FORM 8-K

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES AND EXCHANGE ACT OF 1934

Date of Report: April 8, 2002

(Date of earliest event reported)

Nissan Auto Receivables Corporation II
on behalf of Nissan Auto Receivables 2002-B Owner Trust

(Exact name of registrant as specified in its charter)


DELAWARE	333-51224-01	95-4831541
(State or Other Jurisdiction of	(Commission File Number)	(I.R.S. Employer Identification No.)
Incorporation)

990 W. 190TH STREET
TORRANCE, CALIFORNIA 90502

(Address of principal executive offices)

Registrant’s telephone number, including area code: (310) 719-8583

TABLE OF CONTENTS


	ITEM 5. OTHER EVENTS
	ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS
EXHIBIT INDEX
Exhibit 99.1

ITEM 5. OTHER EVENTS

Attached as Exhibit 99.1 to this Current Report is a Collateral and Structural Term Sheet circulated by J.P. Morgan Securities Inc., ABN AMRO Incorporated, Merrill Lynch, Pierce, Fenner & Smith Incorporated, Salomon Smith Barney Inc., SG Cowen Securities Corporation and The Williams Capital Group, L.P. in connection with the Registrant’s offering of Class A-1 Notes, Class A-2 Notes, Class A-3 Notes, and Class A-4 Notes (collectively, the “Notes”). The Notes will be offered pursuant to a Prospectus and related Prospectus Supplement (together, the “Prospectus”) which will be filed with the Commission pursuant to Rule 424 under the Securities Act of 1933, as amended (the “Act”). The offering of the Notes has been registered pursuant to the Act under the Registrant’s Registration Statement on Form S-3 (No. 333-51224-01) (the “Registration Statement”). The Collateral and Structural Term Sheet will be incorporated by reference in the Registration Statement.

Any statement or information contained in the Collateral and Structural Term Sheet may be modified or superseded by subsequent similar materials or by statements or information contained in the Prospectus.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS

(a) Not applicable.

(b) Not applicable.


Exhibit 99.1		Collateral and Structural Term Sheet.

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on behalf of the Registrant by the undersigned thereunto duly authorized.


	NISSAN AUTO RECEIVABLES CORPORATION II


	By:	/s/ Joji Tagawa
		Name: Joji Tagawa Title: Treasurer
		Name: Joji Tagawa Title: Treasurer

Date: April 9, 2002

EXHIBIT INDEX

Item 601(a) of Regulation S-K


Exhibit No.		Description

99.1		Collateral and Structural Term Sheet

Table of Contents

Table of Contents

Table of Contents

Table of Contents

NISSAN AUTO RECEIVABLES CORP /DE 8-K