ISDA ® International Swaps and Derivatives Association, Inc. CREDIT SUPPORT ANNEX to the Schedule to the ISDA MASTER AGREEMENT dated as of July 31, 2007 between HSBC BANK USA, NATIONAL ASSOCIATION (“Party A”) and NISSAN AUTO LEASE TRUST 2007-A (“Party B”)

NALT 2007-A
EXECUTION VERSION
Exhibit 99.2

ISDA ®
International Swaps and Derivatives Association, Inc.

CREDIT SUPPORT ANNEX

to the Schedule to the
ISDA MASTER AGREEMENT

dated as of July 31, 2007
between
HSBC BANK USA, NATIONAL ASSOCIATION (“Party A”)
and
NISSAN AUTO LEASE TRUST 2007-A (“Party B”)

This Annex supplements, forms part of, and is subject to, the ISDA Master Agreement referred to above (this “Agreement”), is part of its Schedule and is a Credit Support Document under this Agreement with respect to Party A.

Accordingly, the parties agree as follows:

Paragraphs 1 — 12. Incorporation

Paragraphs 1 through 12 inclusive of the ISDA Credit Support Annex (Bilateral Form) (ISDA Agreements Subject to New York Law Only) published in 1994 by the International Swaps and Derivatives Association, Inc. are incorporated herein by reference and made a part hereof:

Paragraph 13. Elections and Variables

(a)		Security Interest for “Obligations”. The term “Obligations” as used in this Annex includes no additional obligations of Secured Party and, for purposes of the definition of Obligations in Paragraph 12, includes no additional obligations of Pledgor.
(b)		Credit Support Obligations.

(i) “Delivery Amount” has the meaning specified in Paragraph 3(a) as amended (I) by deleting the words “upon a demand made by the Secured Party on or promptly following a Valuation Date” and inserting in lieu thereof the words “not later than the close of business on each Valuation Date” and (II) by deleting in its entirety the sentence beginning “Unless otherwise specified in Paragraph 13” and ending “(ii) the Value as of that Valuation Date of all Posted Credit Support held by the Secured Party.” and inserting in lieu thereof the following:

The “Delivery Amount” applicable to the Pledgor for any Valuation Date will equal the greatest of

(A)

the amount by which (a) the S&P Credit Support Amount for such Valuation Date exceeds (b) the S&P Value as of such Valuation Date of all Posted Credit Support held by the Secured Party,

	(B)		the amount by which (a) the ▇▇▇▇▇’▇ First Trigger Credit Support Amount for such Valuation Date exceeds (b) the ▇▇▇▇▇’▇ First Trigger Value as of such Valuation Date of all Posted Credit Support held by the Secured Party, and
	(C)		the amount by which (a) the ▇▇▇▇▇’▇ Second Trigger Credit Support Amount for such Valuation Date exceeds (b) the ▇▇▇▇▇’▇ Second Trigger Value as of such Valuation Date of all Posted Credit Support held by the Secured Party.

“Return Amount” has the meaning specified in Paragraph 3(b) as amended by deleting in its entirety the sentence beginning “Unless otherwise specified in Paragraph 13” and ending “(ii) the Credit Support Amount.” and inserting in lieu thereof the following:

The “Return Amount” applicable to the Secured Party for any Valuation Date will equal the least of

(A) the amount by which (a) the S&P Value as of such Valuation Date of all Posted Credit Support held by the Secured Party exceeds (b) the S&P Credit Support Amount for such Valuation Date,

(B) the amount by which (a) the ▇▇▇▇▇’▇ First Trigger Value as of such Valuation Date of all Posted Credit Support held by the Secured Party exceeds (b) the ▇▇▇▇▇’▇ First Trigger Credit Support Amount for such Valuation Date, and

(C) the amount by which (a) the ▇▇▇▇▇’▇ Second Trigger Value as of such Valuation Date of all Posted Credit Support held by the Secured Party exceeds (b) the ▇▇▇▇▇’▇ Second Trigger Credit Support Amount for such Valuation Date.

(ii) “Credit Support Amount” means, collectively, the S&P Credit Support Amount and/or the ▇▇▇▇▇’▇ Credit Support Amount, in each case as calculated on a daily basis by the Valuation Agent. The Credit Support Amount shall be calculated by reference to the provisions set forth in this Annex which would result in Party A transferring the greatest amount of Eligible Credit Support to Party B or, if applicable, which would result in Party B returning the least amount of Posted Credit Support. In circumstances where more than one of the Ratings Criteria or S&P Accepted Ratings Downgrade or S&P Required Ratings Downgrade apply, the Credit Support Amount shall be calculated by reference to the Ratings Criteria or S&P Accepted Ratings Downgrade or S&P Required Ratings Downgrade which would result in Party A transferring the greatest amount of Eligible Credit Support or, if applicable, which would result in Party B returning the least amount of Posted Credit Support.

(iii)

Eligible Collateral. The following items will qualify as “Eligible Collateral”:

				Moody’s
				First				Moody’s Second				S&P Accepted				S&P Required
				Ratings				Ratings				Ratings				Ratings
				Trigger				Trigger**				Downgrade**				Downgrade**
(A)		Cash: US Dollars			100	%			100	%			100	%			80	%
(B)		U.S. Treasury Securities:
		negotiable debt obligations issued by the U.S. Treasury Department (“Treasuries”) having a remaining maturity of up to and not more than 1 year.			100	%			100	%			98.04	%			78.43	%

				Moody's
				First				Moody's Second				S&P Accepted				S&P Required
				Ratings				Ratings				Ratings				Ratings
				Trigger				Trigger**				Downgrade**				Downgrade**
(C)		Treasuries having a remaining maturity of greater than 1 year but not more than 10 years.			100	%		97% (1-5yr) 94% (5-10yr)				98.04% (1-5yr) 92.59% (5-10yr)				78.43% (1-5yr) 74.07% (5-10yr)
(D)		Treasuries having a remaining maturity of greater than 10 years.			100	%		90% (10-20yr) 88% (>20yr)				91.10% (10-20yr) 88.60% (>20yr)				72.90% (10-20yr) 70.90% (>20yr)
(E)		Agency Securities:
		Debenture obligations of the Federal National Mortgage Association (FNMA), Federal Home Loan Mortgage Corporation (FHLMC) (collectively, “Agency Securities”) having a remaining maturity of not more than 1 year.			100	%			99	%			98.50	%			78.43
(F)		Agency Securities having a remaining maturity of greater than 1 year but not more than 5 years.			100	%		96% (1-5yr)				98.04 (1-5yr)					78.43	%
(G)		Agency Securities having a remaining maturity of greater than 5 years but not more than 10 years.			100	%		93% (5-10yr)				92.59% (5-10yr)					74.07	%
(H)		Agency Securities having a remaining maturity of greater than 10 years but not more than 20 years.			100	%			89	%			81.6	%			65.28	%
(I)		Agency Securities having a remaining maturity of greater than 20 years but not more than 30 years.			100	%			87	%			81.6	%			65.28	%
		FHLMC Certificates. Mortgage participation certificates issued by FHLMC evidencing undivided interests or participations in pools of first lien conventional or FHA/VA residential mortgages or deeds of trust,
(J)		guaranteed by FHLMC, and having a remaining maturity of not more than 30 years.		% to be determined				% to be determined				NA				NA

Moody’s

First

Moody’s Second

S&P Accepted

S&P Required

Ratings

Ratings

Ratings

Ratings

Trigger

Trigger**

Downgrade**

Downgrade**

(K)

FNMA Certificates. Mortgage-backed pass-through certificates issued by FNMA evidencing undivided interests in pools of first lien mortgages or deeds of trust on residential properties, guaranteed by FNMA, having a remaining maturity of not more than 30 years.

% to be determined

% to be determined

NA

NA*

(L)

GNMA Certificates. Mortgage-backed pass-through certificates issued by private entities, evidencing undivided interests in pools of first lien mortgages or deeds of trust on single family residences, guaranteed by the Government National Mortgage Association (GNMA) with the full faith and credit of the United States, and having a remaining maturity of not more than 30 years.

% to be determined

% to be determined

NA

NA

(M)

Other. Other items of Credit Support approved in writing by each applicable rating agency with such valuation percentages as determined by each applicable rating agency.

% to be determined

% to be determined

% to be determined

% to be determined

	(iv)		There shall be no “Other Eligible Support” for Party A for purposes of this Annex.
	(v)		Thresholds.

	(A)		“Independent Amount” means with respect to Party A: Not Applicable.
			“Independent Amount” means with respect to Party B: Not Applicable.
	(B)		“Threshold” means with respect to Party A: Infinity; provided that for so long as (i) Party A is not above the Moody’s First Trigger Required Ratings and either (x) Party A had been below the Moody’s First Trigger Required Ratings since this Annex was executed or (y) at least 30 Local Business Days have elapsed since the last time Party A had been below the Moody’s First Trigger Required Ratings, or (ii) (x) an S&P Accepted Ratings Downgrade has occurred and has been continuing for at least 10 Local Business days or since this Annex was executed, or (y) an S&P Required Ratings Downgrade has occurred and is continuing, the Threshold with respect to Party A shall be zero; further, provided, if a Moody’s Second Rating Trigger Requirement has occurred and is continuing pursuant to the Agreement, the Threshold shall be zero in the event Party A fails to assign all of its rights and obligations under the Agreement on or before the 20th day after the date of a Moody’s Second Rating Trigger Requirement (as described in Part 1(g) of the Schedule) continues to exist. Party A will post Eligible Collateral on or prior to the 20th day following a Moody’s Second Rating Trigger Requirement.
			“Threshold” means with respect to Party B: Not Applicable.
	(C)		“Minimum Transfer Amount” means with respect to Party A$50,000.
			“Minimum Transfer Amount” means with respect to Party B$50,000.
	(D)		Rounding. The Delivery Amount will be rounded up and the Return Amount will be rounded down to the nearest integral multiple of $10,000.00, respectively.

(c)

Valuation and Timing.

(i)

“Valuation Agent” means Party A; provided, however, that if an Event of Default shall have occurred with respect to which Party A is the Defaulting Party, Party B shall have the right to designate as Valuation Agent an independent party, reasonably acceptable to Party A, the cost for which shall be borne by Party A. All calculations by the Valuation Agent must be made in accordance with standard market practice, including, in the event of a dispute as to the Value of any Eligible Credit Support or Posted Credit Support, by making reference to quotations received by the Valuaton Agent from one or more pricing sources.

	(ii)		“Valuation Date” means: each Local Business Day on which the Credit Support Amount would be greater than zero.
	(iii)		“Valuation Time” means:

			o the close of business in the city of the Valuation Agent on the Valuation Date or date of calculation, as applicable;
			þ the close of business on the Local Business Day before the Valuation Date or date of calculation, as applicable;

provided that the calculations of Value and Exposure will be made as of approximately the same time on the same date.

(iv)

“Notification Time” means 1:00 p.m., New York time, on a Local Business Day.

(d)		Conditions Precedent. No event shall constitute a “Specified Condition”.
(e)		Substitution.

	(i)		“Substitution Date” means the Local Business Day in New York on which the Secured Party is able to confirm irrevocable receipt of the Substitute Credit Support, provided that (x) such receipt is confirmed before 3:00 p.m. (New York time) on such Local Business Day in New York and (y) the Secured Party has received, before 1:00 p.m. (New York time) on the immediately preceding Local Business Day in New York, the notice of substitution described in Paragraph 4(d)(i).
	(ii)		Consent. The Pledgor is not required to obtain the Secured Party’s consent for any substitution pursuant to Paragraph 4(d).

(f)

Dispute Resolution.

	(i)		“Resolution Time” means 1:00 p.m., New York time, on the Local Business Day following the date on which a notice is given that gives rise to a dispute under Paragraph 5.
	(ii)		Value. For the purpose of Paragraphs 5(i)(C) and 5(ii), the Value of Posted Credit Support will be calculated as follows: for Cash, the U.S. dollar value thereof (except as modified below), and for each item of Eligible Collateral (except for Cash), an amount in U.S. dollars equal to the product of (i) either (A) the bid price for such security quoted on such day by a principal market-maker for such security selected in good faith by the Secured Party or (B) the most recent publicly available bid price for such security as reported by a quotation service or in a medium selected in good faith and in a commercially reasonable manner by Secured Party, multiplied by (ii) the percentage figure listed in Paragraph 13(b)(iii) hereof with respect to such security.
			For Cash, the amount thereof: multiplied, in the case of the S&P Value, if an S&P Required Ratings Downgrade has occurred and been continuing for at least 10 Local Business Days, by the S&P Required Ratings Downgrade Valuation Percentage set forth in paragraph 13(b)(iii) above.

(iii)

Alternative. The provisions of Paragraph 5 will apply.

(g)

Holding and Using Posted Collateral.

	(i)		Eligibility to Hold Posted Collateral; Custodians. Secured Party will not be entitled to hold Posted Collateral itself, and instead the Secured Party will be entitled to hold Posted Collateral through the Indenture Trustee which Posted Collateral (i) shall not be commingled or used with any other asset held by the Indenture Trustee but shall be held in a separate trust account for this purpose only and (ii) shall not be transferred to any other person or entity but Party A pursuant to the provisions herein except (x) in any case contemplated by Paragraph 8(a) of this Annex with respect to Party A or (y) as directed by Party A; provided, however, that if the Indenture Trustee does not have a short-term debt rating of at least “A-1” by S&P, then, within 60 days, a third party custodian with a short-term debt rating of at least “A-1” by S&P must hold such Posted Collateral.
	(ii)		Use of Posted Collateral. The provisions of Paragraph 6(c) will not apply to Secured Party and without prejudice to Secured Party’s rights under Paragraph 8 of the Credit Support Annex, Secured Party will not take any action specified in such Section 6(c).

(h)

Distributions and Interest Amount.

	(i)		The “Interest Rate”, with respect to Eligible Collateral in the form of Cash, for any day, will be the lesser of (x) the rate opposite the caption “Federal funds (effective)” for such day as published by the Federal Reserve Publication H.15 (519) or any successor publication as published by the Board of Governors of the Federal Reserve System and (y) the rate of interest actually received on such Cash.
	(ii)		The “Transfer of Interest Amount” will be made within 3 Local Business Days after the last Local Business Day of each calendar month in an amount not to exceed the interest actually received.
	(iii)		Alternative Interest Amount. The provisions of Paragraph 6(d)(ii) will apply.

(i)		Additional Representations. None.
(j)		Other Eligible Support and Other Posted Support. Not Applicable.
(k)		Demands and Notices. All demands, specifications and notices made by a party to this Annex will be made to the following:
		Party A: As set forth in the Schedule.
		Party B: As set forth in the Schedule.

(l)

Addresses for Transfers.

Party A:		Cash/Interest Payments: (USD Only) Eligible Collateral (other than cash):

Party B:		NISSAN AUTO LEASE TRUST 2007-A c/o Wilmington Trust Company ▇▇▇▇▇▇ Square North ▇▇▇▇ ▇▇▇▇▇ ▇▇▇▇▇▇ ▇▇▇▇▇▇ ▇▇▇▇▇▇▇▇▇▇, ▇▇▇▇▇▇▇▇ ▇▇▇▇▇ Attention: ▇▇▇▇▇ ▇▇▇▇▇▇ Telephone: ▇▇▇-▇▇▇-▇▇▇▇ Facsimile: ▇▇▇-▇▇▇-▇▇▇▇

(m)

Other Provisions.

	(i)		This Credit Support Annex is a Security Agreement under the New York UCC.
	(ii)		Paragraph 1(b) of this Annex is amended by deleting it and restating it in full as follows:
			“(b) Secured Party and Pledgor. All references in this Annex to the “Secured Party” mean Party B, and all references in this Annex to the “Pledgor” mean Party A; provided, however, that if Other Posted Support is held by Party B, all references herein to the Secured Party with respect to that Other Posted Support will be to Party B as the beneficiary thereof and will not subject that support or Party B as the beneficiary thereof to provisions of law generally relating to security interests and secured parties.”
	(iii)		Paragraph 2 of this Annex is amended by deleting the first sentence thereof and restating that sentence in full as follows:
			“Party A, as the Pledgor, hereby pledges to Party B, as the Secured Party, as security for the Pledgor’s Obligations, and grants to the Secured Party a first priority continuing security interest in, lien on and right of Set-off against all Posted Collateral Transferred to or received by the Secured Party hereunder.”
	(iv)		Only Party A makes the representations contained in Paragraph 9 of this Annex.
	(v)		Paragraph 12 of this Annex is amended by deleting the definitions of “Pledgor” and “Secured Party” and replacing them with the following:”
			“‘Secured Party’ means Party B.
			‘Pledgor’ means Party A.”
	(vi)		Paragraph 12 is hereby amended by adding, in alphabetical order, the following:
			“Moody’s” means ▇▇▇▇▇’▇ Investor Services, Inc., or any successor to the rating business of such entity.”

			“S&P” means Standard and Poor’s Ratings Services, a division of The ▇▇▇▇▇▇-▇▇▇▇ Companies, Inc., or any successor to the rating business of such entity.”
	(vii)		Notwithstanding anything to the contrary in Paragraph 10, the Pledgor will be responsible for, and will reimburse the Secured Party for, all transfer and other taxes and other costs and for maintenance involved in any Transfer of Eligible Collateral.

(n)		S&P Criteria
		“S&P Credit Support Amount” means, if the Threshold is zero for any Valuation Date, (a) if an S&P Approved Ratings Downgrade has occurred and has continued for 10 Local Business Days or since this Annex was executed, the Exposure; (b) if an S&P Required Ratings Downgrade has occurred and has continued for 10 Local Business Days, an amount equal to 125% of the Exposure or (c) if the Threshold is Infinity, zero.
		“S&P Value” means, on any date and with respect to any Eligible Collateral, the product of (A) the bid price (or face value with respect to Cash) obtained by the Valuation Agent for such Eligible Collateral and (B)(i) if the S&P Approved Ratings Downgrade has occurred and been continuing for at least 10 Local Business Days or since this Annex was executed, the S&P Approved Ratings Downgrade Valuation Percentage or (ii) if a S&P Required Ratings Downgrade has occurred and been continuing for at least 10 Local Business Days, S&P Required Ratings Downgrade Valuation Percentage, as applicable, for such Eligible Collateral set forth in Paragraph 13(b)(iii). For purposes here, for Cash: the amount thereof: multiplied, in the case of the S&P Value, if an S&P Required Ratings Downgrade has occurred and been continuing for at least 10 Local Business Days, by the S&P Required Ratings Downgrade Valuation Percentage set forth in paragraph 13(b)(iii) above.
(o)		Moody’s Criteria
		“Moody’s First Trigger Event” means that no Relevant Entity has credit ratings from Moody’s at least equal to the Moody’s First Trigger Ratings Threshold.
		“Moody’s First Trigger Ratings Threshold” means, with respect to Party A, the guarantor under an Eligible Guarantee or an Eligible Replacement, (i) if such entity has a short-term unsecured and unsubordinated debt rating from Moody’s, a long-term unsecured and unsubordinated debt rating or counterparty rating from Moody’s of “A2” and a short-term unsecured and unsubordinated debt rating from Moody’s of “Prime-1”, or (ii) if such entity does not have a short-term unsecured and unsubordinated debt rating or counterparty rating from Moody’s, a long-term unsecured and unsubordinated debt rating or counterparty rating from Moody’s of “A1”.
		“Moody’s Second Trigger Event” means that no Relevant Entity has credit ratings from Moody’s at least equal to the Moody’s Second Trigger Ratings Threshold.
		“Moody’s Second Trigger Ratings Threshold” means, with respect to Party A, the guarantor under an Eligible Guarantee or an Eligible Replacement, (i) if such entity has a short-term unsecured and unsubordinated debt rating from Moody’s, a long-term unsecured and unsubordinated debt rating or counterparty rating from Moody’s of “A3” and a short-term unsecured and unsubordinated debt rating from Moody’s of “Prime-2”, or (ii) if such entity does not have a short-term unsecured and unsubordinated debt rating from Moody’s, a long-term unsecured and unsubordinated debt rating or counterparty rating from Moody’s of “A3”.

Moody’s Credit Support Amount.* With respect to a Moody’s First Trigger Event or a Moody’s Second Trigger Event relating to an action taken by Moody’s, the “Credit Support Amount” shall mean with respect to a Pledgor on a Valuation Date the sum of:

	(i)		With respect to a Moody’s First Trigger Event:
	(A)		the greater of the Secured Party’s Exposure and $0, plus
	(B)		Notional Amount times the relevant percentage set out in Table B below.
	(ii)		With respect to a Moody’s Second Trigger Event:
	(A)		the greater of the Secured Party’s Exposure, $0 or the amount owed by Party A on the next Payment Date (as such term is defined in the Confirmation for each outstanding Transaction under this Agreement), plus

(B)

Notional Amount times the relevant percentage set out in Table B below.

TABLE B

Weighted Average
Life of Hedge in		Moody’s First Trigger		Moody’s Second Trigger Event
Years		Event has Occurred		has Occurred
1		0.15%		0.50%
2		0.30%		1.00%
3		0.40%		1.50%
4		0.60%		1.90%
5		0.70%		2.40%
6		0.80%		2.80%
7		1.00%		3.20%
8		1.10%		3.60%
9		1.20%		4.00%
10		1.30%		4.40%
11		1.40%		4.70%
12		1.50%		5.00%
13		1.60%		5.40%
14		1.70%		5.70%
15		1.80%		6.00%
16		1.90%		6.30%
17		2.00%		6.60%
18		2.00%		6.90%
19		2.00%		7.20%
20		2.00%		7.50%
21		2.00%		7.80%
22		2.00%		8.00%
23		2.00%		8.00%
24		2.00%		8.00%
25		2.00%		8.00%
26		2.00%		8.00%
27		2.00%		8.00%
28		2.00%		8.00%
29		2.00%		8.00%
30		2.00%		8.00%

Accepted and agreed:

HSBC BANK USA, NATIONAL ASSOCIATION

NISSAN AUTO LEASE TRUST 2007-A

By:

WILMINGON TRUST COMPANY, not in its individual capacity but solely as owner trustee

By:

/s/ ▇▇▇▇▇ ▇▇▇▇▇▇▇

By:

/s/ ▇▇▇▇▇ ▇. ▇▇▇▇▇▇

Name: ▇▇▇▇▇ ▇▇▇▇▇▇▇

Name: ▇▇▇▇▇ ▇. ▇▇▇▇▇▇

Title: Vice President

Title: Vice President

Date: July 31, 2007

Date: July 31, 2007