed therein, on certificates or opinions furnished to the Indenture Trustee that conform to the requirements of the related Indenture, and
 
  examine any such certificates and opinions that are specifically required to be furnished to an Indenture Trustee by the related Indenture to determine whether or not they conform to the requirements of the related Indenture.

51


Upon the continuance of an Indenture Default with respect to a series of Notes, the related Indenture Trustee will be required to exercise the rights and powers vested in it by the Indenture and use the same degree of care and skill in the exercise thereof as a prudent person would exercise or use under the circumstances in the conduct of that person’s own affairs.
Compensation and Indemnity
     The Servicer for each series of Notes will:
  pay the related Indenture Trustee from time to time reasonable compensation for its services,
 
  reimburse the related Indenture Trustee for all reasonable expenses, advances and disbursements reasonably incurred by it in connection with the performance of its duties as Indenture Trustee, and
 
  indemnify the related Indenture Trustee for, and hold it harmless against, any loss, liability or expense, including reasonable attorneys’ fees and expenses, incurred by it in connection with the performance of its duties as Indenture Trustee.
     No Indenture Trustee for any series of Notes will be indemnified by the Servicer against any loss, liability or expense incurred by it through its own willful misconduct, negligence or bad faith, except that such Indenture Trustee will not be liable:
  for any error of judgment made by it in good faith, unless it is proved that the Indenture Trustee was negligent in ascertaining the pertinent facts,
 
  with respect to any action it takes or omits to take in good faith in accordance with a direction received by it from the related Noteholders in accordance with the terms of the related Indenture, and
 
  for interest on any money received by it except as the Indenture Trustee and the related Issuing Entity may agree in writing.
     The Indenture Trustee for each series of Notes will not be deemed to have knowledge of any event unless an officer of that Indenture Trustee has actual knowledge of the event or has received written notice of the event in accordance with the provisions of the related Indenture.
Access to Noteholder Lists
     If Definitive Notes are issued for a series of Notes in the limited circumstances set forth in “Additional“Additional Information Regarding the Notes — Definitive Notes,”Notes”in this Prospectus, or the Indenture Trustee for that series of Notes is not the Note registrar, the related Trust will furnish or cause to be furnished to the Indenture Trustee a list of the names and addresses of the related Noteholders:
  as of each deposit date for that series, within five days after the applicable deposit date and
 
  within 30 days after receipt by the Issuing Entity of a written request for that list, as of not more than ten days before that list is furnished.
Annual Compliance Statement
     Each Issuing Entity will be required to file an annual written statement with the related Indenture Trustee certifying the fulfillment of its obligations under the related Indenture.

59


Reports and Documents by Indenture Trustee to Noteholders
     The Indenture Trustee for each series of Notes will be required to mail each year to the related Noteholders of record a brief report relating to its eligibility and qualification to continue as Indenture Trustee under the related Indenture, any amounts advanced by it under the related Indenture, the outstanding principal amount, the Note Rate and the Note Final Scheduled Payment Date in respect of each class of Notes, the indebtedness owing by the Issuer to the Indenture Trustee in its individual capacity, the property and funds physically held by the Indenture Trustee and any action taken by the Indenture Trustee that materially affects the Notes of the related series and that has not been previously reported. The Indenture Trustee for each series of Notes will also deliver, at the expense of the related Trust, to each Noteholder of that series such information as may be reasonably requested (and reasonably available to the Indenture Trustee) to enable such holder to prepare its federal and state income tax returns.

52


     The Indenture Trustee for each series of Notes will be required to furnish to any related Noteholder promptly upon receipt of a written request by such Noteholder (at the expense of the requesting Noteholder) duplicates or copies of all reports, notices, requests, demands, certificates and any other documents furnished to the Indenture Trustee under the Basic Documents.
     If required by TIA Section 313(a), within 60 days after each March 31, beginning in the year stated in the applicable Prospectus Supplement, the Indenture Trustee for each series of Notes will be required to mail to each Noteholder as required by TIA Section 313(c) a brief report dated as of such date that complies with TIA Section 313(a).
     Under the Servicing Agreement, each Issuing Entity will cause the Servicer to deliver to the Indenture Trustee, the Owner Trustee and each paying agent, if any, on or prior to the related payment date, a report describing distributions to be made to the Noteholders for the related Collection Period and Accrual Period. The form of such report will be described in the related prospectus supplement.applicable Prospectus Supplement. The Indenture Trustee will make such reports available to the Noteholders pursuant to the terms of the Indenture.
Satisfaction and Discharge of Indenture
     The Indenture for a series of Notes will be discharged with respect to the collateral securing those Notes upon the delivery to the related Indenture Trustee for cancellation of all of such Notes or, with specified limitations, upon deposit with the related Indenture Trustee of funds sufficient for the payment in full of those Notes.
Amendment
     The Indenture may be amended without the consent of any other person; provided that (i) either (A) any amendment that materially and adversely affects the interests of the related series of Noteholders will require the consent of such Noteholders evidencing not less than a majority of the aggregate outstanding amount of the Notes of that series voting together as a single class or (B) such amendment will not, as evidenced by an officer’s certificate of the Servicer or the Depositor, as applicable, delivered to the Indenture Trustee, materially and adversely affect the interests of such Noteholders and (ii) any amendment that adversely affects the interests of the related Certificateholder, the Indenture Trustee, the Owner Trustee, the Servicer or the Administrator, will require the prior written consent of each person whose interests are adversely affected. An amendment will be deemed not to materially and adversely affect the interests of the Noteholders of a series if the Rating Agency Condition is satisfied with respect to such amendment and the officer’s certificate described in the preceding sentence is provided to the Indenture Trustee. However, for so long as any Notes of a series are outstanding, the related Issuing Entity’s rights in the related SUBI Certificate will be subject to the lien of the Indenture. Therefore, the Indenture Trustee will be the holder of the SUBI Certificate for purposes of determining whether any proposed amendment to the related SUBI Trust Agreement, the Servicing Agreement or the Trust Agreement will materially adversely affect the interests of the holders of such SUBI Certificate. The consent of the Certificateholder of a series or the related Owner Trustee, the Servicer or the Administrator, will be deemed to have been given if the Servicer or Depositor, as applicable, does not receive a written objection from such person within ten (10) Business Days after a written request for such consent will have been given. The Indenture Trustee may, but will not be obligated to, enter into or consent to any such amendment that affects the Indenture Trustee’s own rights, duties, liabilities or immunities under the Basic Documents or otherwise.

60


     “Rating“Rating Agency Condition”means, with respect to any event or action and each Rating Agency, either (a) written confirmation by such Rating Agency that the occurrence of such event or action will not cause it to downgrade, qualify or withdraw its rating assigned to the Notes or (b) that such Rating Agency shall have been given notice of such event or action at least ten days prior to such event (or, if ten days’ advance notice is impracticable, as much advance notice as is practicable) and such Rating Agency shall not have issued any written notice that the occurrence of such event will cause it to downgrade, qualify or withdraw its rating assigned to the Notes. Notwithstanding the foregoing, no Rating Agency has any duty to review any notice given with respect to any event or action, and it is understood that such Rating Agency may not actually review notices received by it prior to or after the expiration of the ten day period described in (b) above. Further, each Rating Agency retains the right to downgrade, qualify or withdraw its rating assigned to all or any of the Notes at any time in its sole judgment even if the Rating Agency Condition with respect to an event or action had been previously satisfied pursuant to clause (a) or clause (b) above.
     Under the Indenture, neither the trustee of NILT Trust, nor the Indenture Trustee, as applicable, will be under any obligation to ascertain whether a Rating Agency Condition has been satisfied with respect to any amendment. When the Rating Agency Condition is satisfied with respect to such amendment, the Servicer will deliver to a responsible officer of the trustee of NILT Trust and the Indenture Trustee, as applicable, an officer’s certificate to that effect, and the trustee of NILT Trust and the Indenture Trustee may conclusively rely upon the officer’s certificate from the Servicer that a Rating Agency Condition has been satisfied with respect to such amendment.

53


     In addition, without the consent of each Noteholder affected thereby, no amendment or supplemental indenture may, among other things:
change the Note Final Scheduled Payment Date of or the date of payment of any installment of principal of or interest on any Note, or reduce the principal amount thereof, the interest rate thereon or the redemption price with respect thereto;
reduce the percentage of the aggregate outstanding principal amount of the Notes, the consent of the Noteholders of which is required for any such amendment or supplemental indenture or the consent of the Noteholders of which is required for any waiver of compliance with provisions of the Indenture or Indenture Defaults thereunder and their consequences provided for in the Indenture;
reduce the percentage of the aggregate outstanding principal amount of the Notes required to direct the Indenture Trustee to direct the Issuer to sell the Issuing Entity’s Estate pursuant after an Indenture Default, if the proceeds of such sale would be insufficient to pay the aggregate outstanding principal amount of the Notes plus accrued but unpaid interest on the Notes;
modify any provision of the section in the Indenture permitting amendments with Noteholder consent, except to increase any percentage specified therein or to provide that certain additional provisions of the Indenture or the other Basic Documents cannot be modified or waived without the consent of the Noteholder of each Outstanding Note affected thereby;
modify any of the provisions of the Indenture in such manner as to affect the calculation of the amount of any payment of interest or principal due on any Note on any Payment Date (including the calculation of any of the individual components of such calculation);
permit the creation of any lien ranking prior to or on a parity with the lien of the Indenture with respect to any part of the Issuing Entity’s Estate or, except as otherwise permitted or contemplated herein, terminate the lien of the Indenture on any property at any time subject thereto or deprive any Noteholder of the security provided by the lien of the Indenture; or
change the Note Final Scheduled Payment Date of or the date of payment of any installment of principal of or interest on any Note, or reduce the principal amount thereof, the interest rate thereon or the redemption price with respect thereto;
reduce the percentage of the aggregate outstanding principal amount of the Notes, the consent of the Noteholders of which is required for any such amendment or supplemental indenture or the consent of the Noteholders of which is required for any waiver of compliance with provisions of the Indenture or Indenture Defaults thereunder and their consequences provided for in the Indenture;
reduce the percentage of the aggregate outstanding principal amount of the Notes required to direct the Indenture Trustee to direct the Issuer to sell the Issuing Entity’s Estate pursuant after an Indenture Default, if the proceeds of such sale would be insufficient to pay the aggregate outstanding principal amount of the Notes plus accrued but unpaid interest on the Notes;
modify any provision of the section in the Indenture permitting amendments with Noteholder consent, except to increase any percentage specified therein or to provide that certain additional provisions of the Indenture or the other Basic Documents cannot be modified or waived without the consent of the Noteholder of each Outstanding Note affected thereby;
modify any of the provisions of the Indenture in such manner as to affect the calculation of the amount of any payment of interest or principal due on any Note on any Payment Date (including the calculation of any of the individual components of such calculation);
permit the creation of any lien ranking prior to or on a parity with the lien of the Indenture with respect to any part of the Issuing Entity’s Estate or, except as otherwise permitted or contemplated herein, terminate the lien of the Indenture on any property at any time subject thereto or deprive any Noteholder of the security provided by the lien of the Indenture; or
impair the right to institute suit for the enforcement of payment as provided in the Indenture.
DESCRIPTION OF THE TRUST AGREEMENT
     The following summary describes material terms of the Trust Agreement pursuant to which the Issuing Entity of a series will be created and Certificates will be issued. A form of the Trust Agreement has been filed as an exhibit to the Registration Statement of which this Prospectus forms a part. The provisions of any Trust Agreement may differ from those described in this Prospectus and, if so, will be described in the applicable Prospectus Supplement. This summary does not purport to be complete and is subject to, and qualified in its entirety by reference to, all the provisions of the Trust Agreement.Agreement.

61


Authority and Duties of the Owner Trustee
     If the Issuing Entity for a given series has issued Certificates pursuant to a Trust Agreement, the related Owner Trustee will administer the Issuing Entity in the interest of the holders of the Certificates (each, a “Certificateholder” “Certificateholder”and together with the Noteholders, the “Securityholders”“Securityholders”), subject to the lien of the related Indenture, in accordance with the Trust Agreement and the other Basic Documents applicable to that series.
     The Owner Trustee will not be required to perform any of the obligations of the Issuing Entity under the related Trust Agreement or the other Basic Documents that are required to be performed by:
  the Servicer under the related Servicing Agreement or the SUBI Trust Agreement,
 
  the Depositor under the related Trust Agreement, the Indenture or the SUBI Certificate Transfer Agreement,
 
  the Administrative Agent under the Trust Administration Agreement, or
 
  the Indenture Trustee under the related Indenture.
     The Trustee for each Issuing Entity will not manage, control, use, sell, dispose of or otherwise deal with any part of the related Issuing Entity’s Estate except in accordance with (i) the powers granted to and the authority conferred upon that Trustee pursuant to the related Trust Agreement, (ii) the other Basic Documents to which the Issuing Entity or the Trustee is a party, and (iii) any document or instruction delivered to that Trustee pursuant to the related Trust Agreement. In particular, the Trustee for each Issuing Entity will not transfer, sell, pledge, assign or convey the related SUBI Certificate except as specifically required or permitted by the Basic Documents relating to that series.

54


Restrictions on Actions by the Owner Trustee
     The Owner Trustee of each Issuing Entity may not:
  initiate or settle any claim or lawsuit involving that Issuing Entity, unless brought by the Servicer to collect amounts owed under a Lease,
 
  file an amendment to the related Certificate of Trust for an Issuing Entity (unless such amendment is required to be filed under applicable law),
 
  [amend the related Indenture in circumstances where the consent of any Certificateholder of the related series is required,] · [amend
amend the related Trust Agreement where Certificateholder consent is required,]
 
  [amend the related Trust Agreement where Certificateholder consent is not required if such amendment materially adversely affects the Certificateholder of the related series,]
 
  amend any [other]other Basic Document other than pursuant to, and in accordance with, the amendment provision set forth in such Basic Document, or
 
  appoint a successor Owner Trustee or Indenture Trustee.
[unless (1) the Owner Trustee provides 30 days’ written notice thereof to the Certificateholder and each Rating Agency and (2) the Certificateholder of that series does not object in writing to any such proposed amendment within 30 days of that notice.]

62


Actions by Certificateholder and Owner Trustee with Respect to Certain Matters
     The Owner Trustee of each Issuing Entity may not, except upon the occurrence of a Servicer Default subsequent to the payment in full of the reduced series of the Notes and in accordance with the written directions of the Certificateholder, remove the Servicer with respect to the related SUBI Assets or appoint a successor servicer with respect thereto. However, that Owner Trustee will not be required to follow any directions of the Certificateholder if doing so would be contrary to any obligation of the Owner Trustee or the related Issuing Entity. The Owner Trustee of each Issuing Entity may not sell the related SUBI Certificate except in the event of the bankruptcy or dissolution of the Depositor, or upon an Indenture Default with respect to that series of Notes (including the bankruptcy or dissolution of the related Issuing Entity). Upon any such sale of the related SUBI Certificate, the related SUBI Assets will be distributed to the purchaser thereof and will no longer constitute Titling Trust Assets, and the Leased Vehicles may be retitled as directed by that purchaser.
     The right of the Depositor or the Certificateholder of a series to take any action affecting the related Issuing Entity’s Estate will be subject to, as applicable, the rights of the Indenture Trustee under the related Indenture.
Restrictions on Certificateholder’s Powers
     The Certificateholder of a series will not direct the related Owner Trustee, and the Owner Trustee is not obligated to follow any direction from the Certificateholder, to take or refrain from taking any action if such action or inaction (i) would be contrary to any obligation of the Issuing Entity for that series or the Owner Trustee under the related Trust Agreement or any of the other Basic Documents applicable to that series or (ii) would be contrary to the purpose of the Issuing Entity for that series.
Resignation and Removal of the Owner Trustee
     The Owner Trustee of each Issuing Entity may resign at any time upon written notice to the Administrative Agent, the Servicer, the Depositor, the related Indenture Trustee and the Certificateholder of that series, whereupon the Depositor will be obligated to appoint a successor Trustee. The Depositor or the Certificateholder may remove the related Owner Trustee if that Owner Trustee becomes insolvent, ceases to be eligible or becomes legally unable to act. Upon removal of the Owner Trustee, the Depositor will appoint a successor Owner Trustee. The Depositor will be required to deliver notice of such resignation or removal of that Owner Trustee and the appointment of a successor Owner Trustee to each Rating Agency.
     The Owner Trustee of each Issuing Entity and any successor thereto must at all times:
be able to exercise corporate trust powers,

55


be able to exercise corporate trust powers,
  be subject to supervision or examination by federal or state authorities,
 
  have a combined capital and surplus of at least $50 million, and
 
  have a long-term debt rating of “A” or better by Standard & Poor’s and Moody’s or be otherwise acceptable to each Rating Agency.
     Each Rating Agencies must receive prior written notice of the proposed successor Owner Trustee. Any co-trustee or separate trustee appointed for the purpose of meeting applicable state requirements will not be required to meet these eligibility requirements.
Termination
     The Trust Agreement for each Issuing Entity will terminate upon (a) the final distribution of all funds or other property or proceeds of the related Issuing Entity’s Estate in accordance with the terms of the related Indenture, as specified in the related Trust Agreement, (b) the final distribution on the Certificates as specified in the related Trust Agreement or (c) at the option of the Servicer, a purchase of the related SUBI Certificate and other assets from the Issuing Entity if certain conditions specified in the applicable Prospectus Supplement are satisfied (an “Optional“Optional Purchase”). See “Additional“Additional Information Regarding the Securities  Optional Purchase”in the applicable Prospectus Supplement.

63


Liabilities and Indemnification
     The Depositor will indemnify the Owner Trustee of each Issuing Entity for any expenses incurred by the Owner Trustee in the performance of that Owner Trustee under the related Trust Agreement. The Depositor will not be entitled to make any claim upon the related Issuing Entity’s Estate for the payment of any such liabilities or indemnified expenses. The Depositor will not indemnify the Owner Trustee for expenses resulting from the willful misconduct, bad faith or negligence of that Owner Trustee, or for the inaccuracy of any representation or warranty of such Owner Trustee in the related Trust Agreement. The Owner Trustee of each Issuing Entity will not be liable for:
  any error in judgment of an officer of that Owner Trustee made in good faith, unless it is proved that such officer was negligent in ascertaining the facts,
 
  any action taken or omitted to be taken in accordance with the instructions of any related Certificateholder, the related Indenture Trustee, if any, the Depositor, the Administrative Agent or the Servicer,
 
  payments on the related series of Securities in accordance with their terms, or
 
  the default or misconduct of the Administrative Agent, the Servicer, the Depositor or the related Indenture Trustee, if any.
     No provision in the Trust Agreement or any other Basic Document will require the Owner Trustee of any Issuing Entity to expend or risk funds or otherwise incur any financial liability in the performance of any of its rights or powers under the related Trust Agreement or under any other Basic Document if the Owner Trustee has reasonable grounds for believing that reimbursement of such funds or adequate indemnity against such risk or liability is not reasonably assured or provided to it. In addition, the Owner Trustee of each Issuing Entity will not be responsible for or in respect of the validity or sufficiency of the related Trust Agreement or for the due execution thereof by the Depositor or for the form, character, genuineness, sufficiency, value or validity of any of the related Issuing Entity’s Estate or for or in respect of the validity or sufficiency of the other Basic Documents, other than the execution of and the certificate of authentication of the Certificates of the related series, and the Owner Trustee of each Issuing Entity will in no event be deemed to have assumed or incurred any liability, duty or obligation to any Securityholder or any third party dealing with the Issuing Entity or the Issuing Entity’s Estate, other than as expressly provided for in the related Trust Agreement and the other Basic Documents for that series.

64


Amendment
     The Trust Agreement may be amended without the consent of any other person; provided that (i) either (A) any amendment that materially and adversely affects the interests of the Noteholders or the Certificateholder will require the consent, respectively, of Noteholders evidencing not less than a majority of the aggregate outstanding amount of the Notes voting together as a single class, or of the CertificateholderorCertificateholder or (B) such amendment will not, as evidenced by an officer’s certificate of the Depositor delivered to the Indenture Trustee (with respect to the Noteholders) or the Certificateholder, as applicable, adversely affect the interests of the Noteholders or the Certificateholder, as the case may be and (ii) any amendment that adversely affects the interests of the Servicer or

56


the Indenture Trustee will require the prior written consent of the Persons whose interests are adversely affected, provided, further that an Opinion of Counsel will be furnished to the Indenture Trustee and the Owner Trustee to the effect that such amendment or supplement will not affect the treatment of any outstanding Notes for federal income tax purposes, or cause the related Issuing Entity or the SUBI Certificate to be classified as an association (or a publicly traded partnership) taxable as a corporation for federal income tax purposes. An amendment will be deemed not to materially and adversely affect the interests of the Noteholders of the related series if the Rating Agency Condition is satisfied with respect to such amendment and the officer’s certificate described in the preceding sentence is provided to the Indenture Trustee. The consent of the Servicer will be deemed to have been given if the Depositor, does not receive a written objection from such person within ten (10) Business Days after a written request for such consent will have been given. The Indenture Trustee may, but will not be obligated to, enter into or consent to any such amendment that affects the Indenture Trustee’s own rights, duties, liabilities or immunities under the Basic Documents or otherwise.
     Notwithstanding the foregoing, with respect to any series of Notes, no amendment to the Trust Agreement will (i) reduce the interest rate or principal amount of any Note, change the due date of any installment of principal of or interest in any Note, or the Redemption Price or delay the final scheduled payment date of any Note without the consent of the holder of such Note, or (ii) reduce the percentage of the aggregate outstanding principal amount of the outstanding Notes, the holders of which are required to consent to any matter without the consent of the holders of at least the majority of the aggregate outstanding principal amount of the outstanding Notes which were required to consent to such matter before giving effect to such amendment. Further, any of the Basic Documents (other than the Trust Administration Agreement, the Trust Agreement and the Indenture) may be amended without the consent of any of the Noteholders or any other Person to add, modify or eliminate those provisions as may be necessary or advisable in order to comply with or obtain more favorable treatment under or with respect to any law or regulation or any accounting rule or principle (whether now or in the future in effect); it being a condition to any of those amendments that the Rating Agency Condition has been met and the officer’s certificate of the Servicer or the Depositor, as applicable, regarding no material adverse affect is delivered to the Indenture Trustee.
     The Trust Agreement may also be amended or supplemented from time to time, at the request of the holders of no less than 66 2/3% of all outstanding Certificates of a series (provided that if the Depositor and its affiliates do not hold all of the Certificates, then the Certificates held by the Depositor and its affiliates will not be deemed Outstanding for purposes of that amendment provision) to approve any trust purpose with respect to the related Issuing Entity in addition to the purpose authorized pursuant to the Trust Agreement, upon not less that 90 days notice to each Rating Agency and each Noteholder and subject to each of (1) the prior written notice to each Rating Agency of such action, and (2) the consent of the holders of at least 66 2/3% of all outstanding Notes (including such Notes, if any, owned by the Issuer, the Depositor, the Servicer (as long as NMAC or an affiliate is the Servicer) and their respective affiliates), and provided, further that an opinion of counsel will be furnished to the Indenture Trustee and the Owner Trustee to the effect that such amendment or supplement will not affect the treatment of any outstanding Notes for federal income tax purposes, or cause the related Issuing Entity or the SUBI Certificate to be classified as an association (or a publicly traded partnership) taxable as a corporation for federal income tax purposes.
     Under the Trust Agreement, neither the trustee of NILT Trust, nor the Indenture Trustee, as applicable, will be under any obligation to ascertain whether a Rating Agency Condition has been satisfied with respect to any amendment. When the Rating Agency Condition is satisfied with respect to such amendment, the Servicer will deliver to a responsible officer of the trustee of NILT Trust and the Indenture Trustee, as applicable, an officer’s certificate to that effect, and the trustee of NILT Trust and the Indenture Trustee may conclusively rely upon the officer’s certificate from the Servicer that a Rating Agency Condition has been satisfied with respect to such amendment.

65


DESCRIPTION OF THE SUBI TRUST AGREEMENT
     The following summary describes material terms of the Titling Trust Agreement, as supplemented by a SUBI Supplement for each series of Notes, pursuant to which the SUBI will be allocated to that series of Notes. The Titling Trust Agreement and a form of the SUBI Supplement have been filed as exhibits to the Registration Statement of which this Prospectus forms a part. The provisions of any SUBI Supplement may differ from those described in this Prospectus and, if so, will be described in the applicable Prospectus Supplement. This summary does not purport to be complete and is subject to, and qualified in its entirety by reference to, all the provisions of the SUBI Trust Agreement.
The SUBI, Other SUBIs and the UTI
     The UTI Beneficiary is the initial beneficiary of the Titling Trust. The UTI Beneficiary may from time to time assign, transfer, grant and convey, or cause to be assigned, transferred, granted and conveyed, to the Titling Trustee, in trust, Titling Trust Assets. The UTI Beneficiary will hold the UTI, which represents a beneficial interest in all Titling Trust Assets other than Titling Trust Assets

57


allocated to a SUBI ( the “UTI“UTI Assets”). The UTI Beneficiary may in the future create and sell or pledge one or more SUBIs in connection with financings similar to the transaction described in this Prospectus and the applicable Prospectus Supplement or other transactions. Each holder or pledgee of the UTI will be required to expressly waive any claim to all Titling Trust Assets other than the UTI Assets and to fully subordinate any such claims to those other Titling Trust Assets if the waiver is not given full effect. Each holder or pledgee of a SUBI will be required to expressly waive any claim to all Titling Trust Assets, except for the related SUBI Assets, and to fully subordinate those claims to the Titling Trust Assets if the waiver is not given effect. Except under the limited circumstances described under “Additional“Additional Legal Aspects of the Titling Trust and the SUBI — The SUBI”,in this Prospectus, the assets of a SUBI allocated to a series of Notes will not be available to make payments in respect of, or pay expenses relating to, the UTI or any Other SUBI. Assets of Other SUBIs (the “Other“Other SUBI Assets”) will not be available to make payments in respect of, or pay expenses relating to, the Titling Trust Assets or that particular SUBI.
     Each SUBI will be created pursuant to a supplement to the Titling Trust Agreement, which will amend the Titling Trust Agreement only with respect to that SUBI or other SUBIs to which it relates. The SUBI Supplement will amend the Titling Trust Agreement only as it relates to that SUBI. No other supplement to the Titling Trust Agreement will amend the Titling Trust Agreement as it relates to such SUBI.
     All Titling Trust Assets, including assets of each SUBI, will be owned by the Titling Trustee on behalf of the beneficiaries of the Titling Trust. The SUBI Assets allocated to each series of Notes will be segregated from the rest of the Titling Trust Assets on the books and records of the Titling Trustee and the Servicer, and the holders of other beneficial interests in the Titling Trust — including the UTI and any Other SUBIs — will have no rights in or to those SUBI Assets. Liabilities of the Titling Trust will be respectively allocated to the SUBI Assets for each Trust and the UTI Assets if incurred in each case with respect thereto, or will be allocated pro rata among all Titling Trust Assets if incurred with respect to the Titling Trust Assets generally.
Special Obligations of the UTI Beneficiary
     The UTI Beneficiary will be liable for all debts and obligations arising with respect to the Titling Trust Assets or the operation of the Titling Trust, except that its liability with respect to any pledge of the UTI and any assignee or pledgee of a SUBI and the related SUBI Certificate will be as set forth in the financing documents relating thereto. To the extent the UTI Beneficiary pays or suffers any liability or expense with respect to the Titling Trust Assets or the operation of the Titling Trust, the UTI Beneficiary will be indemnified, defended and held harmless out of the assets of the Titling Trust against any such liability or expense, including reasonable attorneys’ fees and expenses.
Titling Trustee Duties and Powers; Fees and Expenses
     Under the SUBI Trust Agreement, the Titling Trustee will be required (a) to apply for and maintain, or cause to be applied for and maintained, all licenses, permits and authorizations necessary or appropriate to accept assignments of Leases and Leased Vehicles and to carry out its duties as Titling Trustee and (b) when required by applicable state law or administrative practice, to file or cause to be

66


filed applications for certificates of title as are necessary or appropriate so as to cause the Titling Trust or the Titling Trustee on behalf of the Titling Trust to be recorded as the owner or holder of legal title of record to the Leased Vehicles owned by the Titling Trust. In carrying out these duties,Except during the continuance of an event of default as defined under the SUBI Trust Agreement, the Titling Trustee will be required toneed perform only those duties specifically set forth in the SUBI Trust Agreement. During the continuance of an event of default as defined under the SUBI Trust Agreement, the Titling Trustee shall exercise such of the rights and powers vested in it by the SUBI Trust Agreement and use the same degree of care and skill in their exercise as a prudent person would exercise or use under the circumstances in the conduct of thatsuch prudent person’s own affairs. No provision of the SUBI Trust Agreement shall be construed to relieve the Titling Trustee from liability for its own negligent action, its own negligent failure to act, its own bad faith or its own willful misconduct.
     The Titling Trustee may be replaced by the UTI Beneficiary if it ceases to be qualified in accordance with the terms of the SUBI Trust Agreement or if certain representations and warranties made by the Titling Trustee therein prove to have been materially incorrect when made, or in the event of certain events of bankruptcy or insolvency of the Titling Trustee.
     The Titling Trustee will make no representations as to the validity or sufficiency of any SUBI or the related SUBI Certificate — other than the execution and authentication of the SUBI Certificate — or of any Lease, Leased Vehicle or related document, will not be responsible for performing any of the duties of the UTI Beneficiary or the Servicer and will not be accountable for the use or application by any owners of beneficial interests in the Titling Trust Assets of any funds paid in respect of the Titling Trust Assets or the investment of any of such monies before such monies are deposited into the Accounts relating to one or more SUBIs and the UTI. The Titling Trustee will not independently verify any Leases or Leased Vehicles. The duties of the Titling Trustee will generally be limited to the acceptance of assignments of leases, the titling of vehicles in the name of the Titling Trust or the Titling Trustee on behalf of the Titling Trust, the creation of one or more SUBIs and the UTI, the creation of the Collection Account relating to a SUBI and other accounts, the receipt of the various certificates, reports or other instruments required to be furnished to the Titling Trustee under the SUBI Trust Agreement, in which case the Titling Trustee will only be required to examine them to determine whether they conform to the requirements of the SUBI Trust Agreement, and (as a joint and several obligation, with NILT Trust, the UTI Beneficiary and any person(s) designated as a Beneficiary of the SUBI) the filing of any financing statements to the extent necessary to perfect (or evidence) the allocation of Titling Trust Assets to a SUBI.

58


     The Titling Trustee will be under no obligation to exercise any of the rights or powers vested in it by the SUBI Trust Agreement, to make any investigation of any matters arising thereunder or to institute, conduct or defend any litigation thereunder or in relation thereto at the request, order or direction of the UTI Beneficiary, the Servicer or the holders of a majority in interest in the related SUBI, unless such party or parties have offered to the Titling Trustee reasonable security or indemnity against any costs, expenses or liabilities that may be incurred therein or thereby. The reasonable expenses of every such exercise of rights or powers or examination will be paid by the party or parties requesting such exercise or examination or, if paid by the Titling Trustee, will be a reimbursable expense of the Titling Trustee.
     The Titling Trustee may enter into one or more agreements with such person or persons, including, without limitation, any affiliate of the Titling Trustee, as are by experience and expertise qualified to act in a trustee capacity and otherwise acceptable to the UTI Beneficiary. The Titling Trustee has engaged U.S. Bank as trust agent. Under the SUBI Trust Agreement, the Trust Agent will perform each and every obligation of the Titling Trustee under the SUBI Trust Agreement.
Resignation and Removal of the Titling Trustee
     The Titling Trustee may not resign without the express written consent of the UTI Beneficiary, which consent will not be unreasonably withheld. The UTI Beneficiary at its discretion may remove the Titling Trustee, or may remove the Titling Trustee if at any time the Titling Trustee ceases to be (i) a corporation organized under the laws of the United States or any state, (ii) qualified to do business in the states required in writing by the Servicer or (iii) acceptable to each Rating Agency then rating any series of Notes. In addition, the UTI Beneficiary may remove the Titling Trustee if (A) any representation or warranty made by the Titling Trustee under the SUBI Trust Agreement was untrue in any material respect when made, and the Titling Trustee fails to resign upon written request by the UTI Beneficiary, (B) at any time the Titling Trustee is legally unable to act, or adjudged bankrupt or insolvent, (C) a receiver of the Titling Trustee or its property has been appointed or (D) any public officer has taken charge or control of the Titling Trustee or of its property or affairs for the purpose of rehabilitation, conservation or liquidation.

67


     Upon the removal of the Titling Trustee, the UTI Beneficiary will promptly appoint a successor titling trustee . Any resignation or removal of the Titling Trustee and appointment of a success titling trustee will not become effective until acceptance of appointment by the successor titling trustee.
     Any successor titling trustee will execute and deliver to the Servicer, the predecessor titling trustee, the UTI Beneficiary and the holder of all SUBI Certificates written acceptance of its appointment as Titling Trustee. Upon accepting its appointment as Titling Trustee, the Titling Trustee will mail a notice of its appointment to the Rating Agencies then rating all outstanding series of Notes.
Indemnity of Titling Trustee and Trust Agent
     The Titling Trustee and the Trust Agent will be indemnified and held harmless out of and to the extent of the Titling Trust Assets with respect to any loss, liability, claim, damage or reasonable expense, including reasonable fees and expenses of counsel and reasonable expenses of litigation (collectively, a “loss”“loss”), arising out of or incurred in connection with (a) any of the Titling Trust Assets, including, without limitation, any loss relating to the leases or the leased vehicles, any personal injury or property damage claims arising with respect to any leased vehicles or any loss relating to any tax arising with respect to any Titling Trust Asset, or (b) the Titling Trustee’s or the Trust Agent’s acceptance or performance of the Trust’sIssuing Entity’s duties contained in the SUBI Trust Agreement. Notwithstanding the foregoing, neither the Titling Trustee nor the Trust Agent will be indemnified or held harmless out of the Titling Trust Assets as to such a loss:
  for which the Servicer will be liable under the related Servicing Agreement,
 
  incurred by reason of the Titling Trustee’s or the Trust Agent’s willful misfeasance, bad faith or negligence, or
 
  incurred by reason of the Titling Trustee’s or the Trust Agent’s breach of its respective representations and warranties made in the SUBI Trust Agreement or any Servicing Agreement.
Termination
     The Titling Trust will dissolve and the obligations and responsibilities of the UTI Beneficiary and the Titling Trustee will terminate upon the later to occur of the full payment of all amounts owed under the Titling Trust Agreement, all of the Trust Agreements and Indentures and any financing in connection with all SUBIs.

59


Issuing Entity as Third-Party Beneficiary
     As the holder of a SUBI Certificate, each Issuing Entity will be a third-party beneficiary of the SUBI Trust Agreement. Therefore, the Issuing Entity may, and, upon the direction of holders of the related Notes and, if any, Certificates holding at least a majority of the aggregate unpaid principal amount of such Notes, unless a higher percentage is required by the related Trust Agreement or the Indenture, voting together as a single class, will exercise any right conferred by the SUBI Trust Agreement upon a holder of any interest in the related SUBI. However, during the term of the Indenture relating to a series of Notes, the Issuing Entity will pledge the related SUBI Certificate to the Indenture Trustee and any action with respect to that SUBI must be approved by the related Noteholders in such percentage as is required by the Indenture.
Amendment
     The SUBI Trust Agreement may be amended without the consent of any other person; provided that (i) either (A) any amendment that materially and adversely affects the interests of the related series of Noteholders will require the consent of such Noteholders evidencing not less than a majority of the aggregate outstanding amount of the Notes of that series voting together as a single class or (B) such amendment will not, as evidenced by an officer’s certificate of the Servicer or the Depositor, as applicable, delivered to the Indenture Trustee, materially and adversely affect the interests of such Noteholders and (ii) any amendment that adversely affects the interests of the related Certificateholder, the Indenture Trustee or the Owner Trustee will require the prior written consent of each person whose interests are adversely affected. An amendment will be deemed not to materially and adversely affect the interests of the Noteholders of a series if the Rating Agency Condition is satisfied with respect to such amendment and the officer’s certificate

68


described in the preceding sentence is provided to the Indenture Trustee. The consent of the Certificateholder of a series or the related Owner Trustee will be deemed to have been given if the Servicer or Depositor, as applicable, does not receive a written objection from such person within ten (10) Business Days after a written request for such consent will have been given. The Indenture Trustee may, but will not be obligated to, enter into or consent to any such amendment that affects the Indenture Trustee’s own rights, duties, liabilities or immunities under the Basic Documents or otherwise.
     Notwithstanding the foregoing, no amendment to the SUBI Trust Agreement will (i) reduce the interest rate or principal amount of any Note, change the due date of any installment of principal of or interest on any Note, or the Redemption Price, or delay the final scheduled payment date of any Note without the consent of the holder of such Note, or (ii) reduce the percentage of the aggregate outstanding principal amount of the outstanding Notes, the holders of which are required to consent to any matter without the consent of the holders of at least the majority of the aggregate outstanding principal amount of the outstanding Notes which were required to consent to such matter before giving effect to such amendment. Further, the SUBI Trust Agreement may be amended without the consent of any of the Noteholders or any other Person to add, modify or eliminate those provisions as may be necessary or advisable in order to comply with or obtain more favorable treatment under or with respect to any law or regulation or any accounting rule or principle (whether now or in the future in effect); it being a condition to adverse effect is delivered to the Indenture Trustee.
     Under the SUBI Trust Agreement, neither the trustee of NILT Trust, nor the Indenture Trustee, as applicable, will be under any obligation to ascertain whether a Rating Agency Condition has been satisfied with respect to any amendment. When the Rating Agency Condition is satisfied with respect to such amendment, the Servicer will deliver to a responsible officer of the trustee of NILT Trust and the Indenture Trustee, as applicable, an officer’s certificate to that effect, and the trustee of NILT Trust and the Indenture Trustee may conclusively rely upon the officer’s certificate from the Servicer that a Rating Agency Condition has been satisfied with respect to such amendment.
DESCRIPTION OF THE SERVICING AGREEMENT
     The following summary describes material terms of the Basic Servicing Agreement and the supplement to the Basic Servicing Agreement in connection with each series of Notes. The Basic Servicing Agreement and a form of the servicing supplement have been filed as exhibits to the Registration Statement of which this Prospectus forms a part. The provisions of any supplement to the Basic Servicing Agreement may differ from those described in this Prospectus and, if so, will be described in the applicable Prospectus Supplement. This summary does not purport to be complete and is subject to, and qualified in its entirety by reference to, all the provisions of the Servicing Agreement.
General
     Under the Servicing Agreement for each Issuing Entity, the Servicer will perform on behalf of the Titling Trust all of the obligations of the lessor under the Leases, including, but not limited to, collecting and processing payments, responding to inquiries of lessees, investigating delinquencies, sending payment statements, paying costs of the sale or other disposition of Matured Vehicles or Defaulted Vehicles, overseeing the Leases, commencing legal proceedings to enforce Leases and servicing the Leases, including

60


accounting for collections, furnishing monthly and annual statements to the Titling Trustee with respect to distributions and generating federal income tax information. In this regard, the Servicer will make reasonable efforts to collect all amounts due on or in respect of the Leases and, in a manner consistent with the Servicing Agreement, will be obligated to service the Leases with the same degree of care and diligence as (i) NMAC employs in servicing leases and leased vehicles serviced by NMAC in its own account that are not assigned to the Titling Trust, or (ii) if NMAC is no longer the Servicer, is customarily exercised by prudent servicers employed to service retail leases of automobiles, sport utility vehicles, minivans or light-duty trucks, as applicable, for themselves or others. Each Trust will be a third-party beneficiary of the related Servicing Agreement. Consistent with the foregoing, the Servicer may in its discretion waive any Administrative Charges, in whole or in part, in connection with any delinquent payments due on a Lease. Administrative Charges are additional compensation payable to the Servicer. See “–“— Servicing Compensation.”Compensation”in this Prospectus. Accordingly, the amount of Administrative Charges actually waived by the Servicer during any Collection Period will not be included in the Collections received by the Servicer for any series of Notes. See “– Collections.”“— Collections” in this Prospectus.

69


     The Servicing Agreement for each Issuing Entity will require the Servicer to obtain all licenses and make all filings required to be held or filed by the Titling Trust in connection with the ownership of Leases and Leased Vehicles and take all necessary steps to maintain evidence of the Titling Trust’s ownership on the certificates of title to the Leased Vehicles.
     The Servicer will be responsible for filing all periodic sales and use tax or property, real or personal, tax reports, periodic renewals of licenses and permits, periodic renewals of qualifications to act as a statutory trust and other periodic regulatory filings, registrations or approvals arising with respect to or required of the Titling Trustee or the Titling Trust.
Custody of Lease Documents and Certificates of Title
     To reduce administrative costs and ensure uniform quality in the servicing of the Leases and NMAC’s own portfolio of leases, the Titling Trustee will appoint the Servicer as its agent, bailee and custodian of the Leases, the certificates of title relating to the Leased Vehicles, the insurance policies and insurance records and other documents related to the Leases and the related Lessees and Leased Vehicles. Such documents will not be physically segregated from other leases, certificates of title, insurance policies and insurance records or other documents related to other leases and vehicles owned or serviced by the Servicer, including leases and vehicles that are UTI Assets or Other SUBI Assets. The accounting records and computer systems of NMAC will reflect the allocation of the Leases and Leased Vehicles to the SUBI and the interest of the holders of the related SUBI Certificate therein. UCC financing statements reflecting certain interests in the Leases will be filed as described under “Additional“Additional Legal Aspects of the Leases and Leased Vehicles — Back-up Security Interests.”Interests”in this Prospectus.
Accounts
     The Servicer will establish and maintain with the Indenture Trustee of each series of Notes one or more accounts (each, a “Collection“Collection Account”) in the name of the Indenture Trustee on behalf of the related Noteholders, into which payments received on or in respect of the Leases and the Leased Vehicles and amounts released from any reserve account or other form of credit enhancement will be deposited for payment to the related Noteholders.
     The accounts to be established with respect to each Issuing Entity, including any reserve account and related Collection Accounts, will be described in the applicable Prospectus Supplement.
Collections
     GeneralGeneral..  Under the Servicing Agreement for each Issuing Entity, except as otherwise permitted under the Monthly Remittance Condition as described under “–“— Monthly Remittance Condition”in this Prospectus, below, the Servicer will deposit collections received into the related Collection Account within two business days of receiptidentification thereof. “Collections” “Collections”with respect to any Collection Period for each series of Notes will include all net collections collected or received in respect of the related SUBI Assets during such Collection Period, which are allocable to the related series of Notes and Certificates, including (in each case to the extent not duplicative):
  all Monthly Payments and Payments Ahead (when such Payments Ahead are received), amounts paid to the Servicer to purchase a Leased Vehicle and other payments under the Leases (other than Administrative Charges),
 
  all Repurchase Payments,
 
  all Pull-Forward Payments,
 
  all Reallocation Payments,

61


  all Residual Value Surplus,
 
  all Excess Mileage and Excess Wear and Tear Charges,

70


  all Monthly Sale Proceeds,
 
  all Net Liquidation Proceeds,
 
  all Net Insurance Proceeds,
 
  all Recoveries,
 
  all Remaining Net Auction Proceeds, and
 
  all Remaining Payoffs.
     “Auction“Auction Proceeds”will mean, with respect to each Collection Period, all amounts received by the Servicer in connection with the sale or disposition of any Leased Vehicle that is sold at auction or otherwise disposed of by the Servicer during such Collection Period, other than Insurance Proceeds.
     “Early“Early Termination Purchase Option Price”will mean, with respect to any Lease that is terminated prior to its Lease Maturity Date, the amount paid by the related obligor or a Dealer to purchase the related Leased Vehicle.
     “Liquidated Lease” will mean a Lease that is terminated and charged off by the Servicer in connection with a Credit Termination.
     “Liquidation“Liquidation Proceeds”will mean the gross amount received by the Servicer in connection with the attempted realization of the full amounts due or to become due under any Lease and of the Base Residual of the Leased Vehicle, whether from the sale or other disposition of the related Leased Vehicle (irrespective of whether or not such proceeds exceed the related Base Residual), the proceeds of any repossession, recovery or collection effort, the proceeds of recourse or similar payments payable under the related dealerDealer agreement, receipt of insurance proceeds and application of the related Security Deposit and the proceeds of any disposition fees or other related proceeds.
     “Net Liquidation Proceeds” will mean Liquidation Proceeds reduced by the related expenses.
     “Monthly“Monthly Early Termination Sale Proceeds”will mean, with respect to a Collection Period, all (i) amounts paid by lessees or Dealers with respect to Early Termination Purchase Option Price payments during such Collection Period and (ii) Net Auction Proceeds received by the Servicer in such Collection Period for Leased Vehicles with respect to which the related Leases were terminated and that were sold in such Collection Period on or after the termination of the related Leases prior to their respective Lease Maturity Dates, reduced by amounts required to be remitted to the related lessees under applicable law.
     “Monthly“Monthly Sales Proceeds”will mean the sum of the Monthly Early Termination Sale Proceeds and the Monthly Scheduled Termination Sale Proceeds.
     “Monthly“Monthly Scheduled Termination Sale Proceeds”will mean, with respect to a Collection Period, all (i) amounts paid by lessees or Dealers if either the lessee or a Dealer elects to purchase a Leased Vehicle for its Contract Residual following a termination of the related Lease at its Lease Maturity Date and (ii) Net Auction Proceeds received by the Servicer during such Collection Period for Leased Vehicles that matured and were sold in such Collection Period on or after the termination of the related Leases at their respective Lease Maturity Dates plus all Net Insurance Proceeds, reduced by amounts required to be remitted to the related lessees under applicable law.
     “Net“Net Auction Proceeds”will mean with respect to a Collection Period, all amounts received by the Servicer in connection with the sale or disposition of any Leased Vehicle that is sold at auction or otherwise disposed of by the Servicer during such Collection Period, other than Insurance Proceeds, reduced by the related Disposition Expenses and, in the case of a Matured Vehicle, any outstanding Sales Proceeds Advances.
     “Payment“Payment Ahead”will mean any payment of all or a part of one or more Monthly Payments remitted by a lessee with respect to a Lease in excess of the Monthly Payment due with respect to such Lease, which amount the lessee has instructed the Servicer to apply to Monthly Payments due in one or more subsequent Collection Periods.

6271


     “Recoveries” “Recoveries”will mean, with respect to a Collection Period, the sum of all amounts received (net of taxes) with respect to Leases that (a) became Liquidated Leases before such Collection Period and (b) have reached their respective Lease Maturity Dates or were terminated as a result of Early Lease Terminations before such Collection Period and with respect to which the proceeds from the sale of the related Leased Vehicles were received before such Collection Period, minus any amounts remitted to the related lessees as required by law.
     “Remaining“Remaining Net Auction Proceeds”will mean Net Auction Proceeds less amounts included in Monthly Scheduled Termination Sale Proceeds, Monthly Early Termination Sale Proceeds and Liquidation Proceeds.
     “Remaining“Remaining Payoffs”will mean amounts paid to the Servicer to purchase Leased Vehicles, less amounts included in Monthly Scheduled Termination Sale Proceeds and Monthly Early Termination Sale Proceeds.
     “Residual“Residual Value Surplus”for each Leased Vehicle that is returned to the Servicer following the termination of the related Lease at its Lease Maturity Date or an Early Lease Termination, will mean the positive difference, if any, between (a) the Net Auction Proceeds from the sale of the Leased Vehicle plus all Net Insurance Proceeds and (b) the Base Residual of such Leased Vehicle.
     Monthly Remittance ConditionCondition..  With respect to each Issuing Entity, the Servicer will deposit all payments (including any Repurchase Payments made by the Servicer) on the related Leases and Leased Vehicles collected during the collection period specified in the applicable Prospectus Supplement (each, a “Collection“Collection Period”) into the related Collection Account within two business days of receiptidentification thereof. However, so long as NMAC is the Servicer, if each condition to making monthly deposits as may be required by the related Servicing Agreement (including the satisfaction of specified rating criteria by NMAC and the absence of any Servicer Default) is satisfied, the Servicer may retain such amounts received during a Collection Period until such amounts are required to be disbursed on the next Payment Date. The Servicer will be entitled to withhold, or to be reimbursed from amounts otherwise payable into or on deposit in the related Collection Account, certain advances previously paid to the related Issuing Entity. Except in certain circumstances described in the related Servicing Agreement, pending deposit into the related Collection Account, Collections may be used by the Servicer at its own risk and for its own benefit and will not be segregated from its own funds. See “Risk“Risk Factors  You may suffer losses on your notes if the servicer holds collections and commingles them with its own funds.funds in this Prospectus.
     Net Deposits.For so long as NMAC is the Servicer, the Servicer will be permitted to deposit into the related Collection Account only the net amount distributable to the Issuing Entity on the related Deposit Date. The Servicer will, however, account to the Trust,Issuing Entity, the related Trustee, the Indenture Trustee and the Noteholders as if all of the deposits and distributions described herein were made individually. This provision has been established for the administrative convenience of the parties involved and will not affect amounts required to be deposited into the Accounts. [IfIf the Servicer were unable to remit the funds with respect to any series of Notes as described above, the related Noteholders might incur a loss. See “Risk“Risk Factors  You may suffer losses on your notes if the servicer holds collections and commingles them with its own funds”in this Prospectus.]
Sale and Disposition of Leased Vehicles
     Under the Servicing Agreement for each Issuing Entity, the Servicer, on behalf of the related Issuing Entity, will sell or otherwise dispose of (a) Leased Vehicles returned to, or repossessed by, the Servicer in connection with Credit Terminations (each, a “Defaulted“Defaulted Vehicle”) and (b) Leased Vehicles returned to the Servicer at the scheduled end of the related leases and in connection with Lessee Initiated Early Terminations and Casualty Terminations (each, a “Matured“Matured Vehicle”). In connection with such sale or other disposition, within two business days of receipt (unless the Monthly Remittance Condition is met), the Servicer will deposit into the related Collection Account all Net Auction Proceeds received during the related Collection Period. However, so long as the Servicer is making Sale Proceeds Advances, the Servicer may retain all Net Auction Proceeds received during a Collection Period until such amounts are required to be disbursed on the next Payment Date.
     Immediately prior to the sale or disposition of a Matured Vehicle or a Defaulted Vehicle, the Servicer may reallocate such Matured Vehicle or Defaulted Vehicle to the UTI for purposes of implementing NMAC’s LKE program. In connection with such reallocation, the Titling Trust, or NILT Trust as the UTI Beneficiary, will cause to be deposited into the related Collection Account the Reallocation Payments no later than two business days after such reallocation. Upon receipt of the Reallocation Payments, the related Issuing Entity will have no claim against or interest in such Defaulted Vehicle or Matured Vehicle.

72


Purchase of Leases Before Their Lease Maturity Dates
     In addition to reallocations of Leases and related Leased Vehicles under the circumstances described under “The“The Leases — Representations, Warranties and Covenants,”Covenants”in this Prospectus, if the Servicer grants a Term Extension with respect to a Lease, the Servicer will be required to (i) direct the Titling Trustee to reallocate from the related SUBI to the UTI that Lease and related Leased Vehicle or cause

63


to be conveyed to the Servicer that Lease and related Leased Vehicle on the related Deposit Date, and (ii) remit to the related Collection Account an amount equal to the Repurchase Payment with respect to that Lease. If a lessee changes the domicile of or title to a Leased Vehicle to a Restricted Jurisdiction, the Titling Trust (or the Titling Trustee on behalf of the Titling Trust) will be required to reallocate, or cause to be reallocated, a Lease and the related Leased Vehicle from the related SUBI to the UTI, or otherwise to convey such Lease and related Leased Vehicle to the Servicer, and remit to the related Collection Account an amount equal to the Repurchase Payment with respect to that Lease, unless the Servicer has delivered to the related Trustees an officer’s certificate to the effect that vehicles may be titled in the name of the Titling Trustee on behalf of the Titling Trust and beneficial interests therein may be transferred without retitling in a Restriction Jurisdiction.
Notification of Liens and Claims
     The Servicer will be required to notify as soon as practicable the Depositor (if NMAC is not acting as the Servicer), the related Indenture Trustee and the Titling Trustee of all liens or claims of any kind of a third party that would materially and adversely affect the interests of, among others, the Depositor or the Titling Trust in any Lease or Leased Vehicle. When the Servicer becomes aware of any such lien or claim with respect to any Lease or Leased Vehicle, it will take whatever action it deems reasonably necessary to cause that lien or claim to be removed.
Advances
     To the extent provided in the relatedapplicable Prospectus Supplement, if payment on a Lease is not received in full by the end of the month in which it is due, the Servicer, subject to limitations set forth below, on each Deposit Date, the Servicer obligated to make, by deposit into the Collection Account, a Monthly Payment Advance in respect of the unpaid Monthly Payment of the related Leased Vehicles, and a Sales Proceeds Advance in respect of the Securitization Value of Leases relating to certain Matured Vehicles. As used in this Prospectus, an “Advance” “Advance”refers to either a Monthly Payment Advance or a Sales Proceeds Advance. The Servicer will be required to make an Advance only to the extent that it determines that such Advance will be recoverable from future payments or collections on the related Lease or Leased Vehicle or otherwise. In making Advances, the Servicer will assist in maintaining a regular flow of scheduled payments on the Leases and, accordingly, in respect of the Notes, rather than guarantee or insure against losses. Accordingly, all Advances will be reimbursable to the Servicer, without interest, as described below and in the applicable Prospectus Supplement.
     Monthly Payment Advances.If a lessee makes a Monthly Payment that is less than the total Monthly Payment billed with respect to the lessee’s vehicle for the related Collection Period, the Servicer may be required to advance the difference between (a) the amount of the Monthly Payment due, and (b) the actual lessee payment received less amounts thereof allocated to monthly sales, use, lease or other taxes (each, a “Monthly“Monthly Payment Advance”).
     The Servicer will be entitled to reimbursement of all Monthly Payment Advances from (a) subsequent payments made by the related lessee in respect of the Monthly Payment due or (b) if the Monthly Payment Advance has been outstanding for at least 90 days after the end of the Collection Period in respect of which such Monthly Payment Advance was made, from the related Collection Account.
     Sales Proceeds Advances.If the Servicer does not sell or otherwise dispose of a Leased Vehicle that became a Matured Vehicle by the end of the related Collection Period, on the related Deposit Date, the Servicer may be required to advance to the Issuing Entity an amount equal to, if the related Lease (i) terminated early but is not a Lease in default, the Securitization Value, and (ii) relates to a Leased Vehicle that matured on its scheduled termination date, the Base Residual (each, a “Sales“Sales Proceeds Advance”).

73


     If the Servicer sells a Matured Vehicle after making a Sales Proceeds Advance, the Net Auction Proceeds will be paid to the Servicer up to the amount of such Sales Proceeds Advance, and the Residual Value Surplus will be deposited into the related Collection Account. If the Net Auction Proceeds are insufficient to reimburse the Servicer for the entire Sales Proceeds Advance, the Servicer will be entitled to reimbursement of the difference from the Collections on the related SUBI Assets, in respect of one or more future Collection Periods and retain such amount as reimbursement for the outstanding portion of the related Sales Proceeds Advance.
     If the Servicer has not sold a Matured Vehicle within 90 days after it has made a Sales Proceeds Advance, it may be reimbursed for that Sales Proceeds Advance from amounts on deposit in the related Collection Account. Within six months of receiving that reimbursement, if the related Leased Vehicle has not been sold, the Servicer will, if permitted by applicable law, cause that Leased Vehicle to be sold at auction and will remit the proceeds (less expenses) associated with the disposition of that Leased Vehicle to the related Collection Account.

64


Insurance on Leased Vehicles
     Each Lease will require the related lessee to maintain in full force and effect during the related Lease Term a comprehensive collision and physical damage insurance policy covering the actual cash value of the related Leased Vehicle and naming the Titling Trust as loss payee. Additionally, the lessee will be required to maintain vehicle liability insurance in amounts equal to the greater of the amount prescribed by applicable state law, or industry standards, as set forth in the related Lease (to the extent permitted by applicable law), naming the Titling Trust or the Titling Trustee, on behalf of the Titling Trust, as an additional insured.
     Because lessees may choose their own insurers to provide the required coverage, the actual terms and conditions of their policies may vary. If a lessee fails to obtain or maintain the required insurance, the related Lease will be deemed in default.
     NMAC does not require lessees to carry credit disability, credit life or credit health insurance or other similar insurance coverage that provides for payments to be made on the Leases on behalf of such lessees in the event of disability or death. To the extent that such insurance coverage is obtained on behalf of a lessee, payments received in respect of such coverage may be applied to payments on the related Lease to the extent that such lessee’s beneficiary chooses to do so.
Realization Upon Liquidated Leases
     The Servicer will use commercially reasonable efforts to repossess and liquidate Defaulted Vehicles. Such liquidation may be effected through repossession of Defaulted Vehicles and their disposition, or the Servicer may take any other action permitted by applicable law. The Servicer may enforce all rights of the lessor under the related Liquidated Lease, sell the related Defaulted Vehicle in accordance with such Liquidated Lease and commence and pursue any proceedings in connection with such Defaulted Lease. In connection with any such repossession, the Servicer will follow such practices and procedures as it deems necessary or advisable and as are normal and usual in the industry, and in each case in compliance with applicable law, and to the extent more exacting, the practices and procedure used by the Servicer in respect of leases serviced by it for its own account. The Servicer will be responsible for all costs and expenses incurred in connection with the sale or other disposition of Defaulted Vehicles, but will be entitled to reimbursement to the extent such costs constitute Disposition Expenses, or are expenses recoverable under an applicable insurance policy. Proceeds from the sale or other disposition of repossessed Leased Vehicles will constitute Liquidation Proceeds and will be deposited into the related Collection Account. To the extent not otherwise covered by Net Auction Proceeds or Liquidation Proceeds, the Servicer will be entitled to reimbursement of all Disposition Expenses from amounts on deposit in the related Collection Account upon presentation to the related Indenture Trustee of an officer’s certificate of the Servicer.
     A “Liquidated“Liquidated Lease”will mean a Lease that is terminated and charged off by the Servicer prior to its Maturity Date following a default thereunder. Collections in respect of a Collection Period will include all Net Auction Proceeds and Net Liquidation Proceeds collected during that Collection Period.

74


Servicer Records, Determinations and Reports
     The Servicer will retain or cause to be retained all data — including computerized records, operating software and related documentation — relating directly to or maintained in connection with the servicing of the Leases. Upon the occurrence and continuance of a Servicer Default and termination of the Servicer’s obligations under the related Servicing Agreement, the Servicer will use commercially reasonable efforts to effect the orderly and efficient transfer of the servicing of the Leases to a successor servicer.
     The Servicer will perform certain monitoring and reporting functions on behalf of the Depositor, the related Issuing Entity, the Trustees and the related Securityholders and the Certificateholder, including the preparation and delivery to the related Indenture Trustee, the Titling Trustee and each Rating Agency then rating the related series of Notes, on or before each Determination Date, of a certificate setting forth all information necessary to make all distributions required in respect of the related Collection Period, and the preparation and delivery of statements setting forth the information described under “—“— Evidence as to Compliance,”Compliance” in this Prospectus, and an annual officer’s certificate specifying the occurrence and status of any Servicer Default.
Evidence as to Compliance
     Under the Servicing Agreement for each Issuing Entity, the Servicer will be required to furnish to the related Issuing Entity and the Indenture Trustee an annual servicer report detailing the Servicer’s assessment of its compliance with the servicing criteria set forth in the relevant SEC regulations for asset-backed securities transactions, including Item 1122 of Regulation AB, as of and for the period ending the end of each fiscal year of the Issuing Entity and the Servicer’s assessment report will identify any material instance of noncompliance. Under the Servicing Agreement, on or before the last day of the third month after the end of each fiscal year of the

65


Issuing Entity (commencing on the first year after the issuance of the Notes), a firm of nationally recognized independent certified public accountants who may also render other services to the Servicer or to its affiliates will furnish to the related Issuing Entity, the Indenture Trustee and each Rating Agency with an attestation report as to such assessment report by the Servicer during the Servicer’s preceding fiscal year (or since the date of the issuance of the Notes in the case of the first such statement). The form of assessment report and attestation report required under the Servicing Agreement may be replaced by any similar form using any standards that are now or in the future in use by Servicer of comparable assets or which otherwise comply with any note, regulation, “no action” letter or similar guidelines promulgated by the SEC. The Servicing Agreement for each Issuing Entity will also provide for the delivery to the related Issuing Entity, the Indenture Trustee, each Rating Agency, and the Owner Trustee an annual servicing compliance statement, signed by an officer of the Servicer, stating that the Servicer has fulfilled all of its obligations under the Servicing Agreement in all material respects and there has been no Servicer Default during the preceding 12 months ended or since the closing date in the case of the first such compliance statement  or, if there has been any Servicer Default, describing each such default and the nature and status thereof.
     Copies of such statements, certificates and reports may be obtained by Noteholders or the Certificateholder by a request in writing addressed to the Indenture Trustee or the Owner Trustee, as the case may be, at the related corporate trust office. The annual servicer report, the annual attestation report, the annual Servicer’s statement of compliance and any areas of material non-compliance identified in such reports will be included in the Issuing Entity’s annual report on Form 10-K.
Servicing Compensation
     The Servicer will be entitled to compensation for the performance of its servicing and administrative obligations with respect to the SUBI Assets allocated to a series of Notes under the related Servicing Agreement. The Servicer will be entitled to receive a fee in respect of the related SUBI Assets equal to, for each Collection Period, in an amount equal to a specified percent per annum as set forth in the applicable Prospectus Supplement (the “Servicing“Servicing Rate”) of the aggregate Securitization Value of all Leases as of the first day of the related Collection Period (the “Servicing“Servicing Fee”). The Servicing Fee will be payable on each Payment Date and will be calculated and paid based upon a 360-day year consisting of twelve 30-day months.
     The Servicer will also be entitled to additional compensation in the form of expense reimbursement, administrative fees or similar charges paid with respect to the Leases, including disposition fees and any late payment fees, extension fees now or later in effect (collectively, the “Administrative“Administrative Charges”). For each series of Notes, the Servicer will pay all expenses incurred by it in connection with its servicing and administration activities under the related Servicing Agreement and will not be entitled to reimbursement of such expenses. For more information regarding the reimbursement of Disposition Expenses and Insurance Expenses, you should refer,

75


respectively, to “Nissan Motor Acceptance Corporation –“The Leases — Early Termination,” “Description of the Servicing Agreement  Advances”and “–“— Realization Upon Liquidated Leases.”Leases”in this Prospectus. The Servicer will have no responsibility, however, to pay any losses with respect to any Titling Trust Assets.
     The Servicing Fee will compensate the Servicer for performing the functions of a third party servicer of the Leases as an agent for the Titling Trust under the related Servicing Agreement, including collecting and processing payments, responding to inquiries of lessees, investigating delinquencies, sending payment statements, paying costs of the sale or other disposition of the related Matured Vehicles and Defaulted Vehicles, overseeing the related SUBI Assets and servicing the Leases, including making Advances, accounting for collections, furnishing monthly and annual statements to the Titling Trustee with respect to distributions and generating federal income tax information.
Servicer Resignation and Termination
     The Servicer may not resign from its obligations and duties under the related Servicing Agreement unless it determines that its duties thereunder are no longer permissible by reason of a change in applicable law or regulations. No such resignation will become effective until a successor servicer has assumed the Servicer’s obligations under the related Servicing Agreement. The Servicer may not assign a Servicing Agreement with respect to a series of Notes or any of its rights, powers, duties or obligations thereunder except as otherwise provided therein, or except in connection with a consolidation, merger, conveyance, transfer or assignment made in compliance with that Servicing Agreement.
     The rights and obligations of the Servicer under the related Servicing Agreement may be terminated following the occurrence and continuance of a Servicer Default, as described under “—“— Servicer Defaults.”Defaults”in this Prospectus.

66


Indemnification by and Limitation of Liability of the Servicer
     The Servicer will indemnify the Trustees and their respective agents for any loss, liability, claim, damage or expense that may be incurred by them as a result of any act or omission by the Servicer in connection with the performance of its duties under the Servicing Agreement, but only to the extent such liability arose out of the Servicer’s negligence, willful misconduct, bad faith or recklessness.
     The Servicing Agreement will further provide that neither the Servicer nor any of its directors, officers, employees and agents will be under any liability to the related Issuing Entity or the related Securityholders for taking any action or for refraining from taking any action pursuant to the Servicing Agreement or for errors in judgment;provided, however, that neither the Servicer nor any other person described above will be protected against any liability that would otherwise be imposed by reason of willful misfeasance, bad faith or negligence in the performance of duties or by reason of reckless disregard of obligations and duties thereunder. In addition, the Servicing Agreement will provide that the Servicer is under no obligation to appear in, prosecute or defend any legal action that is not incidental to the Servicer’s servicing responsibilities under the Servicing Agreement and that, in its opinion, may cause it to incur any expense or liability. The Servicer may, however, undertake any reasonable action that it may deem necessary or desirable in respect of the Servicing Agreement and the rights and duties of the parties thereto and the interests of the Securityholders thereunder. Any indemnification or reimbursement of the Servicer could reduce the amount otherwise available for distribution to Securityholders.
Servicer Defaults
     “Servicer“Servicer Default”under each Servicing Agreement will consist of the following:
 (a) any failure by the Servicer to deliver or cause to be delivered any required payment to (i) the related Indenture Trustee for distribution to the Noteholders, (ii) if applicable, the Owner Trustee of the related Issuing Entity for distribution to the Certificateholder, which failure continues unremedied for five Business Days after discovery thereof by an officer of the Servicer or receipt by the Servicer of written notice thereof from the related Indenture Trustee, the Certificateholder or Noteholders evidencing at least a majority interest of the aggregate outstanding principal amount of the outstanding Notes of the related series, voting together as a single class,

76


 (b) any failure by the Servicer to duly observe or perform in any material respect any of its other covenants or agreements in the Servicing Agreement, which failure materially and adversely affects the rights of any holder of the related SUBI Certificate, the Noteholders or the Certificateholder, as applicable, and which continues unremedied for 60 days (or for such longer period not in excess of 90 days as may be reasonably necessary to remedy such failure; provided that (1) such failure is capable of remedy within 90 days or less and (2) a majority of the outstanding Notes of the related series, voting as a single class, consents to such longer cure period) after receipt by the Servicer of written notice thereof from the Indenture Trustee or the related holders evidencing at least a majority of the outstanding Notes of the related series, voting as a single class, or such default becomes known to the Servicer,
 
 (d)(c) any representation, warranty or statement of the Servicer made in the Servicing Agreement, any other Basic Document to which the Servicer is a party or by which it is bound or any certificate, report or other writing delivered pursuant to the Servicing Agreement that proves to be incorrect in any material respect when made, which failure materially and adversely affects the rights of any holder of the SUBI Certificate, the Noteholders or the Certificateholder of the related series, and continues unremedied for 60 days (or for such longer period not in excess of 90 days as may be reasonably necessary to remedy such failure; provided that (1) such failure is capable of remedy within 90 days or less and (2) a majority of the outstanding Notes of the related series, voting as a single class, consents to such longer cure period) after receipt by the Servicer of written notice thereof from the Titling Trustee or the related holders evidencing at least a majority of the outstanding Notes of the related series, voting as a single class, or such incorrectness becomes known to the Servicer, or
 
 (e)(d) the occurrence of certain events of bankruptcy, insolvency, receivership or liquidation respect of the Servicer (in each case, remains unstayed and effect for a period of 90 consecutive days).
Rights Upon Servicer Default
     Upon the occurrence of any Servicer Default, the sole remedy available to the holder of the related SUBI Certificate will be to remove the Servicer and appoint a successor servicer. However, if the commencement of a bankruptcy or similar case or proceeding were the only default, the Servicer or its trustee-in-bankruptcy might have the power to prevent that removal. See “—“— Removal or Replacement of the Servicer.”Servicer”in this Prospectus.

67


Removal or Replacement of the Servicer
     Upon the occurrence of a Servicer Default, the Titling Trustee may, to the extent such Servicer Default relates (a) to all Titling Trust Assets, upon the direction of the holders of all SUBI Certificates and the UTI Certificate, excluding NMAC, the UTI Beneficiary or any other affiliate of the Servicer, terminate all of the rights and obligations of the Servicer under the Servicing Agreement with respect to all Titling Trust Assets or (b) only to assets of a particular SUBI, upon the direction of the holder and pledgee of the related SUBI Certificate, terminate all of the rights and obligations of the Servicer under the Servicing Agreement with respect to such SUBI Assets. For purposes of the immediately preceding sentence, the holder and pledgee of a SUBI Certificate will be the related Indenture Trustee acting at the direction of Noteholders of the related series holding not less than 66 2/3% of the aggregate principal amount of the Notes of that series, voting together as a single class. After the lien of the Indenture has been released, the Owner Trustee, acting at the direction of the Certificateholder, may remove the Servicer upon a Servicer Default. In each case, the Titling Trustee will effect that termination by delivering notice thereof to the Servicer, with a copy to each Rating Agency then rating the affected series of Notes, the Transferor, NILT Trust, and, any other holders of securities related to any Other SUBIs affected by that Servicer Default.
     Upon the termination or resignation of the Servicer, the Servicer, subject to that termination or removal, will continue to perform its functions as Servicer, in the case of (a) termination, until the earlier of the date specified in the termination notice or, if no such date is specified therein, the date of the Servicer’s receipt of such notice, and (b) resignation, until the later of (1) the date upon which the resigning Servicer becomes unable to act as Servicer, as specified in the resignation notice, or (2) a successor servicer has assumed the duties of the Servicer under the related Servicing Agreement.

77


     In the event of a termination of the Servicer as a result of a Servicer Default with respect only to the assets of one SUBI, the Titling Trustee, acting at the direction of the holder and pledgee of the related SUBI Certificate — which holder will be the related Indenture Trustee, acting at the direction of Noteholders holding not less than 66 2/3% of the aggregate principal amount of the related series of Notes, voting together as a single class, so long as any such series of Notes are outstanding and thereafter the Owner Trustee of the related Issuing Entity acting at the direction of the Certificateholder — will appoint a successor servicer. The Titling Trustee will have the right to approve that successor servicer, and that approval may not be unreasonably withheld. If a successor servicer is not appointed by the effective date of the predecessor servicer’s resignation or termination, then the Trust Agent will act as successor servicer. If the Trust Agent is legally unable to act as the Servicer, then the Titling Trust will be required to appoint, or petition a court of competent jurisdiction to appoint, any established entity the regular business of which includes the servicing of motor vehicle leases or retail installment sales contracts as the successor servicer. All reasonable costs and expenses incurred in connection with transferring the servicing of the related Leases and the Leased Vehicles to the successor services will be paid by the predecessor servicer (or, if the predecessor servicer is the Trust Agent, by NMAC).
     Upon the appointment of a successor servicer, the successor servicer will assume all of the rights and obligations of the Servicer under the related Servicing Agreement; provided, however, that no successor servicer will have any responsibilities with respect to the purchase of additional leases or vehicles by the Titling Trust or with respect to making advances. Any compensation payable to a successor servicer may not be in excess of that permitted the predecessor servicer unless the holders of the UTI and the SUBIs, as the case may be, bear such excess costs exclusively. If a bankruptcy trustee or similar official has been appointed for the Servicer, that trustee or official may have the power to prevent an Indenture Trustee, the Trustee of a Trust,an Issuing Entity, the Noteholders of a series or (if applicable) the related Certificateholder from effecting that transfer of servicing. The predecessor servicer will have the right to be reimbursed for any outstanding advances made with respect to the related SUBI Assets to the extent funds are available therefore in respect of the advances made.
Waiver of Past Defaults
     With respect to any Servicer Default related to a series of Notes, the Trustee of the Titling Trust, acting on the direction of the holders of Notes evidencing a majority of the principal amount of the then outstanding Notes of the related series, may waive any default of the Servicer in the performance of its obligations under the related Servicing Agreement and, upon any such waiver, such default will cease to exist and any Servicer Default arising therefrom will be deemed to have been remedies for all purposes under the related Servicing Agreement. No such waiver will extend to any subsequent or other Servicer Default.
Termination
     The Servicing Agreement for each Issuing Entity will terminate upon the earlier to occur of (a) the dissolution of the Titling Trust or (b) with respect to the Servicer, but not as to the applicable successor servicer, the resignation or removal of the Servicer with respect to that SUBI in accordance with the terms of the related Servicing Agreement, which will effect a termination only with respect to the related SUBI Assets and not with respect to any other Titling Trust Assets.

68


Amendment
     The Servicing Agreement may be amended without the consent of any other person; provided that (i) either (A) any amendment that materially and adversely affects the interests of the related series of Noteholders will require the consent of such Noteholders evidencing not less than a majority of the aggregate outstanding amount of the Notes of that series voting together as a single class or (B) such amendment will not, as evidenced by an officer’s certificate of the Servicer or the Depositor, as applicable, delivered to the Indenture Trustee, materially and adversely affect the interests of such Noteholders and (ii) any amendment that adversely affects the interests of the related Certificateholder, the Indenture Trustee or the Owner Trustee will require the prior written consent of each person whose interests are adversely affected. An amendment will be deemed not to materially and adversely affect the interests of the Noteholders of a series (including without limitation, any amendment to add, modify or eliminate any provisions in the Servicing Agreement or supplement as may be necessary or advisable in order to comply with or obtain more favorable treatment under or with respect to any law or regulation or any accounting rule or principle (whether now or in the future in effect)) if the Rating Agency Condition is satisfied with respect to such amendment and the officer’s certificate described in the preceding sentence is provided to the Indenture Trustee. The consent of the Certificateholder of a series or the related Owner Trustee will be deemed to have been given

78


if the Servicer or Depositor, as applicable, does not receive a written objection from such person within ten (10) Business Days after a written request for such consent will have been given. The Indenture Trustee may, but will not be obligated to, enter into or consent to any such amendment that affects the Indenture Trustee’s own rights, duties, liabilities or immunities under the Basic Documents or otherwise.
     Notwithstanding the foregoing, no amendment to the Servicing Agreement will (i) reduce the interest rate or principal amount of any Note, change the due date of any installment of principal of or interest on any Note, or the Redemption Price, or delay the final scheduled payment date of any Note without the consent of the holder of such Note, or (ii) reduce the percentage of the aggregate outstanding principal amount of the outstanding Notes, the holders of which are required to consent to any matter without the consent of the holders of at least the majority of the aggregate outstanding principal amount of the outstanding Notes which were required to consent to such matter before giving effect to such amendment. Further, the Servicing Agreement may be amended without the consent of any of the Noteholders or any other Person to add, modify or eliminate those provisions as may be necessary or advisable in order to comply with or obtain more favorable treatment under or with respect to any law or regulation or any accounting rule or principle (whether now or in the future in effect); it being a condition to adverse effect is delivered to the Indenture Trustee.
     Under the Servicing Agreement, neither the trustee of NILT Trust, nor the Indenture Trustee, as applicable, will be under any obligation to ascertain whether a Rating Agency Condition has been satisfied with respect to any amendment. When the Rating Agency Condition is satisfied with respect to such amendment, the Servicer will deliver to a responsible officer of the trustee of NILT Trust and the Indenture Trustee, as applicable, an officer’s certificate to that effect, and the trustee of NILT Trust and the Indenture Trustee may conclusively rely upon the officer’s certificate from the Servicer that a Rating Agency Condition has been satisfied with respect to such amendment.
DESCRIPTION OF THE TRUST ADMINISTRATION AGREEMENT
General
     NMAC, in its capacity as administrative agent for each series of Notes (the “Administrative“Administrative Agent”), will enter into an agreement (as amended and supplemented from time to time, a “Trust“Trust Administration Agreement”) with the related Issuing Entity and the Indenture Trustee pursuant to which the Administrative Agent will agree, to the extent provided in that Trust Administration Agreement, to perform the administrative obligations required to be performed by the related Issuing Entity or the Owner Trustee under the Indenture and Trust Agreement. As compensation for the performance of the Administrative Agent’s obligations under the Trust Administration Agreement and as reimbursement for its expenses related thereto, the Administrative Agent will be entitled to a monthly administration fee in an amount that will be set forth in the applicable Prospectus Supplement (the “Administrative“Administrative Fee”), which fee will be paid by the Servicer and not from the proceeds of the Leases, Leased Vehicles or other Titling Trust Assets an annual payment of compensation which shall be solely an obligation of the Servicer. The Administrative Agent will pay the fees and expenses of the Trustees of each related Issuing Entity and each paying agent, if any. The Trust Administration Agreement will be governed by the laws of the State of New York.
Amendment
     The Trust Administration Agreement may be amended with the written consent of the Owner Trustee but without the consent of the Noteholders or the Certificateholder, for the purpose of adding any provisions to or changing in any manner or eliminating any of the provisions of the Trust Administration Agreement or of modifying in any manner the rights of the Noteholders or the Certificateholder; provided, that such amendment will not, as evidenced by an officer’s certificate of the Administrative Agent or the Depositor delivered to the Indenture Trustee, materially and adversely affect the interest of any Noteholder or the Certificateholder. The Trust Administration Agreement may also be amended with the written consent of the Owner Trustee, the Certificateholder and the Noteholders evidencing at least a majority of the aggregate outstanding principal amount of Notes of the related series for the

69


purpose of adding any provisions to or changing in any manner or eliminating any of the provisions of Trust Administration Agreement or of modifying in any manner the rights of Noteholders or Certificateholder; provided, however, that no such amendment may (i) increase or reduce in any manner the amount of, or accelerate or delay the timing of, collections of payments on the Leases or distributions that are required to be made for the benefit of the Noteholders or the Certificateholder or (ii) reduce the percentage of the

79


Noteholders that are required to consent to any such amendment without the consent of the holders of all outstanding Notes of the related series. Notwithstanding the foregoing, the Administrative Agent may not amend the Trust Administration Agreement without the permission of the Depositor, which permission will not be unreasonably withheld.
     Under the Trust Administration Agreement, neither the trustee of NILT Trust, nor the Indenture Trustee, as applicable, will be under any obligation to ascertain whether a Rating Agency Condition has been satisfied with respect to any amendment. When the Rating Agency Condition is satisfied with respect to such amendment, the Servicer will deliver to a responsible officer of the trustee of NILT Trust and the Indenture Trustee, as applicable, an officer’s certificate to that effect, and the trustee of NILT Trust and the Indenture Trustee may conclusively rely upon the officer’s certificate from the Servicer that a Rating Agency Condition has been satisfied with respect to such amendment.
DESCRIPTION OF THE HEDGE AGREEMENT
     The following summary describes certain terms of an interest rate swap agreement, a currency swap agreement and an interest rate cap agreement that an Issuing Entity may enter into in order to reduce its exposure to currency and/or interest rate risks. Throughout this prospectus,Prospectus, the term “swap agreement” refers to either an interest rate swap agreement or a currency swap agreement and the term “swap” refers to either an interest rate swap or a currency swap. The provisions of any particular interest rate swap agreement, currency swap agreement or interest rate cap agreement may differ from those described in this section and will be more fully described in the relatedapplicable Prospectus Supplement. In addition, this summary does not purport to be complete and is subject to, and qualified in its entirety by reference to, the provisions of any swap agreement that is entered into by the related Issuing Entity.
Payments Under the Hedge Agreement
     As specified in the relatedapplicable Prospectus Supplement, in connection with an interest rate swap, a currency swap or an interest rate cap, on the Closing Date the related Issuing Entity may enter into a International Swaps and Derivatives Association, Inc.(“ISDA”)Master Agreement (Multi Currency-Cross Border) (such agreement, the “Master“Master Agreement”) with NMAC or an unaffiliated third party (in the case of an interest rate swap or a currency swap, the “Swap“Swap Counterparty”or, in the case of an interest rate cap, the “Cap“Cap Provider”), as modified to reflect the transactions described below (the Master Agreement, as so modified with respect to an interest rate swap or a currency swap, the “Swap“Swap Agreement”or, as so modified with respect to an interest rate cap, the “Cap“Cap Agreement”). Each of the Swap Agreement and the Cap Agreement will incorporate certain relevant standard definitions published by ISDA. Unless otherwise provided, as used herein, “Hedge“Hedge Agreement”means either a Swap Agreement or a Cap Agreement and “Hedge“Hedge Counterparty”means either a Swap Counterparty or a Cap Provider.
     Swap AgreementAgreement..  Under the Swap Agreement, the Issuing Entity will generally pay to the Swap Counterparty amounts in respect of interest and principal, as applicable, due on each Payment Date under the Swap Agreement, and the Swap Counterparty will generally pay to the Issuing Entity amounts equal to the interest or principal payable on the relevant Notes. If the Issuing Entity is unable to make any payment due to be made by it to the Swap Counterparty under the Swap Agreement, the Swap Counterparty generally will not be obligated to make its corresponding payment to the Issuing Entity under the Swap Agreement.
     If so specified in the relatedapplicable Prospectus Supplement, if on any specified payment date under the Swap Agreement the amount of funds from collections and other sources available to the Issuing Entity to make any payment owed to the Swap Counterparty is less than the amount due to the Swap Counterparty, the obligation of the Swap Counterparty to pay an amount equal to the interest or principal otherwise due on the relevant Notes on that date may be reduced in the same proportion as the proportion that the shortfall in the amount owed to the Swap Counterparty represents of the total amount due. Under such circumstances, if on a subsequent specified payment date, amounts are available and are paid by the Issuing Entity to the Swap Counterparty to reimburse all or any part of the shortfall, then the obligation of the Swap Counterparty to pay an amount equal to the interest or principal otherwise due on the Notes on that date will be increased in the same proportion as the proportion that the amount of the reimbursement represents of the amount otherwise owed by the Swap Counterparty on that date.
     Unless the Swap Agreement is terminated early as described under “—“— Early Termination of Swap Agreement,”Hedge Agreement”in this Prospectus, the Swap Agreement will terminate on the earlier of (i) the scheduled maturity date of the Notes and (ii) the date on which all amounts due in respect of the Swap Agreement have been paid.

7080


     Cap AgreementAgreement..  Under the Cap Agreement, generally, if a specified interest rate related to any payment date exceeds the cap rate (the “Cap“Cap Rate”) specified in the relatedapplicable Prospectus Supplement, the Cap Provider may be required to pay to the TrustIssuing Entity an amount equal to the product of:
  the specified interest rate for the related payment date minus the Cap Rate,
 
  the notional amount of the cap, which may be equal to the total outstanding principal amount of the relevant Notes on the first day of the accrual periodAccrual Period related to such payment date, and
 
  a fraction, the numerator of which is the actual number of days elapsed from and including the previous payment date, to but excluding the current payment date, or with respect to the first payment date, from and including the Closing Date, to but excluding the first payment date, and the denominator of which is 360 or 365, as specified in the applicable Prospectus Supplement.
     Unless the Cap Agreement is terminated early as described below under “—“— Early Termination of Hedge Agreement,”Agreement”in this Prospectus, the Cap Agreement will terminate, with respect to the relevant class or classes of Notes, on the earlier of (x) such Notes’ final scheduled Payment Date and (y) the date on which the principal balance of those Notes has been reduced to zero.
Conditions Precedent
     With respect to a Swap Agreement, the respective obligations of the Swap Counterparty and the Issuing Entity to pay certain amounts due under the Swap Agreement will be subject to the following conditions precedent: (i) no Swap Event of Default or event that with the giving of notice or lapse of time or both would become an Event of Default will have occurred and be continuing and (ii) no Early Termination Date will have occurred or been effectively designated. With respect to a Cap Agreement, the obligations of the Cap Provider to pay certain amounts due under the Cap Agreement will be subject to the conditions precedent that no Early Termination Date will have occurred or been effectively designated.
Defaults Under the Hedge Agreement
     Events of default under the Hedge Agreement (each, a “Swap“Swap Event of Default”or a “Cap“Cap Event of Default,”as applicable, and collectively, a “Hedge“Hedge Event of Default”) generally will be limited to: (i) the failure of the Issuing Entity (under the Swap Agreement only) or the Hedge Counterparty to pay any amount when due under the Hedge Agreement after giving effect to the applicable grace period, if any; (ii) the occurrence of certain events of insolvency or bankruptcy of the Issuing Entity (under the Swap Agreement only) or the Hedge Counterparty; and (iii) certain other standard events of default under the Master Agreement including “Breach“Breach of Agreement,” “Misrepresentation”“Misrepresentation” (generally not applicable to the Issuing Entity) and “Merger“Merger without Assumption,”as described in Sections 5(a)(ii), 5(a)(iv) and 5(a)(viii) of the Master Agreement and [suchsuch other events of default as may be described in the relatedapplicable Prospectus Supplement.]
Termination Events
     Termination events under a Hedge Agreement (each, a “Swap“Swap Termination Event”or a “Cap“Cap Termination Event,”as applicable, and collectively, a “Hedge“Hedge Termination Event”) will consist of the following: (i) the related Trust or the Depositor becomes subject to registration as an “investment“investment company”under the Investment Company Act of 1940 (under the Swap Agreement only); and (ii) certain standard termination events under the Master Agreement including “Illegality” (which“Illegality”(which generally relates to changes in law causing it to become unlawful for either of the parties to perform its obligations under the Hedge Agreement), “Tax“Tax Event” (which(which generally relates to either party to the Hedge Agreement receiving payments thereunder from which an amount has been deducted or withheld for or on account of certain taxes) and “Tax“Tax Event Upon Merger” (which(which generally relates to a party to the Hedge Agreement receiving a payment under the Hedge Agreement from which an amount has been deducted or withheld for or on account of certain taxes as a result of a party merging with another entity), each as more fully described in Sections 5(b)(i), 5(b)(ii) and 5(b)(iii) of the Master Agreement and such other termination events as may be described in the relatedapplicable Prospectus Supplement; provided, however, that the occurrence of a “Tax Event” or “Tax Event Upon Merger” generally will only constitute a Hedge Termination Event if the requisite percentage of Noteholders specified in the relatedapplicable Prospectus Supplement directs the Trustee to terminate the Hedge Agreement and liquidate the assets of the Trust.Issuing Entity.

81


Early Termination of Hedge Agreement
     Upon the occurrence of any Hedge Event of Default under the Hedge Agreement, the non-defaulting party will have the right to designate an Early Termination Date (as defined in the Hedge Agreement) upon the occurrence and continuance of such Hedge Event

71


of Default. A Hedge Agreement will terminate on an Early Termination Date. With respect to Hedge Termination Events, an Early Termination Date may be designated by one or both of the parties (as specified in the Hedge Agreement with respect to each such termination event) and will occur only upon notice and, in certain cases, after the party causing the termination event has used reasonable efforts to transfer its rights and obligations under such Hedge Agreement to a related entity within a limited period after notice has been given of the termination event, all as set forth in the Hedge Agreement. The occurrence of an Early Termination Date under the Hedge Agreement will constitute a “Swap“Swap Termination”or a “Cap“Cap Termination,”as applicable, and each a “Hedge“Hedge Termination.”
     Upon any Hedge Termination, the Issuing Entity (under a Swap Agreement only) or the Hedge Counterparty may be liable to make a termination payment to the other (regardless, if applicable, of which party may have caused such termination). Such termination payment will be calculated on the basis that the Issuing Entity is the Affected Party (as defined in the Hedge Agreement), subject to certain exceptions. With respect to a Swap Agreement, the amount of any such termination payment will be based on the market value of the Swap Agreement computed on the basis of market quotations of the cost of entering into swap transactions with the same terms and conditions that would have the effect of preserving the respective full payment obligations of the parties, in accordance with the procedures set forth in the Swap Agreement (assuming, for purposes of such calculation, that all outstanding amounts previously due but unpaid to the Swap Counterparty are due and payable on the first related Payment Date that would have occurred after the Early Termination Date). With respect to a Cap Agreement, the amount of any such termination will be based on the market value of the Cap Agreement computed on the basis of market quotations of the cost of entering into interest rate cap transactions with the same terms and conditions that would have the effect of preserving the respective full payment obligations of the parties, in accordance with the procedures set forth in the Cap Agreement (assuming, for purposes of such calculation, that all outstanding shortfalls in amounts payable as cap payments to the Issuing Entity are due and payable on the first related Payment Date that would have occurred after the Early Termination Date). Any such termination payment could, if interest or currency exchange rates have changed significantly, be substantial.
     The applicable Prospectus Supplement will specify whether the defaulting party will be entitled to any portion of the termination payment related to the market value of the Swap Agreement because of its default with respect to any particular Swap Event of Default or Swap Termination Event.
     Generally, if a Hedge Termination occurs, the principal of each class of Notes will become immediately payable and the Indenture Issuing Entity will be obligated to liquidate the assets of the related Issuing Entity. In any such event, the ability of the Issuing Entity to pay interest and/or principal on each class of Notes will depend on (i) the price at which the assets of the Issuing Entity are liquidated, (ii) in the case of a Swap Termination, (a) the amount of the swap termination payment, if any, which may be due to the Swap Counterparty from the Issuing Entity under the Swap Agreement and (b) the amount of the swap termination payment, if any, which may be due to the Issuing Entity from the Swap Counterparty under the Swap Agreement, and (iii) in the case of a Cap Termination, the amount of the cap termination payment, if any, which may be due to the Issuing Entity from the Cap Provider under the Cap Agreement. In the event that the net proceeds of the liquidation of the assets of the Issuing Entity are not sufficient to make all payments due in respect of the Notes and for the Issuing Entity to meet its obligations, if any, in respect of the termination of the Hedge Agreement, then such amounts will be allocated and applied in accordance with the priority of payments described in the relatedapplicable Prospectus Supplement. In the case of a Swap Termination, the claims of the Swap Counterparty in respect of such net proceeds will rank higher in priority than the claims of the relevant Notes. If a Hedge Termination occurs and the related Issuing Entity does not terminate, that Issuing Entity will not be protected from the interest rate and currency fluctuations hedged by the Hedge Agreement, and payments to the related Noteholders and the Certificateholder may be adversely affected.

82


Taxation
     Neither the Issuing Entity nor the Hedge Counterparty will be obligated under a Hedge Agreement to gross up if withholding taxes are imposed on payments made under the Hedge Agreement.
     With respect to the Swap Agreement, if any withholding or similar tax is imposed on payments by the related Issuing Entity to the Swap Counterparty under the Swap Agreement, the Swap Counterparty will be entitled to deduct amounts in the same proportion (as calculated in accordance with the Swap Agreement) from subsequent payments due from it. If the Swap Counterparty is required to withhold amounts from payments by the Swap Counterparty under the Swap Agreement, the payment obligations of the Swap Counterparty will be reduced by such amounts and the payment obligations of the Issuing Entity under the Swap Agreement will remain the same. With respect to the Cap Agreement, if the Cap Provider is required to withhold amounts from payments by the Cap Provider under the Cap Agreement, the payment obligations will be reduced by such amounts and the payment obligations, if any of the Issuing Entity under the Cap Agreement will remain the same. In any of these events, payments on the Securities may be subject to reduction in proportion to the amount so deducted or withheld. Further, a specified percentage of the Securityholders may direct the

72


Trustee to terminate the Hedge Agreement and liquidate the assets of the Issuing Entity, as described above under “—“— Termination Events.”Events”in this Prospectus.
Assignment
     Except as provided below, neither the Issuing Entity nor the Hedge Counterparty will be permitted to assign, novate or transfer as a whole or in part any of its rights, obligations or interests under the Hedge Agreement. The Hedge Counterparty may transfer the Hedge Agreement to another party on ten business days’ prior written notice, provided that (i) such notice will be accompanied by a guarantee of the Hedge Counterparty of such transferee’s obligations in form and substance reasonably satisfactory to the Trustee, (ii) the Hedge Counterparty delivers an opinion of independent counsel of recognized standing in form and substance reasonably satisfactory to the Trustee confirming that as of the date of such transfer the transferee will not, as a result of such transfer, be required to withhold or deduct on account of tax under the Hedge Agreement, (iii) a Hedge Termination Event or Hedge Event of Default does not occur under the Hedge Agreement as a result of such transfer and (iv) the then current ratings of the Securities are not adversely affected as a result of such transfer. In addition, if the debt rating of the Hedge Counterparty is reduced to a level below that specified in the relatedapplicable Prospectus Supplement, the Hedge Counterparty generally may assign the Hedge Agreement to another party (or otherwise obtain a replacement hedge agreement on substantially the same terms as the Hedge Agreement) and thereby be released from its obligations under the Hedge Agreement; provided that (i) the new hedge counterparty by a written instrument accepts all of the obligations of the Hedge Counterparty under the Hedge Agreement to the reasonable satisfaction of the Trustee, (ii) the Hedge Counterparty delivers an opinion of independent counsel of recognized standing in form and substance reasonably satisfactory to the Trustee confirming that as of the date of such transfer the new hedge counterparty will not, as a result of such transfer or replacement, be required to withhold or deduct on account of tax under the Hedge Agreement, (iii) a Hedge Termination Event or Hedge Event of Default does not occur under the Hedge Agreement as a result of such transfer and (iv) the ratings assigned to the Securities after such assignment and release will be at least equal to the ratings assigned by any applicable rating agency to the Securities at the time of such reduction of the rating of the Hedge Counterparty’s long-term debt. Any cost of such transfer or replacement will be borne by the Hedge Counterparty or the new hedge counterparty and not by the Issuing Entity; provided, however, that the Hedge Counterparty will not be required to make any payment to the new hedge counterparty to obtain an assignment or replacement swap or cap. The Hedge Counterparty will have no obligation to assign the Hedge Agreement or obtain a replacement hedge agreement in the event of a ratings downgrade and neither the Issuing Entity nor the Securityholders will have any remedy against the Hedge Counterparty if the Hedge Counterparty fails to make such an assignment or obtain a replacement hedge agreement. In the event that the Hedge Counterparty does not elect to assign the Hedge Agreement or obtain a replacement hedge agreement, the Hedge Counterparty may (but will not be obligated to) establish any other arrangement satisfactory to the applicable rating agency, in each case such that the ratings of the Securities by the applicable rating agency will not be withdrawn or reduced.
Modification and Amendment of the Hedge Agreement
     The Indenture will contain provisions permitting the Indenture Trustee to enter into any amendment or modification of, or to terminate (for reasons other than pursuant to a Hedge Termination Event or Hedge Event of Default) (a “non-mandatory termination”), the Hedge Agreement, provided that any such amendment or modification either (i) is made only to cure anyan ambiguity or mistake, (ii) to correct any defective provisions or to correct or supplement any provision therein which may be inconsistent with any other provision therein or with such agreement or (iii) to add any other provisionsin the Hedge Agreement with respect to matters or questions arising underthereunder which shall not be inconsistent with the Hedge Agreement; provided,provisions thereof or of the Indenture, in theeach case of clause (iii), thatso long as such amendment willor modification does not adversely affect

83


in any material respect the interest of any specified Noteholder. Any such amendment will be deemed not to adversely affect in any material respectrespects the interests of any specified Noteholder if(as evidenced by an opinion of counsel acceptable to the Indenture Trustee receivesTrustee), or (ii) either (A) only corrects a manifest error or (B) is principally and manifestly for the benefit of the Noteholders. Any other amendment, modification or non-mandatory termination of the Hedge Agreement shall require the prior written consent of the Noteholders holding a majority of the outstanding amount of the Notes, voting as a single class, and written confirmation from eachby the Rating AgencyAgencies that such amendment will notor modification would cause such Rating Agencythe ratings of any Class of Notes to reduce the then current rating thereof.be reduced or withdrawn.
MISCELLANEOUS PROVISIONS OF THE BASIC DOCUMENTS
Bankruptcy Provisions
     Each of the parties to the Basic Documents, and each Securityholder, by accepting the related security, including each Noteholder, by accepting the Note or a beneficial interest in the related Notes, will covenant and agree that prior to the date that is one year and one day after the date upon which all obligations under each Securitized Financing (as defined below) have been paid in full, it will not institute against, or join any other person instituting against the Depositor, NILT, Inc., the Titling Trust, the Issuing Entity and any other affiliate of the Depositor or the UTI Beneficiary, any beneficiary, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceeding or other proceeding under any federal or state bankruptcy or similar law. A “Securitized“Securitized Financing”is (i) any financing transaction undertaken by the Depositor or the UTI Beneficiary, or any of their affiliates, that is secured directly or indirectly, by any assets of the Titling Trust or the UTI, a SUBI or any interest therein and any financing undertaken in correction with the issuance, pledge or assignment of the UTI or a SUBI, (ii) any sale, lease or other transfer by the

73


Depositor, or the UTI Beneficiary, or any of their affiliates, of an interest in the UTI or a SUBI or (iii) any other asset securitization, secured loan or similar transaction including assets of the Titling Trust or any beneficial interest in such assets or the Titling Trust.
Notes Owned by the Issuing Entity, the Depositor, the Servicer and their Affiliates
     In general, except as otherwise described in this prospectusProspectus and the Basic Documents, any Notes owned by the Issuing Entity, the Depositor, the Servicer (so long as NMAC or one of its affiliates is the Servicer) or any of their respective affiliates will be entitled to benefits under the Basic Documents equally and proportionately to the benefits afforded other owners of the Notes. See “The“The Issuing EntityEntities — Formation,” “The“Description of the Trust Agreement — Restrictions on Actions by Owner Trustee,” “— Resignation and Removal of the Owner Trustee,” “Theand“Description of the Servicing Agreement — Servicer Defaults” and “Miscellaneous Provisions — Amendment Provisions” ofin this Prospectus.
Fees and Expenses
     The Titling TrusteeTrustee..  The Titling Trustee will be entitled to reasonable compensation for its services with respect to the SUBI Assets, which will be paid by the Servicer, the amount of which will be agreed upon from time to time by the Titling Trustee and the Servicer.
     The ServicerServicer..  As more fully described under “— The“Description of the Servicing Agreement — Servicing Compensation,”Compensation”in this Prospectus, as compensation for the servicing of the SUBI Assets and administering the distribution of funds in respect thereof, the Servicer will be entitled to receive the Servicing Fee on each Payment Date, together with reimbursement of fees and expenses and any late payment fees now or later in effect or similar charges paid with respect to the Leases.
     The Servicer will pay all expenses incurred by it in the performance of its duties under the Servicing Agreement, including fees and disbursements of independent accountants, taxes imposed on the Servicer and expenses incurred in connection with distributions and reports to the Trustees. The Servicer will pay the fees and expenses of the Titling Trustee.
     The Indenture TrusteeTrustee..  As more fully described under “The“Description of the Indenture — Compensation and Indemnity,”Indemnity”in this Prospectus, the Servicer will pay the Indenture Trustee compensation for its services and reimburse it for its reasonable expenses relating thereto.
     The Owner Trustee and Paying AgentAgent..  The Administrative Agent will pay the Owner Trustee and each paying agent such fees as have been agreed upon among the Depositor, the Administrative Agent and the Owner Trustee or the paying agent, and will reimburse the Owner Trustee and each paying agent for their reasonable expenses. The Administrative Agent will not be entitled to be reimbursed from the Issuing Entity’s Estate for the payment of such expenses.

84


     The Administrative AgentAgent..  As compensation for the performance of the Administrative Agent’s obligations under the Trust Administration Agreement and as reimbursement for its expenses related thereto, the Administrative Agent will be entitled to a monthly administration fee, which fee will be paid by the Servicer and not from the proceeds of the Leases, Leased Vehicles or other Titling Trust Assets. The Administrative Agent will pay the fees and expenses of the Owner Trustee, and each paying agent.
ADDITIONAL LEGAL ASPECTS OF THE TITLING TRUST AND THE SUBI
The Titling Trust
     The Titling Trust is a Delaware statutory trust and has made trust filings or obtained certificates of authority to transact business in states where, in the Servicer’s judgment, such action may be required. Because the Titling Trust has been registered as a statutory trust for Delaware and other state law purposes, in similar form as a corporation, it may be eligible to be a debtor in its own right under the United States Bankruptcy Code. See “Risk“Risk Factors  A depositor or servicer bankruptcy could delay or limit payments to you.”you”in this Prospectus. As such, the Titling Trust may be subject to insolvency laws under the United States Bankruptcy Code or similar state laws (“(“insolvency laws”), and claims against the Titling Trust Assets could have priority over the beneficial interest in those assets represented by a SUBI. In addition, claims of a third party against the Titling Trust Assets, including the assets of a SUBI, to the extent such claims are not covered by insurance, would take priority over the holders of beneficial interests in the Titling Trust, such as the Indenture Trustee for a series of Notes, as more fully described under “Nissan“Nissan Motor Acceptance Corporation — The Contingent and Excess Liability Insurance”and “Additional“Additional Legal Aspects of the Leases and the Leased Vehicles — Vicarious Tort Liability.”Liability”in this Prospectus.

74


Qualification of NILT, Inc. as Fiduciary
     State laws differ as to whether a corporate trustee that leases vehicles in that state, such as NILT, Inc., must qualify as a fiduciary. The consequences of the failure to be qualified as a fiduciary in a state where such qualification is required differ by state, but could include penalties against NILT, Inc. and its directors and officers, ranging from fines to the inability of NILT, Inc. to maintain an action in the courts of that state.
     NMAC believes that NILT, Inc. does not exercise sufficient discretion in the performance of its duties under the SUBI Trust Agreement or take such other discretionary actions that it should be considered to be exercising fiduciary powers within the meaning of any applicable state law. However, no assurance can be given that NMAC’s view will prevail. However, no state in which (1) this issue is uncertain, (2) NILT, Inc. has not taken the actions necessary to qualify as a fiduciary and (3) the consequences of this failure would be material will represent a significant percentage of the value of the assets of any SUBI. Therefore, NMAC believes that the failure to be qualified as a fiduciary in any state where such qualification may ultimately be required will not materially and adversely affect the holders of any series of Notes. However, no assurance can be given in this regard.
Structural Considerations
     Unlike many structured financings in which the holders of the notes have a direct ownership interest or a perfected security interest in the underlying assets being securitized, the Issuing Entity for each series of Notes will not directly own the related SUBI Assets. Instead, the Titling Trust will own the Titling Trust Assets, including all SUBI Assets, and the Titling Trustee will take actions with respect thereto in the name of the Titling Trust on behalf of and as directed by the beneficiaries of the Titling Trust (i.e., the holders of the UTI Certificate and all other SUBI Certificates). The primary asset of each Trust will be a SUBI Certificate evidencing a 100% beneficial interest in the related SUBI Assets, and the Indenture Trustee for that series of Notes will take action with respect thereto in the name of the Issuing Entity and on behalf of the related Noteholders and the Transferor. Beneficial interests in the Leases and Leased Vehicles represented by the SUBI Certificate, rather than direct legal ownership, are transferred under this structure in order to avoid the administrative difficulty and expense of retitling the Leased Vehicles in the name of the transferee. The Servicer and/or the Titling Trustee will segregate the SUBI Assets allocated to a series of Notes from the other Titling Trust Assets on the books and records each maintains for these assets. Neither the Servicer nor any holders of other beneficial interests in the Titling Trust will have rights in such SUBI Assets, and payments made on any Titling Trust Assets other than those SUBI Assets generally will not be available to make payments on the related series of Notes or to cover expenses of the Titling Trust allocable to such SUBI Assets.

85


Allocation of Titling Trust Liabilities
     The Titling Trust Assets are and may in the future be comprised of several portfolios of assets of one or more SUBIs, together with the UTI Assets. The UTI Beneficiary may in the future pledge the UTI as security for obligations to third-party lenders, and may in the future create and sell or pledge Other SUBIs in connection with other financings. The Titling Trust Agreement will permit the Titling Trust, in the course of its activities, to incur certain liabilities relating to its assets other than the assets of a SUBI relating to a series of Notes, or relating to the assets of that SUBI generally. Pursuant to the Titling Trust Agreement, as among the beneficiaries of the Titling Trust, a Titling Trust liability relating to a particular portfolio of Titling Trust Assets will be allocated to and charged against the portfolio of Titling Trust Assets to which it belongs. Titling Trust liabilities incurred with respect to the Titling Trust Assets generally will be borne pro rata among all portfolios of Titling Trust Assets. The Titling Trustee and the beneficiaries of the Titling Trust, including the Issuing Entity for any series of Notes, will be bound by that allocation. In particular, the Titling Trust Agreement will require the holders from time to time of the UTI Certificate and any Other SUBI Certificates to waive any claim they might otherwise have with respect to any unrelated SUBI Assets and to fully subordinate any claims to those SUBI Assets in the event that such waiver is not given effect. Similarly, the holders of a SUBI Certificate with respect to a given series of Notes, or beneficial interests therein, will be deemed to have waived any claim they might otherwise have with respect to the UTI Assets or any Other SUBI Assets. See “Additional Document Provisions — The“Description of the SUBI Trust Agreement — The SUBI, Other SUBIs and the UTI.”UTI”in this Prospectus.
     Each Issuing Entity and the related Indenture Trustee will not have a direct ownership interest in the related SUBI Assets or a perfected security interest in those SUBI Assets (except to the extent of the back-up security interest as discussed in “Additional“Additional Legal Aspects of the Leases and the Leased Vehicles — Back-up Security Interests”)in this Prospectus). As a result, claims of third-party creditors of the Titling Trust will generally take priority over the interests of the Trustees in such SUBI Assets. Potentially material examples of such claims could include:
 (1) tax liens arising against the Depositor, NMAC, the Titling Trust, the UTI Beneficiary or the related Issuing Entity;
 
 (2) liens arising under various federal and state criminal statutes;

75


 (3) certain liens in favor of the Pension Benefit Guaranty Corporation; and
 
 (4) judgment liens arising from successful claims against the Titling Trust arising from the operation of the leased vehicles constituting Titling Trust Assets.
     See “Risk“Risk Factors — Interests of other persons in the leases and the leased vehicles could be superior to the trust’sissuing entity’s interest, which may result in delayed or reduced payment on your notes,” “— Vicarious tort liability may result in a loss,” “— A depositor or servicer bankruptcy could delay or limit payments to you,” “Additional Legal Aspects of the Leases and the Leased Vehicles — Vicarious Tort Liability”and “—“— Consumer Protection Laws”Law”in this Prospectus for a further discussion of these risks.
     The assets of the Titling Trust are located in several states, the tax laws of which vary. If any state or locality imposes a tax on the Titling Trust at the entity level, the UTI Beneficiary has agreed to indemnify the holders of each SUBI Certificate for the full amount of such taxes. Should the UTI Beneficiary fail to fulfill its indemnification obligations, amounts otherwise distributable to it as holder of the UTI Certificate will be applied to satisfy such obligations. However, it is possible that Noteholders of a series could incur a loss on their investment if the UTI Beneficiary did not have sufficient assets available, including distributions in respect of the UTI, to satisfy such state or local tax liabilities.
     The Titling Trust Agreement provides for the UTI Beneficiary to be liable as if the Titling Trust were a partnership and the UTI Beneficiary were the general partner of the partnership to the extent necessary after giving effect to the payment of liabilities allocated severally to the holders of one or more SUBI Certificates. However, it is possible that the Noteholders of a series could incur a loss on their investment to the extent any such claim were allocable to a Issuing Entity as the holder of a SUBI Certificate, either because a lien arose in connection with the assets of the related SUBI or if the UTI Beneficiary did not have sufficient assets available, including distributions in respect of the UTI, to satisfy such claimant or creditor in full.

86


The SUBI
     Each SUBI will be issued pursuant to the applicable SUBI Trust Agreement and will evidence a beneficial interest in the related SUBI Assets. The SUBI will not represent a direct legal interest in the related SUBI Assets, nor will it represent an interest in any Titling Trust Assets other than such SUBI Assets. Under the allocation of Titling Trust liabilities described under “Additional“Additional Legal Aspects of the Titling Trust and the SUBI  Allocation of Titling Trust Liabilities,”Liabilities”in this Prospectus, payments made on or in respect of such other Titling Trust Assets will not be available to make payments on the Notes of a particular series or to cover expenses of the Titling Trust allocable to the related SUBI Assets. With respect to each series of Notes, the holders of the related SUBI Certificate (including the related Issuing Entity) will bear any liability to third parties arising from a Lease or the related Leased Vehicle allocated to that SUBI. If any such liability arises from a lease or leased vehicle that is an asset of an Other SUBI or the UTI, the Titling Trust Assets (including the SUBI Assets allocated to such series of Notes) will not be subject to this liability unless the assets of the Other SUBIs or the UTI are insufficient to pay the liability. In such event, because there will be no other assets from which to satisfy this liability, to the extent that it is owed to entities other than the Titling Trustee and the beneficiaries of the Titling Trust, the other Titling Trust Assets, including the assets of the SUBI, will be available to satisfy such liabilities. Under these circumstances, investors in the related series of Notes could incur a loss on their investment.
     Similarly, to the extent that a third-party claim that otherwise would be allocable to an Other SUBI or UTI is satisfied out of the assets of a SUBI rather than the Other SUBI Assets or UTI Assets, and the claim exceeds the value of the Other SUBI Assets and the UTI Assets, the Titling Trustee will be unable to reallocate the remaining Titling Trust Assets so that each portfolio of SUBI and UTI Assets will bear the expense of the claim as nearly as possible if the claim has been properly allocated. In such circumstances, investors in the related series of Notes could incur a loss on their investment.
     The Titling Trust Agreement provides that, to the extent that such a third-party claim is satisfied out of assets of a particular SUBI rather than Other SUBI Assets or UTI Assets to which the related leases or leased vehicles are allocated, as the case may be, the Titling Trustee will reallocate the remaining Titling Trust Assets (i.e., the Other SUBI Assets and the UTI Assets) so that each portfolio will bear the expense of the claim as nearly as possible as if the claim had been allocated as provided in the Titling Trust Agreement as set forth under “Description“Description of the SUBI Trust Agreement — The SUBI Trust Agreement — The SUBI, the Other SUBIs and the UTI.”UTI”in this Prospectus.
     The UTI Beneficiary has pledged the UTI Assets as security in connection with the financing of the acquisition of the UTI Assets and may create and sell or pledge Other SUBIs in connection with other financings. Each holder or pledgee of the UTI or any Other SUBI will be required to expressly disclaim any interest in the assets already allocated to an existing SUBI, and to fully subordinate any claims to the related SUBI Assets in the event that this disclaimer is not given effect.

76


     The Issuing Entity for each series of Notes will generally be deemed to own the related SUBI Certificate and, through such ownership, to have an indirect beneficial ownership interest in the Leases and the related Leased Vehicles. If a court of competent jurisdiction were to recharacterize the sale to the Issuing Entity of the SUBI Certificate as a financing, that Issuing Entity (or, during the term of the related Indenture, the Indenture Trustee) could instead be deemed to have a perfected security interest in the related SUBI Certificate, but in no event would the Issuing Entity or the Indenture Trustee be deemed to have a perfected security interest in the Leased Vehicles allocated to that SUBI.
Insolvency Related Matters
     As described under “Description“Description of the SUBI Trust Agreement — The SUBI, Other SUBIs and the UTI”and “—“ — The SUBI,”SUBI”in this Prospectus, each holder or pledgee of the UTI Certificate and any Other SUBI Certificate will be required to expressly disclaim any interest in the SUBI Assets allocated to a series of Notes and to fully subordinate any claims to such SUBI Assets in the event that disclaimer is not given effect. Although no assurances can be given, the Depositor believes that in the event of a bankruptcy of NMAC or the UTI Beneficiary, the SUBI Assets allocated to a series of Notes would not be treated as part of NMAC’s or the UTI Beneficiary’s bankruptcy estate and that, even if they were so treated, the subordination by holders and pledgees of the UTI, the UTI

87


Certificate, Other SUBIs and Other SUBI Certificates should be enforceable. In addition, steps have been taken to structure the transactions contemplated hereby that are intended to make it unlikely that the voluntary or involuntary application for relief by NMAC or the UTI Beneficiary under any insolvency laws will result in consolidation of the assets and liabilities of the Titling Trust, the Depositor or the related Issuing Entity with those of NMAC or the UTI Beneficiary. With respect to the Titling Trust, these steps include its creation as a separate, special purpose Delaware statutory trust of which the UTI Beneficiary is the sole beneficiary, pursuant to a trust agreement containing certain limitations (including restrictions on the nature of its business and on its ability to commence a voluntary case or proceeding under any insolvency law). With respect to the Depositor, these steps include its creation as a separate, special purpose limited liability company of which NMAC is the sole equity member, pursuant to a limited liability agreement containing certain limitations, including the requirement that the Depositor must have at all times at least two independent directors, and restrictions on the nature of its businesses and operations and on its ability to commence a voluntary case or proceeding under any insolvency law without the unanimous affirmative vote of the member and all directors, including each independent director.
     However, delays in payments on a series of Notes and possible reductions in the amount of such payments could occur if:
  a court were to conclude that the assets and liabilities of the Titling Trust, the Depositor or the related Issuing Entity should be consolidated with those of NMAC or the UTI Beneficiary in the event of the application of applicable insolvency laws to NMAC or the UTI Beneficiary,
 
  a filing were to be made under any insolvency law by or against the Titling Trust, the Depositor or the related Issuing Entity, or
 
  an attempt were to be made to litigate any of the foregoing issues.
     If a court were to conclude that the transfer of a SUBI Certificate from the UTI Beneficiary to the Depositor, or the transfer of that SUBI Certificate from the Depositor to the related Issuing Entity, was not a true sale, or that the Depositor and the related Issuing Entity should be treated as the same entity as NMAC or the UTI Beneficiary for bankruptcy purposes, any of the following could delay or prevent payments on the related series of Notes:
  the automatic stay, which prevents secured creditors from exercising remedies against a debtor in bankruptcy without permission from the court and provisions of the United States Bankruptcy Code that permit substitution of collateral in certain circumstances,
 
  certain tax or government liens on NMAC’s or the UTI Beneficiary’s property (that arose prior to the transfer of a Lease to the related Issuing Entity) having a prior claim on collections before the collections are used to make payments on the Notes or
 
  the related Issuing Entity not having a perfected security interest in the Leased Vehicles or any cash collections held by NMAC at the time that NMAC becomes the subject of a bankruptcy proceeding.
     In an insolvency proceeding of NMAC, (1) Repurchase Payments made by NMAC, as Servicer, in respect of certain Leases, (2) payments made by NMAC on certain insurance policies required to be obtained and maintained by lessees pursuant to the Leases, (3) unreimbursed advances made by NMAC, as Servicer, pursuant to the Servicing Agreement, and (4) payments made by NMAC to the Depositor may be recoverable by NMAC as debtor-in-possession or by a creditor or a trustee in bankruptcy of NMAC as a preferential

77


transfer from NMAC if those payments were made within ninety days prior to the filing of a bankruptcy case in respect of NMAC or one year with respect to transfers to affiliates. In addition, the insolvency of NMAC could result in the replacement of NMAC as Servicer, which could in turn result in a temporary interruption of payments on any series of Notes. See “Risk“Risk Factors — A depositor or servicer bankruptcy could delay or limit payments to you” and “–“— Adverse events with respect to Nissan Motor Acceptance Corporation, its affiliates or third party providersservicers to whom Nissan Motor Acceptance Corporation outsources its activities may affect the timing of payments on your notes or have other adverse effects on your notes.”notes”in this Prospectus.

88


     On each Closing Date, Mayer,[Mayer Brown Rowe & Maw LLP,LLP], special insolvency counsel to the Depositor, will deliver an opinion based on a reasoned analysis of analogous case law (although there is no precedent based on directly similar facts) to the effect that, subject to certain facts, assumptions and qualifications specified therein, under present reported decisional authority and statutes applicable to federal bankruptcy cases, if NMAC or the UTI Beneficiary were to become a debtor in a case under the Bankruptcy Code, if properly litigated, a bankruptcy court properly applying current law after analyzing the facts would not disregard the corporation form of NMAC or the trust form of the UTI Beneficiary or the separateness of NMAC or the UTI Beneficiary, from the Titling Trust or the Issuing Entity of the related series of Notes so as to substantively consolidate the assets and liabilities of Depositor, the Titling Trust, or the related Issuing Entity with the assets and liabilities of NMAC or the UTI Beneficiary. Among other things, such opinion will assume that each of the Titling Trust (or the Titling Trustee when acting on its behalf), the UTI Beneficiary and the Depositor will follow certain procedures in the conduct of its affairs, including maintaining separate records and books of account from those of NMAC or the UTI Beneficiary, not commingling its respective assets with those of NMAC or the UTI Beneficiary, doing business in a separate office from NMAC or the UTI Beneficiary and not holding itself out as having agreed to pay, or being liable for, the debts of NMAC or the UTI Beneficiary. In addition, such opinion will assume that except as expressly provided by the Titling Trust Agreement and the related Servicing Agreement (each of which contains terms and conditions consistent with those that would be arrived at on an arm’s length basis between unaffiliated entities in the belief of the parties thereto), NMAC and the UTI Beneficiary generally will not guarantee the obligations of the Titling Trust, the Depositor or the Issuing Entity to third parties, and will not conduct the day-to-day business or activities of any thereof, other than in NMAC’s capacity as Servicer acting under and in accordance with the related Servicing Agreement or in NMAC’s capacity as Administrative Agent under the related Trust Administration Agreement. Each of NMAC, the Titling Trust, the UTI Beneficiary and the Depositor intends to follow and has represented that it will follow these and other procedures related to maintaining the separate identities and legal existences of each of NMAC, the Titling Trust, the UTI Beneficiary and the Depositor. Such a legal opinion, however, will not be binding on any court.
     If a case or proceeding under any insolvency law were to be commenced by or against NMAC or the UTI Beneficiary, and a court were to order the substantive consolidation of the assets and liabilities of any of such entities with those of the Titling Trust, the Depositor or the Issuing Entity or if an attempt were made to litigate any of the foregoing issues, delays in distributions on the SUBI Certificate (and possible reductions in the amount of such distributions) to the related Issuing Entity, and therefore to the Noteholders and the Certificateholder of the related series, could occur. In addition, the SUBI Trust Agreement provides that if the Depositor becomes bankrupt or insolvent or the related Issuing Entity is dissolved (which could occur as a result of the bankruptcy of the Depositor), the SUBI allocated to that series of Notes will be terminated and the SUBI Trust Agreement will terminate with respect to that SUBI. In each case, the Titling Trustee will be required to distribute the related SUBI Assets to the holder of that SUBI Certificate. Because the Issuing Entity for each series of Notes has pledged its rights in and to the related SUBI Certificate to the Indenture Trustee of that series of Notes, such distribution would be made to the Indenture Trustee, who would be responsible for retitling the Leased Vehicles. The cost of such retitling would reduce amounts payable from the SUBI Assets that are available for payments of interest on and principal of the related series of Notes and the Certificates, and in such event, investors in that series of Notes could suffer a loss on their investment.
     The UTI Beneficiary will treat its conveyance of each SUBI Certificate to the Depositor as an absolute sale, transfer and assignment of all of its interest therein for all purposes. However, if a case or proceeding under any insolvency law were commenced by or against the UTI Beneficiary, and the UTI Beneficiary as debtor-in-possession or a creditor, receiver or bankruptcy trustee of the UTI Beneficiary were to take the position that the sale, transfer and assignment of each SUBI Certificate by the UTI Beneficiary to the Depositor should instead be treated as a pledge of that SUBI Certificate to secure a borrowing by the UTI Beneficiary, delays in payments of proceeds of that SUBI Certificate to the related Issuing Entity, and therefore to the related Noteholders, could occur or (should the court rule in favor of such position) reductions in the amount of such payments could result. On each Closing Date, Mayer,[Mayer Brown Rowe & Maw LLP,LLP], special insolvency counsel to the Depositor, will deliver an opinion to the effect that, subject to certain facts, assumptions and qualifications specified therein, if the UTI Beneficiary were to become a debtor in a case under the Bankruptcy Code subsequent to the sale, transfer and assignment of the related SUBI Certificate to the Depositor, the sale, transfer and assignment of that SUBI Certificate from the UTI Beneficiary to the Depositor would be characterized as a true sale, transfer and assignment, and that SUBI Certificate and the proceeds thereof would not be property of the UTI Beneficiary’s bankruptcy estate. As indicated above, however, such a legal opinion is not binding on any court.

7889


     As a precautionary measure, the Depositor will take the actions requisite to obtaining a security interest in each SUBI Certificate allocated to a series of Notes as against the UTI Beneficiary, which the Depositor will assign to the related Issuing Entity and the Issuing Entity will assign to the Indenture Trustee. The Indenture Trustee will perfect its security interest in that SUBI Certificate, which will be a “certificated security”certificated security under the UCC, by possession. Accordingly, if the conveyance of that SUBI Certificate by the UTI Beneficiary to the Depositor were not respected as an absolute sale, transfer and assignment, the Depositor (and ultimately the related Issuing Entity and the Indenture Trustee as successors in interest) should be treated as a secured creditor of the UTI Beneficiary, although a case or proceeding under any insolvency law with respect to the UTI Beneficiary could result in delays or reductions in distributions on that SUBI Certificate as indicated above, notwithstanding such perfected security interest.
     If the Servicer were to become subject to a case under the Bankruptcy Code, certain payments made within one year of the commencement of such case (including Advances and Repurchase Payments) may be recoverable by the Servicer as debtor-in-possession or by a creditor or a trustee-in-bankruptcy as a preferential transfer from the Servicer. See “Risk“Risk Factors  A depositor or servicer bankruptcy could delay or limit payments to you.”you”in this Prospectus.
ADDITIONAL LEGAL ASPECTS OF THE LEASES AND THE LEASED VEHICLES
Back-up Security Interests
     The Leases are “tangible chattel paper” as defined in the UCC. Pursuant to the Delaware UCC, a non-possessory security interest in or transfer of chattel paper in favor of the Depositor may be perfected by filing a UCC-1 financing statement with the appropriate state authorities in the jurisdiction of formation of the Depositor (i.e., the Delaware Secretary of State) and assigned to the related Issuing Entity and thereafter to the Indenture Trustee. On or prior to each Closing Date, “protective”“ protective” UCC-1 financing statements will be filed in Delaware to effect this perfection. The back-up security interest that the Indenture Trustee for each series of Notes has in the related Leases could be subordinate to the interest of certain other parties who take possession of those Leases before the filings described above have been completed. Specifically, that Indenture Trustee’s security interest in the related Lease could be subordinate to the rights of a purchaser of such Lease who takes possession of the Lease without knowledge or actual notice of the Indenture Trustee’s security interest. The Leases will not be stamped to reflect the foregoing back-up security arrangements.
     Various liens such as those discussed under “Additional“Additional Legal Aspects of the Titling Trust and the SUBI  Allocation of Titling Trust Liabilities”in this Prospectus could be imposed upon all or part of the SUBI Assets allocated to a series of Notes (including the related Leased Vehicles) that, by operation of law, would take priority over the related Indenture Trustee’s interest therein. For a discussion of the risks associated with third-party liens on Leases and Leased Vehicles allocated to a series of Notes, see “Risk“Risk Factors  Interest of other persons in the leases and the leased vehicles could be superior to the trust’sissuing entity’s interest, which may result in delayed or reduced payment on your notes.”notes”in this Prospectus. Additionally, any perfected security interest of the Indenture Trustee in all or part of the property of the Issuing Entity could also be subordinate to claims of any trustee in bankruptcy or debtor-in-possession in the event of a bankruptcy of the Depositor prior to any perfection of the transfer of the assets transferred by the Depositor to the related Issuing Entity pursuant to the Trust SUBI Certificate Transfer Agreement. Additionally, any perfected security interest of the Indenture Trustee in all or part of the property of the related Issuing Entity could also be subordinate to claims of any trustee in bankruptcy or debtor-in-possession in the event of a bankruptcy of the Depositor prior to any perfection of the transfer of the assets transferred by the Depositor to the related Trust pursuant to the Trust SUBI Certificate Transfer Agreement. See “Risk“Risk Factors – Transferor— A depositor or servicer bankruptcy could delay or limit payments to you.”you”in this Prospectus.
Vicarious Tort Liability
     Although the Titling Trust will own the Leased Vehicles allocated to the SUBI and the related Issuing Entity will have a beneficial interest therein evidenced by the SUBI Certificate, the related lessees and their respective invitees will operate the Leased Vehicles. State laws differ as to whether anyone suffering injury to person or property involving a leased vehicle may bring an action against the owner of the vehicle merely by virtue of that ownership. To the extent that applicable state law permits such an action and is not preempted by the Transportation Act, the Titling Trust and the Titling Trust Assets may be subject to liability to such an injured party. However, the laws of many states either (i) do not permit these types of suits, or (ii) the lessor’s liability is capped at the amount of any liability insurance that the lessee was required to, but failed to, maintain (except for some states, such as New York, where liability is joint and several). Furthermore, the Transportation Act provides that an owner of a motor vehicle that rents or leases the vehicle to a person shall not be liable under the law of a state or political subdivision by reason of being the owner of the vehicle, for harm to persons or property that results or arises out of the use, operation, or possession of the vehicle during the period of the rental

90


or lease, if (i) the owner (or an affiliate of the owner) is engaged in the trade or business of renting or leasing motor vehicles; and (ii) there is no negligence or criminal wrongdoing on the part of the owner (or an affiliate of the owner). The Transportation Act is

79


intended to preempt state and local laws that impose possible vicarious tort liability on entities owning motor vehicles that are rented or leased and should reduce the likelihood of vicarious liability being imposed on the Titling Trust. State and federal courts considering whether the Transportation Act preempts state laws permitting vicarious liability have generally concluded that such laws are preempted with respect to cases commenced on or after August 10, 2005. One New York lower court, however, has reached a contrary conclusion in a recent case involving Nissan-Infiniti LT. This New York court concluded that the preemption provision in the Transportation Act was an unconstitutional exercise of congressional authority under the Commerce Clause of the United States Constitution and, therefore, did not preempt New York law regarding vicarious liability.
     For example, under the California Vehicle Code, the owner of a motor vehicle subject to a lease is responsible for injuries to persons or property resulting from the negligent or wrongful operation of the leased vehicle by any person using the vehicle with the owner’s permission. The owner’s liability for personal injuries is limited to $15,000 per person and $30,000 in total per accident and the owner’s liability for property damage is limited to $5,000 per accident. However, recourse for any judgment arising out of the operation of the leased vehicle must first be had against the operator’s property if the operator is within the jurisdiction of the court.
     In contrast to California and many other states, in New York, the holder of title of a motor vehicle, including a Titling Trust as lessor, may be considered an “owner” “owner”and thus may be held jointly and severally liable with the lessee for the negligent use or operation of such motor vehicle. In New York, there does not appear to be a limit on an owner’s liability. In the context of the denial of a motion brought by the defendant to dismiss the case, the Supreme Court of New York ruled that a finance company acting as an agent for a Titling Trust may be considered an “owner” of a motor vehicle and thus subject to joint and several liability with the lessee for the negligent use or operation of the leased motor vehicle for the duration of a lease. As a result of the ruling in New York, losses could arise if lawsuits are brought against either the Titling Trust or NMAC, as agent of the Titling Trust, in connection with the negligent use or operation of any leased vehicles owned by the Titling Trust, including the Leased Vehicles allocated to a SUBI. This case was decided prior to the enactment of the Transportation Act. A New York court considering this issue after the enactment of the Transportation Act may reach a different conclusion given the broad federal preemption set forth in the Transportation Act. With the one exception noted above, New York courts have concluded that New York law, which imposes vicarious liability upon owners of motor vehicles for negligent acts of the users of such vehicles, is preempted by the Transportation Act.
     NMAC believes that the Titling Trust’s insurance coverage is substantial and NMAC is a named insured under the Titling Trust’s applicable insurance policies. For more information regarding these insurance policies, you should refer to “Nissan“Nissan Motor Acceptance Corporation — Insurance on the Leased Vehicles”and “Contingent“— Contingent and Excess Liability Insurance”in this Prospectus. However, in the event that all applicable insurance coverage were to be exhausted (including the coverage provided by the Contingent and Excess Liability Insurance policies) and damages in respect of vicarious liability were to be assessed against the Titling Trust, claims could be imposed against the Titling Trust Assets, including any Leased Vehicles allocated to the SUBI for a series of Notes, and in certain circumstances, with respect to a leased vehicle that is allocated to other SUBIs or the UTI. If any of these claims were imposed against the Titling Trust Assets, investors could incur a loss on their investment. See “Additional“Additional Legal Aspects of the Titling Trust and the SUBI Allocation of Titling Trust Liabilities”and“Additional Legal Aspects of the Leases and the Leased Vehicles — Back-up Security Interests.”Interests”in this Prospectus.
Repossession of Leased Vehicles
     If a default by a lessee has not been cured within a certain period of time after notice, the Servicer will ordinarily attempt to retake possession of the related Leased Vehicle. Some jurisdictions limit the methods of vehicle recovery to judicial foreclosure or require that the lessee be notified of the default and be given a time period within which to cure the default prior to repossession. Other jurisdictions permit repossession without notice (although in some states a course of conduct in which the lessor has accepted late payments has been held to create a right of the lessee to receive prior notice), but only if the repossession can be accomplished peacefully. If a breach of the peace is unavoidable, the lessor must seek a writ of possession in a state court action or pursue other judicial action to repossess the Leased Vehicle.
     After the Servicer has repossessed a Leased Vehicle, the Servicer may, to the extent required by applicable law, provide the lessee with a period of time within which to cure the default under the related Lease. If by the end of such period the default has not been cured, the Servicer will attempt to sell the Leased Vehicle. The Net Liquidation Proceeds therefrom may be less than the remaining amounts due under the Lease at the time of default by the lessee.

91


Deficiency Judgments
     The Servicer will generally apply the proceeds of sale of a Leased Vehicle first to the expenses of resale and repossession and then to the satisfaction of the amounts due under the related Lease. While some states impose prohibitions or limitations on deficiency judgments if the net proceeds from resale of a Leased Vehicle do not cover the full amounts due under the related Lease, a deficiency judgment can be sought in those states that do not directly prohibit or limit such judgments. However, in some states, a lessee may be allowed an offsetting recovery for any amount not recovered at resale because the terms of the resale were not commercially reasonable. In any event, a deficiency judgment would be a personal judgment against the lessee for the shortfall, and a defaulting lessee would be expected to have little capital or sources of income available following repossession. Therefore, in many cases, it may not be useful to seek a deficiency judgment. Even if a deficiency judgment is obtained, it may be settled at a significant discount or may prove impossible to collect all or any portion of a judgment.

80


     Courts have applied general equitable principles in litigation relating to repossession and deficiency balances. These equitable principles may have the effect of relieving a lessee from some or all of the legal consequences of a default.
     In several cases, consumers have asserted that the self-help remedies of lessors violate the due process protection provided under the Fourteenth Amendment to the Constitution of the United States. Courts have generally found that repossession and resale by a lessor do not involve sufficient state action to afford constitutional protection to consumers.
Consumer Protection Law
     Numerous federal and state consumer protection laws impose requirements upon lessors and servicers involved in consumer leasing. The federal Consumer Leasing Act of 1976 and Regulation M, issued by the Board of Governors of the Federal Reserve System, for example, require that a number of disclosures be made at the time a vehicle is leased, including:
(1)the amount and type of all payments due at the time of origination of the lease,
(2)a description of the lessee’s liability at the end of the Lease Term,
(3)the amount of any periodic payments and manner of their calculation,
(4)the circumstances under which the lessee may terminate the lease prior to the end of the Lease Term,
(5)the capitalized cost of the vehicle and
(6)     (1) the amount and type of all payments due at the time of origination of the lease,
     (2) a description of the lessee’s liability at the end of the Lease Term,
     (3) the amount of any periodic payments and manner of their calculation,
     (4) the circumstances under which the lessee may terminate the lease prior to the end of the Lease Term,
     (5) the capitalized cost of the vehicle, and
     (6) a warning regarding possible charges for early termination.
     All states, except for the State of Louisiana, have adopted Article 2A of the UCC which provides protection to lessees through specified implied warranties and the right to cancel a lease relating to defective goods. Additionally, certain states such as California have enacted comprehensive vehicle leasing statutes that, among other things, regulate the disclosures to be made at the time a vehicle is leased. The various federal and state consumer protection laws would apply to the Titling Trust as owner or lessor of the Leases and may also apply to the Issuing Entity of a series as holder of the related SUBI Certificate. The failure to comply with these consumer protection laws may give rise to liabilities on the part of the Servicer, the Titling Trust and the Titling Trustee, including liabilities for statutory damages and attorneys’ fees. In addition, claims by the Servicer, the Titling Trust and the Titling Trustee may be subject to set-off as a result of any noncompliance.
     Many states have adopted laws (each, a “Lemon“Lemon Law”) providing redress to consumers who purchase or lease a vehicle that remains out of conformance with its manufacturer’s warranty after a specified number of attempts to correct a problem or after a specific time period. Should any Leased Vehicle become subject to a Lemon Law, a lessee could compel the Titling Trust to terminate

92


the related Lease and refund all or a portion of payments that previously have been paid with respect to that Lease. Although the Titling Trust may be able to assert a claim against the manufacturer of any such defective Leased Vehicle, there can be no assurance any such claim would be successful. To the extent a lessee is able to compel the Titling Trust to terminate the related Lease, the Lease will be deemed to be a Liquidated Lease and amounts received thereafter on or in respect of such Lease will constitute Liquidation Proceeds. As described under “The“The Leases – General,”— General”in this Prospectus, NMAC will represent and warrant to the Trustees as of the applicable Cutoff Date that the related Leases and Leased Vehicles comply with all applicable laws, including Lemon Laws, in all material respects. Nevertheless, there can be no assurance that one or more Leased Vehicles will not become subject to return (and the related Lease terminated) in the future under a Lemon Law.
     The Servicemembers Civil Relief Act and similar laws of many states may provide relief to members armed services, including members of the Army, Navy, Air Force, Marines, National Guard, Reservists, Coast Guard and officers of the National Oceanic and Atmospheric Administration and officers of the U.S. Public Health Service assigned to duty with the military, on active duty, who have entered into an obligation, such as a lease contract for a lease of a vehicle, before entering into military service and provide that under some circumstances the lessor may not terminate the lease contract for breach of the terms of the contract, including nonpayment. Furthermore, under the Servicemembers Civil Relief Act, a lessee may terminate a lease of a vehicle at anytime after the lessee’s entry into military service or the date of the lessee’s military orders (as described below) if (i) the lease is executed by or on behalf of a person who subsequently enters military service under a call or order specifying a period of not less than 180 days (or who enters military service under a call or order specifying a period of 180 days or less and who, without a break in service, receives orders extending the period of military service to a period of not less than 180 days); or (ii) the lessee, while in the military, executes a lease of a vehicle and thereafter receives military orders for a permanent change of station outside of the continental United States or to deploy with a military unit for a period of not less than 180 days. No early termination charge may be imposed on the lessee for such

81


termination. No information can be provided as to the number of Leases that may be affected by these laws. In addition, current military operations of the United States, including military operations in Iraq and the Middle East, have persons in reserve status who have been called or will be called to active duty. In addition, these laws may impose limitations that would impair the ability of the Servicer to repossess a defaulted vehicle during the lessee’s period of active duty status. Thus, if a Lease goes into default, there may be delays and losses occasioned by the inability to exercise the rights of the Titling Trust with respect to the Lease and the related Leased Vehicle in a timely fashion. If a lessee’s obligations to make payments is reduced, adjusted or extended, the Servicer will not be required to advance such amounts. Any resulting shortfalls in interest or principal will reduce the amount available for distribution on the Notes and Certificates.
     The Servicer will make representations and warranties in the Servicing Agreement that, as to each Lease and the related Leased Vehicle as of the relevant vehicle representation date, the Servicer has satisfied, or has directed the related Dealer to satisfy, the provisions of Servicing Agreement with respect to such Lease and the application for the related certificate of title. If any such representation and warranty proves to be incorrect with respect to any Lease, has certain material adverse effects and is not timely cured, the Servicer will be required under the Servicing Agreement to deposit an amount equal to the Repurchase Payment in respect of the Lease and the related Leased Vehicle into the applicable SUBI Collection Account unless the breach is cured in all material respects. See “The“The Leases — Representations, Warranties and Covenants”in this Prospectus for further information regarding the foregoing representations and warranties and the Servicer’s obligations with respect thereto.
Other Limitations
     In addition to laws limiting or prohibiting deficiency judgments, numerous other statutory provisions, including applicable insolvency laws, may interfere with or affect the ability of the Servicer to enforce the rights of the Titling Trust under the Leases. For example, if a lessee commences bankruptcy proceedings, the receipt of that lessee’s payments due under the related Lease is likely to be delayed. In addition, a lessee who commences bankruptcy proceedings might be able to assign the Lease to another party even though that Lease prohibits assignment.

93


MATERIAL FEDERAL INCOME TAX CONSEQUENCES
General
     The following is a discussion of material federal income tax consequences of the purchase, ownership and disposition of the Notes. This discussion is based upon the advice of Mayer,[Mayer Brown Rowe & Maw LLPLLP] as to the anticipated material federal income tax consequences of the purchase, ownership and disposition of the Notes and, subject to the assumptions, qualifications, limitations and exceptions set forth in this discussion, the statements set forth herein under the heading “Material Federal Income Tax Consequences,” to the extent that such statements constitute matters of law or legal conclusions relating to the federal tax laws of the United States, constitute the opinion of Mayer,[Mayer Brown Rowe & Maw LLP.LLP]. The law covered by the Mayer,[Mayer Brown Rowe & Maw LLPLLP] opinion is limited to the applicable provisions of the Internal Revenue Code, of 1986, as amended (the “Code”), Treasury regulations (including proposed and temporary Treasury regulations), and interpretations of the foregoing as expressed in court decisions, administrative determinations and the legislative history as of the date hereof. These provisions and interpretations are subject to change, which may or may not be retroactive in effect, that might result in modifications of the Mayer,[Mayer Brown Rowe & Maw LLPLLP] opinion. Mayer,[Mayer Brown Rowe & Maw LLPLLP] expresses no opinion as to the laws of any other jurisdiction and, unless otherwise specified, no opinion regarding the statutes, administrative decisions, rules, regulations or requirements of any country, municipality, subdivision or local authority or any jurisdiction..jurisdiction. This discussion is directed solely to investors that hold the notes as capital assets within the meaning of Section 1221 of the Code and does not purport to discuss all federal income tax consequences that may be applicable to particular individual circumstances, including those of banks, insurance companies, foreign investors, tax-exempt organizations, dealers in securities or currencies, mutual funds, real estate investment trusts, S corporations, estates and trusts, noteholders that hold the notes as part of a hedge, straddle, integrated or conversion transaction, or noteholders whose functional currency is not the United States dollar, some of which may be subject to special rules.
     Investors are encouraged to consult their own tax advisors to determine the federal, state, local and other tax consequences of the purchase, ownership and disposition of the Notes. Prospective investors should note that no rulings have been or will be sought from the Internal Revenue Service (the “IRS”“IRS”)with respect to any of the federal income tax consequences discussed below, and no assurance can be given that the IRS will not take contrary positions or challenge the conclusions reached herein. Moreover, there are no cases or IRS rulings on transactions similar to those described herein with respect to the Issuing Entity involving debt issued by a trust with terms similar to those of the Notes. Prospective investors are urged to consult their own tax advisors in determining the federal, state, local, foreign and any other tax consequences to them of the purchase, ownership and disposition of the Notes. hisThis summary does not purport to deal with all aspects of federal income taxation that may be relevant to holders of Notes in light of their

82


personal investment circumstances nor, except for certain limited discussions of particular topics, to certain types of holders of Notes subject to special treatment under the federal income tax laws (e.g., financial institutions, broker-dealers, life insurance companies and tax-exempt organizations).
Opinion Regarding Tax Status of the Notes and the Issuing Entity
     In the opinion of Mayer,[Mayer Brown Rowe & Maw LLP,LLP], special tax counsel to the Depositor, subject to the assumptions and qualifications contained in such opinion, for federal income tax purposes under existing law: (i) the Notes will be treated as debt and (ii) the Issuing Entity will not be classified as an association (or publicly traded partnership) taxable as a corporation. This opinion will be based on the assumption that, among other things, the Securities will be issued pursuant to the terms of the Basic Documents and that such terms will be complied with.
Stated Interest
     [ExceptExcept to the extent provided in the applicable Prospectus Supplement,] stated interest on the Notes will be taxable as ordinary income for federal income tax purposes when received or accrued in accordance with a Note Owner’s method of tax accounting.
Original Issue Discount
     A Note will be treated as issued with original issue discount(“OID”)if the excess of its “stated redemption price at maturity” over its issue price equals or exceeds a de minimis amount equal to 1/1/4 of 1 percent of its stated redemption price at maturity multiplied by the number of complete years based on the anticipated weighted average life of the Note to its maturity. It is expected that the Notes will be issued with de minimis OID. Generally, the issue price of a Note should be the first price at which a substantial amount of the Notes included in the issue of which the Note is a part is sold to other than bond houses, brokers or similar persons or organizations

94


acting in the capacity of underwriters, placement agents or wholesalers. The stated redemption price at maturity of a Note is expected to equal the principal amount of the related note. Any amount not treated as OID because it is de minimis OID must be included in income (generally as gain from the sale of such note) as principal payments are received on the related Notes in the proportion that each such payment bears to the original principal amount of such note. The applicable Prospectus Supplement will disclose whether a series of Notes will be treated as issued with OID.
     Note Owners of Notes issued with original issue discount generally must include original issue discount in gross income for federal income tax purposes as it accrues, in advance of receipt of the cash attributable to such income, under a method that takes account of the compounding of interest (“(“constant-yield method”). The Code requires that information with respect to the original issue discount accruing on any Note be reported periodically to the IRS and to certain categories of Note Owners.
     Each Issuing Entity will report original issue discount, if any, to the Note Owners based on the Treasury regulations relating to original issue discount (the “OID“OID Regulations”). The OID Regulations concerning contingent payment debt instruments do not apply to prepayable debt instruments, such as the Notes, and other provisions of the OID Regulations either do not apply to prepayable securities such as the Notes or do not address the unique issues prepayable securities present.
     The OID Regulations provide that, in the case of debt instruments such as the Notes, (i) the amount and rate of accrual of original issue discount will be calculated based on a reasonable assumed prepayment rate (the “Prepayment“Prepayment Assumption”), and (ii) adjustments will be made in the amount and rate of accrual of such discount to reflect differences between the actual prepayment rate and the Prepayment Assumption. The method for determining the appropriate assumed prepayment rate will eventually be set forth in Treasury regulations, but those regulations have not yet been issued. The applicable legislative history indicates, however, that such regulations will provide that the assumed prepayment rate for securities such as the Notes will be the rate used in pricing the initial offering of those securities. If the Notes of a series are issued with original issue discount, the Prospectus Supplement for that series of Notes will specify the Prepayment Assumption. However, no representation is made (and special tax counsel is unable to opine) that the Notes of that series will, in fact, prepay at a rate based on the Prepayment Assumption or at any other rate.
     The Note Owner of a Note issued with original issue discount must include in gross income the sum of the “daily“daily portions”of such original issue discount for each day during its taxable year on which it held such note. In the case of an original Note Owner, the daily portions of original issue discount are determined first by calculating the portion of the original issue discount that accrued during each period (an “accrual period”“Accrual Period") that begins on the day following a DistributionPayment Date (or in the case of the first such period, begins on the applicable closing date) and ends on the next succeeding DistributionPayment Date. The original issue discount accruing during each accrual periodAccrual Period is then allocated ratably to each day during such period to determine the daily portion of original issue discount for that day.

83


     The portion of the original issue discount that accrues in any accrual periodAccrual Period will equal the excess, if any, of (i) the sum of (A) the present value, as of the end of the accrual period,Accrual Period, of all of the distributions to be made on the note, if any, in future periods (taking into account events that have occurred during the accrual periodAccrual Period such as prepayments or actual losses) and (B) the distributions made on the note during the accrual periodAccrual Period that are included in such note’s stated redemption price at maturity, over (ii) the adjusted issue price of the Note at the beginning of the accrual period.Accrual Period. The present value of the remaining distributions referred to in the preceding sentence will be calculated (i) assuming that the Notes will be prepaid in future periods at a rate computed in accordance with the Prepayment Assumption and (ii) using a discount rate equal to the original yield to maturity of the Notes. For these purposes, the original yield to maturity of the Notes will be calculated based on their issue price and assuming that the Notes will be prepaid in accordance with the Prepayment Assumption. The adjusted issue price of a Note at the beginning of any accrual periodAccrual Period will equal the issue price of such Note, increased by the portion of the original issue discount that has accrued during prior accrual periods,Accrual Periods, and reduced by the amount of any distributions made on such Note in prior accrual periodsAccrual Periods that were included in such Note’s stated redemption price at maturity.
     The daily portions of original issue discount may increase or decrease depending on the extent to which the actual rate of prepayments diverges from the Prepayment Assumption. If original issue discount accruing during any accrual periodAccrual Period computed as described above is negative, a Note Owner may only be entitled to offset such amount against positive original issue discount accruing on such Note in future accrual periods.Accrual Periods.

95


Market Discount
     The Notes, whether or not issued with OID, will be subject to the “market“market discount rules”of Section 1276 of the Code. In general, these rules provide that if the Note Owner purchases a Note at a market discount (that is, a discount from its stated redemption price at maturity (which is generally the stated principal amount) or if the related Notes were issued with OID, its original issue price (as adjusted for accrued original issue discount, that exceeds a de minimis amount specified in the Code)) and thereafter (a) recognizes gain upon a disposition, or (b) receives payments of principal, the lesser of (i) such gain or principal payment or (ii) the accrued market discount, will be taxed as ordinary interest income. Generally, the accrued market discount will be the total market discount on the related Note multiplied by a fraction, the numerator of which is the number of days the Note Owner held such Note and the denominator of which is the number of days from the date the Note Owner acquired such Note until its maturity date. The Note Owner may elect, however, to determine accrued market discount under the constant-yield method.
     Limitations imposed by the Code which are intended to match deductions with the taxation of income may defer deductions for interest on indebtedness incurred or continued, or short-sale expenses incurred, to purchase or carry a Note with accrued market discount. A Note Owner may elect to include market discount in gross income as it accrues and, if such Note Owner makes such an election, it is exempt from this rule. Any such election will apply to all debt instruments acquired by the taxpayer on or after the first day of the first taxable year to which such election applies. The adjusted basis of a Note subject to such election will be increased to reflect market discount included in gross income, thereby reducing any gain or increasing any loss on a sale or taxable disposition.
Total Accrual Election
     A Note Owner may elect to include in gross income all interest that accrues on a Note using the constant-yield method described above under the heading “—“— Original Issue Discount,”with modifications described below. For purposes of this election, interest includes stated interest, acquisition discount, OID, de minimis OID, market discount, de minimis market discount and unstated interest, as adjusted by any amortizable bond premium (described below under “—“— Amortizable Bond Premium”) or acquisition premium.
     In applying the constant-yield method to a Note with respect to which this election has been made, the issue price of the Note will equal the electing Note Owner’s adjusted basis in the Note immediately after its acquisition, the issue date of the Note will be the date of its acquisition by the electing Note Owner, and no payments on the Note will be treated as payments of qualified stated interest. This election will generally apply only to the Note with respect to which it is made and may not be revoked without the consent of the IRS. Note Owners are encouraged to consult with their own advisers as to the effect in their circumstances of making this election.
Amortizable Bond Premium
     In general, if a Note Owner purchases a Note at a premium (that is, an amount in excess of the amount payable upon the maturity thereof), such Note Owner will be considered to have purchased such Note with “amortizable“amortizable bond premium”equal to the amount of such excess. Such Note Owner may elect to amortize such bond premium as an offset to interest income and not as a separate deduction item as it accrues under a constant-yield method over the remaining term of the Note. Such Note Owner’s tax basis in the Note will be reduced by the amount of the amortized bond premium. Any such election shall apply to all debt instruments (other than

84


instruments the interest on which is excludible from gross income) held by the Note Owner at the beginning of the first taxable year for which the election applies or thereafter acquired and is irrevocable without the consent of the IRS. Bond premium on a Note held by a Note Owner who does not elect to amortize the premium will decrease the gain or increase the loss otherwise recognized on the disposition of the Note.

96


Short-Term Debt
     An owner of a Note, which has a fixed maturity date not more than one year from the issue date, will generally not be required to include OID income on the Note as it accrues. However, the foregoing rule may not apply if such owner holds the instrument as part of a hedging transaction, or as a stripped bond or stripped coupon or if the holder is:
  an accrual method taxpayer,
 
  a bank,
 
  a broker or dealer that holds the Note as inventory,
 
  a regulated investment company or common trust fund, or
 
  the beneficial owner of specified pass-through entities specified in the Code.
     An owner of a Note who is not required to include OID income on the Note as it accrues will instead include the OID accrued on the Note in gross income as principal is paid thereon, at maturity and upon a sale or exchange of the Note. Such owner would be required to defer deductions for any interest expense on an obligation incurred to purchase or carry the Note to the extent it exceeds the sum of any interest income and OID accrued on such Note. However, the owner may elect to include OID in income as it accrues on all obligations having a maturity of one year or less held by the owner in that taxable year or thereafter, in which case the deferral rule of the preceding sentence will not apply. For purposes of this paragraph, OID accrues on a Note on a straight-line basis, unless the owner irrevocably elects, under Treasury regulations, to apply a constant interest method, using the owner’s yield to maturity and daily compounding.
Disposition of the Notes
     A Note Owner’s adjusted tax basis in a Note will be its cost, increased by the amount of any OID, market discount, acquisition discount and gain previously included in income with respect to the Note, and reduced by the amount of any payments on the Note that isare not qualified stated interest and the amount of bond premium previously amortized with respect to the Note. A Note Owner will generally recognize gain or loss on the sale or retirement of a Note equal to the difference between the amount realized on the sale or retirement and the tax basis of the Note. Such gain or loss will be capital gain or loss (except to the extent attributable to accrued but unpaid interest or as described under “—“— Market Discount”)in this Prospectus) and will be long-term capital gain or loss if their Note was held for more than one year.
Information Reporting and Backup Withholding
     The Indenture Trustee will be required to report annually to the IRS, and to each Note Owner, the amount of interest paid on the Notes (and the amount withheld for federal income taxes, if any) for each calendar year, except as to exempt recipients (generally, corporations, tax-exempt organizations, qualified pension and profit-sharing trusts, individual retirement accounts, or nonresident aliens who provide certification as to their status). Each Note Owner (other than Note Owners who are not subject to the reporting requirements) will be required to provide, under penalty of perjury, a certificate containing the Note Owner’s name, address, correct federal taxpayer identification number (which includes a social security number) and a statement that the Note Owner is not subject to backup withholding. Should a non-exempt Note Owner fail to provide the required certification or should the IRS notify the Indenture Trustee or the Issuing Entity that the Note Owner has provided an incorrect federal taxpayer identification number or is otherwise subject to backup withholding, the Indenture Trustee will be required to withhold (or cause to be withheld) on the interest otherwise payable to the Note Owner, and remit the withheld amounts to the IRS as a credit against the Note Owner’s federal income tax liability.
Tax Consequences to Foreign Investors
     The following information describes the United States federal income tax treatment of investors that are not U.S. persons (each, a “Foreign“Foreign Person”). The term “Foreign Person” means any Note Owner other than (i) a citizen or resident of the United States, (ii) a corporation or partnership (including an entity treated as a corporation or a partnership for federal income tax purposes) created or

8597


organized in or under the laws of the United States or any political subdivision thereof (unless in the case of an entity treated as a partnership Treasury regulations are adopted that provide otherwise), (iii) an estate whose income is subject to United States federal income tax regardless of its source or (iv) a trust if (a) a court within the United States is able to exercise primary supervision over the administration of the trust and one or more United States persons have authority to control all substantial decisions of the trust or (b) such trust is eligible to and has elected to be treated as a domestic trust pursuant to the Code, despite not meeting the requirements described in (a). Interest paid or accrued to a Foreign Person that is not effectively connected with the conduct of a trade or business within the United States by the Foreign Person, will generally be considered “portfolio“portfolio interest”and generally will not be subject to United States federal income tax and withholding tax, as long as the Foreign Person (i) is not actually or constructively a “10 percent shareholder” of the Issuing Entity or NMAC, or a “controlled foreign corporation” with respect to which the Issuing Entity or NMAC is a “related person” within the meaning of the Code, and (ii) provides an appropriate statement, signed under penalty of perjury, certifying that the Note Owner is a Foreign Person and providing that Foreign Person’s name and address. The statement may be made on a Form W-8BEN or substantially similar substitute form, and the Foreign Person must inform the withholding agent of any change in the information on the statement within 30 days of the change. If a certificate is held through a securities clearing organization or certain other financial institutions, the organization or institution may provide a signed statement to the withholding agent. However, in that case, the signed statement must be accompanied by Form W-8BEN or substitute form provided by the Foreign Person to the organization or institution holding the certificate on behalf of the Foreign Person. Special rules apply to partnerships, estates and trusts, and in certain circumstances certifications as to foreign status and other matters may be required to be provided by partners and beneficiaries thereof. If such interest were not portfolio interest, then it would be subject to United States federal income and withholding tax at a rate of 30 percent unless reduced or eliminated pursuant to an applicable income tax treaty.
     Any capital gain realized on the sale or other taxable disposition of a Note by a Foreign Person will be exempt from United States federal income and withholding tax provided that (i) the gain is not effectively connected with the conduct of a trade or business in the United States by the Foreign Person, and (ii) in the case of an individual Foreign Person, the Foreign Person is not present in the United States for 183 days or more in the taxable year and certain other requirements are met.
     If the interest, gain or income on a Note held by a Foreign Person is effectively connected with the conduct of a trade or business in the United States by the Foreign Person, the Note Owner (although exempt from the withholding tax previously discussed if a duly executed Form W-8ECI is furnished) generally will be subject to United States federal income tax on the interest, gain or income at regular federal income tax rates. In addition, if the Foreign Person is a foreign corporation, it may be subject to a branch profits tax equal to 30 percent of its “effectively connected earnings and profits” within the meaning of the Code for the taxable year, as adjusted for certain items, unless it qualifies for a lower rate under an applicable tax treaty.
State and Local Tax Considerations
     The discussion above does not address the tax consequences of purchase, ownership or disposition of the Notes under any state or local tax laws. Prospective investors are encouraged to consult their own tax advisors regarding state and local tax consequences of acquiring, owning and disposing of the Notes.
     The tax discussions set forth above are included for general information only, and may not be applicable depending upon a note owner’s particular tax situation. Prospective purchasers are encouraged to consult their tax advisors with respect to the tax consequences to them of the purchase, ownership and disposition of the notes, including the tax consequences under state, local, foreign and other tax laws and the possible effects of changes in federal or other tax laws.

98


CERTAIN ERISA CONSIDERATIONS
General
     Subject to the following discussion the Notes may be acquired by pension, profit-sharing or other employee benefit plans, as well as individual retirement accounts, Keogh plans and other plans covered by Section 4975 of the Code, as well as any entity holding “ plan assets” of any of the foregoing (each a “Plan’’“Benefit Plan”). Section 406 of the Employee Retirement Income Security Act of 1974, as amended (“ERISA’’(“ERISA”), and Section 4975 of the Code prohibit a Benefit Plan from engaging in certain transactions with persons that are “parties in interest’’interest” under ERISA or “disqualified persons’’persons” under the Code with respect to such Plans. A violation of these “prohibited transaction’’transaction” rules may result in an excise tax or other penalties and liabilities under ERISA and the Code for such persons or the fiduciaries of the Benefit Plan. In addition, Title I of ERISA also requires fiduciaries of a Benefit Plan subject to ERISA to make investments that are prudent, diversified and in accordance with the governing plan documents.

86


Prohibited Transactions
     Certain transactions involving the IssuerIssuing Entity might be deemed to constitute or give rise to prohibited transactions under ERISA and Section 4975 of the Code with respect to a Benefit Plan that purchased Notes if assets of the IssuerIssuing Entity were deemed to be assets of a Benefit Plan. Under a regulation issued by the United States Department of Labor, as modified by Section 3(42) of ERISA (the “Plan“Plan Assets Regulation’’Regulation”), the assets of the IssuerIssuing Entity would be treated as “plan assets’’assets” of a Benefit Plan for purposes of ERISA and Section 4975 of the Code only if the Benefit Plan acquires an “equity interest’’interest” in the IssuerIssuing Entity and none of the exceptions contained in the Plan Assets Regulation is applicable. An equity interest is defined under the Plan Assets Regulation as an interest other than an instrument which is treated as indebtedness under applicable local law and which has no substantial equity features. Although there is little guidance on the subject, assuming the Notes constitute debt for local law purposes, the TransferorIssuing Entity believes that, at the time of their issuance, the Notes should be treated as indebtedness without substantial equity features for purposes of the Plan Assets Regulation. This determination is based in part upon the traditional debt features of the notes,Notes, including the reasonable expectation of purchasers of notesNotes that the notesNotes will be repaid when due, as well as the absence of conversion rights, warrants and other typical equity features. The debt treatment of the notesNotes for ERISA purposes could change if the issuerIssuing Entity incurs losses. This risk of recharacterization is enhanced for notesNotes that are subordinated to other classes of securities.
     However, without regard to whether the Notes are treated as an equity interest for such purposes, the acquisition or holding of Notes by or on behalf of a Benefit Plan could be considered to give rise to a prohibited transaction if the Issuer,Issuing Entity, the Transferor,depositor, the Servicer,sponsor, the Cap Provider,administrative agent, the Titling Trustee,transferor, the Owner Trustee,servicer, the Indenture Trustee,cap provider, the titling trustee, the owner trustee, the indenture trustee, any certificateholder or any of their respective affiliates, is or becomes a Partyparty in Interestinterest with respect to such Benefit Plan. In such case, certain exemptions from the prohibited transaction rules could be applicable, depending on the identity of the Benefit Plan fiduciary making the decision to acquire a Note and the circumstances of the transaction. Included among these exemptions are: Prohibited Transaction Class Exemption (“PTCE’’(“PTCE”) 90-1, which exempts certain transactions involving insurance company pooled separate accounts, PTCE 95-60, which exempts certain transactions involving insurance company general accounts, PTCE 91-38, which exempts certain transactions involving bank collective investment funds, PTCE 96-23, which exempts certain transactions effected on behalf of a Benefit Plan by an “in-house asset manager’’manager” and PTCE 84-14, which exempts certain transactions effected on behalf of a Benefit Plan by a “qualified professional asset manager.’’ Insurance company general accounts should also discuss with their legal counsel” In addition to the availabilityclass exemptions listed above, the Pension Protection Act of exemptive relief2006 provides a statutory exemption under Section 401(c)408(b)(17) of ERISA.ERISA for prohibited transactions between a Benefit Plan and a person or entity that is a party in interest to such Benefit Plan solely by reason of providing services to the Benefit Plan (other than a party in interest that is a fiduciary, or its affiliate, that has or exercises discretionary authority or control or renders investment advice with respect to the assets of the Benefit Plan involved in the transaction), provided that there is adequate consideration for the transaction. A purchaser of Notes should be aware, however, that even if the conditions specified in one or more exemptions are met, the scope of the relief provided by the applicable exemption or exemptions might not cover all acts that might be construed as prohibited transactions. There can be no assurance that any of these, or any other exemption, will be available with respect to any particular transaction involving the Notes and prospective purchasers that are Benefit Plans should consult with their advisors regarding the applicability of any such exemption.

99


     Employee benefit plans that are governmental plans (as defined in Section 3(32) of ERISA) and certain church plans (as defined in Section 3(33) of ERISA) are not subject to ERISA requirements, however governmental plans may be subject to comparable state law restrictions.
     A Benefit Plan fiduciary considering the purchase of Notes should consult its tax and/or legal advisors regarding whether the assets of the IssuerIssuing Entity would be considered plan assets, the possibility of exemptive relief from the prohibited transaction rules and other issues and their potential consequences.
     Each purchaser or transferee of a Note, by its acceptance of that Note, will be deemed to have represented that (a) it is not acquiring the note (or any interest therein) with the assets of any “employee benefit plan’’ as defined in Section 3(3) of ERISA which is subject to Title I of ERISA, a “plan’’ as defined in Section 4975 of the Code, an entity whose underlying assets include “plan assets’’ of any of the foregoing,Benefit Plan, or any other plan which is subject to applicable law that is substantially similar to the fiduciary responsibility provisions of ERISA or Section 4975 of the Code; or (b) the acquisition, holding and disposition of such Note will not give rise to a nonexempt prohibited transaction under Section 406 of ERISA, Section 4975 of the Code or any substantially similar law.
UNDERWRITING
     On the terms and conditions set forth in an underwriting agreement with respect to the Notes of a given series (the “Underwriting“Underwriting Agreement”), the Depositor will agree to cause the related Issuing Entity to sell to the underwriters named in the Underwriting Agreement and in the applicable Prospectus Supplement, and each of those underwriters will severally agree to purchase, the principal amount of each class of Notes the related series set forth in the Underwriting Agreement and in the applicable Prospectus Supplement.
     In each Underwriting Agreement with respect to any given series of Notes, the several underwriters will agree, subject to the terms and conditions set forth in the Underwriting Agreement, to purchase all of the Notes described in the Underwriting Agreement which are offered by this Prospectus and by the applicable Prospectus Supplement if any of those Notes are purchased.
     Each Prospectus Supplement will either (1) set forth the price at which each class of Notes being offered by that Prospectus Supplement will be offered to the public and any concessions that may be offered to some dealers participating in the offering of those Notes, or (2) specify that the related Notes are to be resold by the underwriters in negotiated transactions at varying prices to be

87


determined at the time of that sale. After the initial public offering of those Notes, those public offering prices and those concessions may be changed.
     The Underwriting Agreement will provide that the Depositor and NMAC will indemnify the underwriters against specified liabilities, including liabilities under the Securities Act, or contribute to payments the several underwriters may be required to make in respect thereof.
     Each Issuing Entity may, from time to time, invest the funds in Accounts in eligible investments acquired from the underwriters. Pursuant to each Underwriting Agreement with respect to a given series of Notes and Certificates, the closing of the sale of any class of Notes subject to that Underwriting Agreement will be conditioned on the closing of the sale of all other classes of Notes of that series. The place and time of delivery of any series of Notes with respect to which this Prospectus is delivered will be set forth in the applicable Prospectus Supplement.
LEGAL OPINIONS
     Certain legal matters relating to the Notes of any series, including the legality of such Notes will be passed upon for the related Issuing Entity, the Depositor and the Servicer by the general counsel of the Servicer and Mayer,[Mayer Brown Rowe & Maw LLP.LLP]. In addition, certain United States federal and tax and other matters will be passed upon for the related Issuing Entity by Mayer,[Mayer Brown Rowe & Maw LLP.LLP].

88100


INDEX OF PRINCIPAL TERMS
     Set forth below is a list of certain of the more important capitalized terms used in this Prospectus and the pages on which the definitions may be found.
     
30/360  41
ABS2744 
account  2831 
accrual periodAccrual Period  8494 
Actual/360  4144 
Actual/Actual  4144 
Administrative Agent  7077 
Administrative Charges  6774
Administrative Fee77 
Administrative Lien  2325 
Advance  6571 
amortizable bond premium  8595 
Auction Proceeds  6269
banking organization50 
Base RateResidual  4025 
Basic Servicing Agreement  2123 
Beneficial Owner  4650
Benefit Plan98 
Breach of Agreement  7279 
Business Day  4144 
Calculation Agent  4145 
Cap Agreement  7178 
Cap Event of Default  7279 
Cap Provider  7178 
Cap Rate  7179
Cap Termination80 
Cap Termination Event  7280 
Casualty Termination  3639 
Cede  3942 
certificated security  7988 
Certificateholder  5560 
Certificates  20
chattel paper8022 
class  3942
clearing agency50
clearing corporation50 
Clearstream Banking Luxembourg  4549 
Clearstream Banking Participants  45, 4751 
Closing Date  2022 
Code  5156 
Collateral  2527 
Collection Account  6268 
Collection Period  6372 
Collections  6268 
constant-yield method  8494 
Contingent and Excess Liability Insurance  3235 
Cooperative  47
credit enhancement551 
Credit Termination  3639 
Cutoff Date  2426 
daily portions  8494 
Dealers  20
Defaulted Vehicle64
Definitive Notes48
Depositaries45
Depositor20
Designated LIBOR Page42
Direct Participants46
Disposition Amount35
Disposition Expenses36
DTC39
DTCC46
Early Lease Terminations36
Early Termination Charge36
Early Termination Purchase Option Price62
EMCC46
ERISA87
Euroclear45, 47
Euroclear Operator45, 47
Euroclear Participants45, 47
Excess Mileage and Excess Wear and Tear Charges31
FICO Scores29
Fixed Rate Notes40
Floating Rate Notes40
floorplan receivables28
Foreign Person86
GSCC46
Hedge Agreement71
Hedge Counterparty71
Hedge Event of Default72
Hedge Termination Event72
Illegality72
Indenture39
Indenture Default49
Index Currency42
Indirect Participants46
insolvency laws75
Insurance Expenses38
Insurance Proceeds36
Interest Reset Date40
Interest Reset Period40
investment company72
IRS83
ISDA71
Issuing Entity20
Issuing Entity’s Estate21
LCN30
Lease66
Lease Maturity Date35
Lease Rate35
Lease Term35
Leased Vehicles20
Leases20
Lemon Law82
Lessee Initiated Early Termination35
LIBOR40
LIBOR Bloomberg42
LIBOR Reuters42
Liquidated Lease62
Liquidation Proceeds34, 62
LKE34
London Business Day41
loss60
market discount rules84
Master Agreement71
Matured Vehicle6422 

89101


     
Defaulted Vehicle70
Definitive Notes52
Depositaries49
Depositor22
Designated LIBOR Page46
Direct Participants50
Disposition Amount38
Disposition Expenses39
disqualified persons98
DTC42
DTCC50
Early Lease Terminations39
Early Termination Charge38
Early Termination Purchase Option Price69
EMCC50
ERISA98
Euroclear49
Euroclear Operator49
Euroclear Participants51
Excess Mileage and Excess Wear and Tear Charges33
FICO Scores32
Fixed Rate Notes43
Floating Rate Notes43
floorplan receivables31
Foreign Person97
GSCC50
Hedge Agreement78
Hedge Counterparty78
Hedge Event of Default79
Hedge Termination80
Hedge Termination Event80
Illegality80
Indenture42
Indenture Default53
Index Currency46
Indirect Participants50
insolvency laws83
Insurance Expenses41
Insurance Proceeds39
Interest Reset Date44
Interest Reset Period44
investment company80
IRS93
ISDA78
Issuing Entity22
Issuing Entity’s Estate23
LCN33
Lease Maturity Date38
Lease Rate38
Lease Term38
Leased Vehicles22
Leases22
Lemon Law91
Lessee Initiated Early Termination38
LIBOR44

102


LIBOR Bloomberg46
LIBOR Reuters45
LIBOR Telerate45
Liquidated Lease72
Liquidation Proceeds69
LKE37
London Business Day44
loss66
market discount rules95
Master Agreement78
Matured Vehicle70
MBSCC  4650 
Merger without Assumption  7279 
Misrepresentation  7279 
Monthly Early Termination Sale Proceeds  6369 
Monthly Payment  3538 
Monthly Payment Advance  6571 
Monthly Sales Proceeds  6369 
Monthly Scheduled Termination Sale Proceeds  6369
Moody’s56 
NALL II  2427 
NARC II  28
near-new2630 
Net Auction Proceeds  6369 
Net Insurance Proceeds  3841 
Net Liquidation Proceeds  34, 63
Nissan2637 
NMAC  2022 
NMAC Lease Customer Network  3134
NML28 
NNA  2628 
Note Factor  3942 
Noteholder  3942 
Notes  2022 
NSCC  4650 
NWRC II  2831 
OID  8394 
OID Regulations  8494 
Optional Purchase  5662 
Other SUBI  2224 
Other SUBI Assets  5864 
Other SUBI Certificates  2224 
owner  8090
parties in interest98 
Payment Ahead  6369 
Payment Date  3943 
Planplan assets  8798 
Plan Assets Regulation  8798 
Pooling Agreements  2527 
portfolio interest  8697 
Prepayment Assumption  8494 
Principal Financial Center  4347 
Prospectus  2022 
Prospectus Supplement  2022
protective89 
PTCE  8798 
Pull-Forward  3436

103


 
Pull-Forward Payment  3437 
Purchase Agreements  2527 
QI 34
37
Rating Agency  3336
Rating Agency Condition59 
Reallocation Payments  3437 
Receivables  2427 
Recoveries  6370 
Remaining Net Auction Proceeds  6370 
Remaining Payoffs  6370 
Replacement Vehicles  3437 
Repurchase Payments  2325 
Residual Value Surplus  6370 
Restricted Jurisdiction  2325 
retail receivable  2730 
RPM  3134 
Sales Proceeds Advance  6572 
SEC  31 
Securities  2022 
Securities Act  2830 
Securitization Value  2932
Securitized Financing82 
Security Deposit  3640 
Securityholders  5560 
Servicer  2123 
Servicer Default  6774 
Servicing Agreement  2426 
Servicing Fee  6773 
Servicing Rate  6773 
Spread  4044
Standard & Poor’s50
stated redemption price at maturity94
street name51 
Strip Notes  3943 
SUBI  2022 
SUBI Assets  2022 
SUBI Certificate  2023 
SUBI Certificate Transfer Agreement  2426 
SUBI Supplement  2326 
SUBI Trust Agreement  2426 
Swap Agreement  7178 
Swap Counterparty  7178 
Swap Event of Default  7279
Swap Termination80 
Swap Termination Event  7280 
TARGET system  4144 
Tax Event  7280 
Tax Event Upon Merger  7280 
Term Extension  3325 
Terms and Conditions  4751
TIA56 
Titling Trust  2022 
Titling Trust Agreement  2123 
Titling Trust Assets  2225 
Titling Trustee  2123 

104


Transportation Act  12 
Trust Administration Agreement  7077 
Trust Agent  2123 
Trust Agreement  2022 
Trust SUBI Certificate Transfer Agreement  2427 
U.S. Bank  2124 
UCC  2326 
Underwriting Agreement  8899
UTI22 
UTI Assets  5864 
UTI Beneficiary  2022 
UTI Certificates  2224 

90105


 
 
$[                                   ]
(NISSAN LOGO)[LOGO]
NISSAN AUTO LEASE TRUST
[
]-20[ ]-[ ]
Issuing Entity
$[               ] Asset Backed Notes, Class A-1
$[               ] Asset Backed Notes, Class A-2
$[               ] Asset Backed Notes, Class A-3
$[               ] Asset Backed Notes, Class A-4a
$[] Asset Backed Notes, Class A-4bA-4
Nissan Auto Leasing LLC II
Depositor
Nissan Motor Acceptance Corporation,
Sponsor/Servicer
 
PROSPECTUS SUPPLEMENT

 
Underwriters
[]
[
]
[
]
[
]
[
]
[
]
 
 
Dealer Prospectus Delivery Obligation.Until [      ,      ]For ninety days following the date of this Prospectus Supplement, all dealers that effect transactions in these notes, whether or not participating in the offering, may be required to deliver a prospectus.Prospectus Supplement and Prospectus, such delivery obligation generally may be satisfied through the filing of the Prospectus Supplement and Prospectus with the Securities and Exchange Commission. This is in addition to the dealers’ obligation to deliver a prospectusProspectus when acting as underwriters and with respect to their unsold allotments or subscriptions.


PART II
INFORMATION NOT REQUIRED IN PROSPECTUS
ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
     The following is an itemized list of the estimated expenses to be incurred in connection with the offering of the securities being offered hereunder other than underwriting discounts and commissions.
     
Registration Fees $642,000.00 
Blue Sky Fees and Expenses $90,000.00 
Printing Fees and Expenses $280,000.00 
Trustee Fees and Expenses $64,000.00 
Legal Fees and Expenses $640,000.00 
Accounting Fees and Expenses $420,000.00 
Rating Agencies’ Fees $1,600,000.00 
Miscellaneous $60,000.00 
    
Total $3,796,000.00 
Securities and Exchange Commission Registration Fee*
Blue Sky Fees and Expenses*
Printing Fees and Expenses*
Trustees’ Fees and Expenses*
Legal Fees and Expenses*
Accounting Fees and Expenses*
Rating Agencies’ Fees*
Miscellaneous*
Total*
 
*Amounts to be completed by amendment.
* Amounts to be completed by amendment.
ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS
     Item 15.1 Nissan Auto Leasing LLC II
     Section 18-108 of the Limited Liability Company Act of Delaware (the “Act”) empowers a limited liability company, subject to such standards and restrictions, if any, as are set forth in its limited liability company agreement, to indemnify and hold harmless any member or manager or other person from and against any and all claims and demands whatsoever. The Limited Liability Company Agreement (the “Agreement”) of Nissan Auto Leasing LLC II (the “Company”) provides:
     Subject to the following sentences, the Company shall have the authority, to the maximum extent permitted by the Act and other applicable law, and hereby does indemnify each of its Managers, Officers, employees and agents to the fullest extent permissible under Delaware law and this Agreement. Subject to the preceding and following sentences, the Company shall indemnify its Officers and Managers against expenses, judgment, fines, settlements and other amounts actually and reasonably incurred in connection with any proceeding arising by reason of the fact that any such person is or was an Officer or Manager of the Company, and shall advance to such Officer or Manager expenses incurred in defending any such proceeding to the maximum extent permitted by law. Notwithstanding the foregoing, if the Company has outstanding any securities, the Company’s obligations to pay any amount as indemnification or as an advance of expenses (other than amounts received from insurance policies) shall be fully subordinated to payment of amounts then due on the securities and, in any case, (i) nonrecourse to any of the Company’s assets pledged to secure such securities, and (ii) shall not constitute a claim against the Company to the extent that funds are insufficient to pay such amounts. For purposes of this section, an “Officer” or “Manager” of the Company shall mean any person who is an Officer or Manager of the Company, or is serving at the request of the Company as a director or officer of another corporation or other enterprise.
     Item 15.2 Nissan-Infiniti LT, NILT Trust
     SectionSections 3803 and 3817 of the Delaware Statutory Trust Statute providesprovide as follows:

II - 1II-1


     3803. Liability of beneficial owners and trustees.
     (a) Except to the extent otherwise provided in the governing instrument of the statutory trust, the beneficial owners shall be entitled to the same limitation of personal liability extended to stockholders of private corporations for profit organized under the general corporation law of the State.
     (b) Except to the extent otherwise provided in the governing instrument of a statutory trust, a trustee, when acting in such capacity, shall not be personally liable to any person other than the statutory trust or a beneficial owner for any act, omission or obligation of the statutory trust or any trustee thereof.
     (c) Except to the extent otherwise provided in the governing instrument of a statutory trust, an officer, employee, manager or other person acting pursuant to § 3806(b)(7) of this title, when acting in such capacity, shall not be personally liable to any person other than the statutory trust or a beneficial owner for any act, omission or obligation of the statutory trust or any trustee thereof.
     3817. Indemnification.
     (a) Subject to such standards and restrictions, if any, as are set forth in the governing instrument of a statutory trust, a statutory trust shall have the power to indemnify and hold harmless any trustee or beneficial owner or other person from and against any and all claims and demands whatsoever.
     (b) The absence of a provision for indemnity in the governing instrument of a statutory trust shall not be construed to deprive any trustee or beneficial owner or other person of any right to indemnity which is otherwise available to such person under the laws of this State.
     The Amended and Restated Trust and Servicing Agreement for Nissan-Infiniti LT (as used in this paragraph, the “Agreement”) provides that the trustee and the trust agent for Nissan-Infiniti LT shall be indemnified and held harmless out of and to the extent of the trust assets with respect to any loss incurred by the trustee arising out of or incurred in connection with (i) any trust assets (including any loss relating to leases, leased vehicles, consumer fraud, consumer leasing act violations, misrepresentations, deceptive and unfair trade practices and any other loss arising in connection with any lease, personal injury or property damage claims arising with respect to any leased vehicle or any loss with respect to any tax arising with respect to any trust asset), or (ii) the acceptance or performance by the trustee of the trusts and duties contained in the Agreement and any other trust document, with any allocation of such indemnification among the trust assets to be made as provided for in the Agreement or in a supplement; provided however, that the trustee shall not be indemnified or held harmless out of the trust assets as to any such loss (a) for which the servicer shall be liable pursuant to the Agreement or any supplement, (b) incurred by reason of such trustee’s or such trust agent’s willful misconduct, bad faith or negligence, or (c) incurred by reason of the trustee’s willful misconduct, bad faith or negligence, or (d) incurred by reason of the trustee’s breach of the Agreement, or its representations and warranties pursuant to any servicing agreement.
     The Amended and Restated Trust Agreement for NILT Trust (as used in this paragraph, the “Agreement”) provides that the trustee and its agents will be indemnified and held harmless against any loss, liability or expense incurred without negligence, bad faith or willful misconduct on their part, arising out of their acceptance or administration of the trust and duties under the Agreement, including the reasonable costs and expenses of defending themselves against any claim or liability in connection with the exercise or performance of any of their powers or duties under the Agreement.
[Remainder of Page Intentionally Left Blank]

II - 2II-2


ITEM 16. EXHIBITS
a. Exhibits:
1.1 Form of Underwriting Agreement.*
4.1 Form of Indenture by and between Nissan Auto Lease Trust 200[_]]-[_]] and [                     ], as Indenture Trustee (including form of the Notes).*
4.2 Form of Agreement of Definitions among Nissan Motor Acceptance Corporation, Nissan-Infiniti LT, NILT, Inc., NILT Trust, Nissan Auto Leasing LLC II, Nissan Auto Lease Trust 200[_]]-[_]], [                    ], as Owner Trustee, and U.S. Bank, as Trust Agent.*
4.3 Amended and Restated Trust and Servicing Agreement for Nissan-Infiniti LT, dated August 26, 1998, among NILT Trust, as Grantor and UTI Beneficiary, Nissan Motor Acceptance Corporation, as Servicer, NILT, Inc., as Trustee, Wilmington Trust Company, as Delaware Trustee, and U.S. Bank National Association, as Trust Agent.*
4.4 Form of 200[_]]-[_]] SUBI Supplement among NILT Trust, as Grantor and UTI Beneficiary, Nissan Motor Acceptance Corporation, as Servicer, NILT, Inc., as Trustee, Wilmington Trust Company, as Delaware Trustee, and U.S. Bank, as Trust Agent.*
4.5 Servicing Agreement, dated as of March 1, 1999, among Nissan-Infiniti LT, as Titling Trust, NILT Trust, as UTI Beneficiary, and Nissan Motor Acceptance Corporation, as Servicer.*
4.6 First Amendment to Servicing Agreement dated as of January 3, 2001, among Nissan-Infiniti LT, as Titling Trust, NILT Trust, as UTI Beneficiary, and Nissan Motor Acceptance Corporation, as Servicer.*
4.7 Form of 200[_]]-[_]] Servicing Supplement among Nissan-Infiniti LT, as Titling Trust, NILT Trust, as UTI Beneficiary, and Nissan Motor Acceptance Corporation, as Servicer.*
4.8 Form of Amended and Restated Trust Agreement for Nissan Auto Lease Trust 200[_]]-[_]], between Nissan Auto Leasing LLC II, as Transferor, and [                    ], as Owner Trustee.*
4.9 Amended and Restated Trust Agreement for NILT Trust, dated March 1, 1999, among Nissan Motor Acceptance Corporation, as Grantor and Beneficiary, U.S. Bank National Association, as Trustee, Nissan Motor Acceptance Corporation, as Administrator, and Wilmington Trust Company, as Delaware Trustee.*
4.10 Form of Trust Administration Agreement among Nissan Auto Lease Trust 200[_]]-[_]], Nissan Motor Acceptance Corporation, as Administrative Agent, Nissan Auto Leasing LLC II, as Transferor, and [                    ], as Indenture Trustee.*
4.11 Form of Back-Up Security Agreement among Nissan Motor Acceptance Corporation, Nissan-Infiniti LT, NILT Trust, Nissan Auto Leasing LLC II, as Transferor, Nissan Auto Lease Trust 200[_]]-[_]], and [                    ], as Indenture Trustee.*
4.12 Form of Interest Rate [Cap][Swap] Agreement between Nissan Auto Lease Trust 200[_]]-[_]] and [                    ], as [Cap Provider][Swap Counterparty].*
5.1 Form of Opinion of Mayer Brown Rowe & Maw LLP with respect to legality.*
 
8.1 Form of Opinion of Mayer Brown Rowe & Maw LLP with respect to tax matters.*
 
23.1 Consent of Mayer Brown Rowe & Maw LLP (included as part of Exhibits 5.1, 8.1).*
 
24.1 Powers of Attorney (included on the signatures pages of this Part II).

II - 3II-3


25.1 Statement of Eligibility and Qualification of the Indenture Trustee on Form T-1.**
99.1 Form of Control Agreement among Nissan Auto Lease Trust 200[_]]-[_]], [                 ], as Indenture Trustee, and [                    ], as Securities Intermediary.*
99.2 Form of SUBI Certificate Transfer Agreement between NILT Trust, as Transferor, and Nissan Auto Leasing LLC II, as Transferee.*
99.3 Form of Trust SUBI Certificate Transfer Agreement between Nissan Auto Leasing LLC II, as Transferor, and Nissan Auto Lease Trust 200[_]]-[_]], as Transferee.*
 
*To be filed by amendment.
** To be filed pursuant to Section 305(b)(2) of the Trust Indenture Act of 1939.
ITEM 17. UNDERTAKINGS
(a) As to Rule 415: The undersigned registrants hereby undertake:
      (1) To file, during any period in which offers or sales are being made of the securities registered hereby, a post-effective amendment to this registration statement:
          (i) To include any prospectus required by Section 10(a)(3) of the Securities Act of 1933, as amended;amended.
          (ii) To reflect in the prospectus any facts or events arising after the effective date of this registration statement (or the most recent post-effective amendment hereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in this registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changechanges in volume and price represent no more than 20 percent change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement.
          (iii) To include any material information with respect to the plan of distribution not previously disclosed in this registration statement or any material change to such information in this registration statement.
provided, however,that the undertakings set forth in clauses (i), (ii) and (iii) above do not apply if the information required to be included in a post-effective amendment by those clauses is contained in periodic reports filed by the registrant pursuant to Section 13 or Section 15(d) of the Securities Exchange Act of 1934, as amended, that are incorporated by reference in this registration statement, or is contained in a form of prospectus filed pursuant to Rule 424(b) that is part of this registration statement; provided, further, however, that clauses (i) and (ii) above will not apply if the information required to be included in a post-effective amendment is provided pursuant to Item 1100(c) of Regulation AB ($(17 C.F.R. 229.1100(c)).
     (2) That, for the purpose of determining any liability under the Securities Act of 1933, as amended, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.
     (3) To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering.
     (4) If the registrant is relying on Rule 430B:
(i) Each prospectus filed by the registrant pursuant to Rule 424(b)(3) shall be deemed to be part of this registration statement as of the date the filed prospectus was deemed part of and included in this registration statement; and

II - 4II-4


(ii) Each prospectus required to be filed pursuant to Rule 424(b)(2), (b)(5) or (b)(7) as part of a registration statement in reliance on Rule 430B relating to an offering made pursuant to Rule 415(a)(1)(i), (vii) or (x) for the purpose of providing the information required by Section 10(a) of the Securities Act of 1933 shall be deemed to be part of and included in this registration statement as of the earlier of the date such form of prospectus is first used after effectiveness or the date of the first contract of sale of securities in the offering described in the prospectus. As provided in Rule 430B, for liability purposes of the issuer and any person that is at that date an underwriter, such date shall be deemed to be a new effective date of the registration statement relating to the securities in the registration statement to which that prospectus relates, and the offering of such securities at that time shall be deemed to be the initialbona fideoffering thereof.Provided, however,that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such effective date, supercede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such effective date.
(5) That, for the purpose of determining liability of the registrant under the Securities Act of 1933 to any purchaser in the initial distribution of the securities, that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser:
     (i) Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424 of the Securities Act of 1933;
     (ii) Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant;
     (iii) The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and
     (iv) Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser.
(b) As to documents subsequently filed that are incorporated by reference: The undersigned registrants hereby undertake that, for purposes of determining any liability under the Securities Act of 1933, as amended, each filing of the registrants’ annual report pursuant to Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 (and, where applicable, each filing of an employee benefit plan’s annual report pursuant to Section 15(d) of the Securities Exchange Act of 1934), as amended, that is incorporated by reference in this registration statement shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initialbona fideoffering thereof.
(c) As to indemnification: Insofar as indemnification for liabilities arising under the Securities Act of 1933, as amended, may be permitted to directors, officers and controlling persons of the registrants pursuant to the foregoing provisions, or otherwise, the registrants have been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Securities Act of 1933, as amended, and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrants of expenses incurred or paid by a director, officer or controlling person of the registrants in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrants will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act of 1933, as amended, and will be governed by the final adjudication of such issue.
(d) As to Rule 430A: The undersigned registrants hereby undertake that:
     (1) For purposes of determining any liability under the Securities Act of 1933, as amended, the information omitted from the form of prospectus as part of this registration statement in reliance upon Rule 430A and contained

II - 5


in a form of prospectus filed by the registrants pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act of 1933, as amended, shall be deemed to be part of this registration statement as of the time it was declared effective.

II-5


     (2) For the purpose of determining any liability under the Securities Act of 1933, as amended, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initialbona fideoffering thereof.
(e) As to qualifications of trust indentures under the Trust Indenture Act of 1939 for delayed offerings: The undersigned registrants hereby undertake to file an application for the purpose of determining the eligibility of the trustee to act under subsection (a) of Section 310 of the Trust Indenture Act of 1939, as amended, in accordance with the rules and regulations prescribed by the Commission under Section 305(b)(2) of the Trust Indenture Act of 1939, as amended.
(f) As to indemnification: Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the registrant pursuant to the provisions described under Item 15 above, or otherwise, the registrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Securities Act of 1933 and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act of 1933 and will be governed by the final adjudication of such issue.
(g) As to Regulation AB: The undersigned registrants hereby undertake:
     that, for purposes of determining any liability under the Securities Act of 1933, each filing of the annual report pursuant to Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 of a third party that is incorporated by reference in the registration statement in accordance with Item 1100(c)(1) of Regulation AB (17 CFRC.F.R. 229.1100(c)(1)) shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initialbona fideoffering thereof.
[Remainder of Page Intentionally Left Blank]

II - 6II-6


SIGNATURES
     Pursuant to the requirements of the Securities Act of 1933, the registrant Nissan Auto Leasing LLC II certifies that it has reasonable grounds to believe that it meets all of the requirements for filing on Form S-3 and has duly caused this Registration Statement to be signed on its behalf by the undersigned, thereunto duly authorityauthorized in the City of Torrance,Nashville, State of California,Tennessee, on May 18, 2006.November 20, 2007.
     
 NISSAN AUTO LEASING LLC II, a Delaware
limited
liability company
 By:  /s/ Rakesh Kochhar   
  By:/s/ Kazuhiko Kazama
Rakesh Kochhar  
  Treasurer  Kazuhiko Kazama
 Treasurer
     Know all men by these presents, that each person whose signature appears below constitutes and appoints Susan M. Derian and Betsy B. KohanSean D. Caley as his or her true and lawful attorney-in-fact and agent, with full powers of substitution, for him or her and his or her name, place and stead, in any and all capacities, to sign and to file any and all amendments, including post-effective amendments to this Registration Statement, with the Securities and Exchange Commission granting to said attorney-in-fact power and authority to perform any other act on behalf of the undersigned required to be done in connection therewith.
     Pursuant to the requirements of the Securities Act of 1933, this Registration Statement has been signed by the following persons in the capacities and on the dates indicated.
     
Name Title Date
     
/s/ Steven R. Lambert
 
Steven R. Lambert
 President and Director (PrincipalNovember 20, 2007
Steven R. Lambert(Principal Executive Officer) May 18, 2006
     
/s/ Kazuhiko KazamaRakesh Kochhar
 
Kazuhiko Kazama
 Treasurer and Director (PrincipalNovember 20, 2007
Rakesh Kochhar(Principal Financial Officer and Principal Accounting Officer) May 18, 2006
     
/s/ Susan M. DerianAlan R. Hunn
 
Susan M. Derian
 Director May 18, 2006November 20, 2007
Alan R. Hunn
     
/s/ H. Edward Matveld
 
H. Edward Matveld
 Director May 18, 2006November 20, 2007
H. Edward Matveld
     
/s/ Cheryl A. Lawrence
 
Cheryl A. Lawrence
 Director May 18, 2006November 20, 2007
Cheryl A. Lawrence

S- IS-I


SIGNATURES
     Pursuant to the requirements of the Securities Act of 1933, the registrant Nissan-Infiniti LT certifies that it has reasonable grounds to believe that it meets all of the requirements for filing on Form S-3 and has duly caused this Registration Statement to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Torrance,Nashville, State of California,Tennessee, on May 18, 2006.November 20, 2007.
     
  NISSAN-INFINITI LT,
  a Delaware statutory trust
     
  By: Nissan Motor Acceptance Corporation, solely as
grantor and beneficiary
  
  By: /s/ Rakesh Kochhar
     
    By:/s/ Kazuhiko Kazama
Kazuhiko Kazama
Rakesh Kochhar
Treasurer
     Know all men by these presents, that each person whose signature appears below constitutes and appoints Susan M. Derian and Betsy B. KohanSean D. Caley as his or her true and lawful attorney-in-fact and agent, with full powers of substitution, for him or her and his or her name, place and stead, in any and all capacities, to sign and to file any and all amendments, including post-effective amendments to this Registration Statement, with the Securities and Exchange Commission granting to said attorney-in-fact power and authority to perform any other act on behalf of the undersigned required to be done in connection therewith.
     Pursuant to the requirements of the Securities Act of 1933, this Registration Statement has been signed by the following persons in the capacities and on the dates indicated.
     
Name Title Date
     
/s/ Steven R. Lambert
 
Steven R. Lambert
 President and Director (Principal
(Principal Executive Officer)
 May 18, 2006November 20, 2007
     
/s/ Kazuhiko KazamaRakesh Kochhar
 
Kazuhiko KazamaRakesh Kochhar
 Treasurer (Principal
(Principal Financial Officer and Principal Accounting Officer)
 May 18, 2006November 20, 2007
     
/s/ James C. Morton, Jr.Emmanuel Delay
 
James C. Morton, Jr.
 Director May 18, 2006November 20, 2007
Emmanuel Delay
     
/s/ Akira SatoJeff H. Johns
 
Akira Sato
 Director May 18, 2006November 20, 2007
Jeff H. Johns
     
/s/ Alain-Pierre RaynaudJoji Tagawa
 
Alain-Pierre Raynaud
 Director May 18, 2006November 20, 2007
Joji Tagawa
/s/ Dominique Thormann
Director November 20, 2007
Dominique Thormann

S- IIS-II