~~Table~~UNITED ofSTATES SECURITIES ~~Contents~~AND EXCHANGE COMMISSION

~~UNITED~~WASHINGTON, ~~STATES SECURITIES~~D.C. ~~AND EXCHANGE COMMISSION~~20549

~~WASHINGTON, D.C. 20549~~_____________________

FORM 8-K

CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

~~Pursuant~~Date toof ~~Section 13~~Report ~~or 15~~(d)Date of ~~the Securities~~earliest ~~Exchange~~event ~~Act~~reported): ofMay 31, ~~1934~~2005

~~Date~~Nissan ofAuto ~~Report~~Receivables ~~(Date~~Corporation ~~of earliest event reported): May 23, 2005~~II

on behalf of Nissan Auto Receivables ~~Corporation~~2005-B IIOwner Trust

on(Exact ~~behalf~~name of ~~Nissan~~Registrant ~~Auto~~as ~~Receivables~~Specified ~~2005-B~~in ~~Owner~~its ~~Trust~~Charter)

(Exact name of Registrant as Specified in its Charter)


DELAWARE	333-120079	51-6563199
(State or Other Jurisdiction of Incorporation)	(Commission File Number)	(IRS Employer Identification No.)

DELAWARE		333-120079		51-6563199
(State or Other Jurisdiction of Incorporation)		(Commission File Number)		(IRS Employer Identification No.)

990 W. 190TH STREET
TORRANCE, CALIFORNIA 90502

~~990~~(Address W.of ~~190TH~~Principal ~~STREET TORRANCE,~~Executive ~~CALIFORNIA 90502~~Offices)

~~(Address~~Registrant’s oftelephone ~~Principal~~number, ~~Executive~~including ~~Offices~~area code: (310) 719-8583

~~Registrant’s~~Check ~~telephone~~the ~~number,~~appropriate ~~including~~box ~~area~~below ~~code:~~if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (~~310~~see General Instruction A.2. below) ~~719-8583~~:

~~Check~~ ¨ ~~the~~Written ~~appropriate~~communications ~~box~~pursuant ~~below if the Form 8-K filing is intended~~ to ~~simultaneously~~Rule 425 ~~satisfy the filing obligation of the registrant~~ under ~~any of~~ the ~~following~~Securities ~~provisions~~Act (~~see~~17 ~~General~~CFR ~~Instruction A~~230.~~2. below~~425):

¨ ~~Written~~Soliciting ~~communications~~material pursuant to Rule ~~425~~14a-12 under the ~~Securities~~Exchange Act (17 CFR ~~230~~240.~~425~~14a-12)

¨ ~~Soliciting~~Pre-commencement ~~material~~communications pursuant to Rule ~~14a~~14d-122(b) under the Exchange Act (17 CFR 240.~~14a~~14d-122 (b))

¨ Pre-commencement communications pursuant to Rule ~~14d~~13e-24(bc) under the Exchange Act (17 CFR 240.~~14d~~13e-24 (bc))

¨ITEM ~~Pre-commencement~~8.01 ~~communications~~OTHER ~~pursuant to Rule 13e-4(c) under the Exchange Act (17~~EVENTS ~~CFR 240.13e-4 (c))~~

~~TABLE~~ On OFMay 31, ~~CONTENTS~~2005, Nissan Auto Receivables Corporation II (“NARC II”) and Nissan Motor Acceptance Corporation (“NMAC”) entered into that certain Purchase Agreement, dated as of May 31, 2005 (the “Purchase Agreement”), pursuant to which NMAC transferred to NARC II certain retail installment sales contracts relating to certain new, near-new and used automobiles and light-duty trucks (the “Receivables”) and related property. On May 31, 2005, Nissan Auto Receivables 2005-B Owner Trust (the “Trust”), a Delaware statutory trust created pursuant to that certain Trust Agreement, dated as of December 23, 2004, as amended and restated by the Amended and Restated Trust Agreement, dated as of May 31, 2005 (the “Amended and Restated Trust Agreement”), by and between NARC II, as depositor, and Wilmington Trust Company, as owner trustee (the “Owner Trustee”), entered into that certain Sale and Servicing Agreement, dated as of May 31, 2005 (the “Sale and Servicing Agreement”), with NARC II, as seller, and NMAC, as servicer, pursuant to which the Receivables and related property were transferred to the Trust. Also on May 31, 2005, the Trust caused the issuance, pursuant to an Indenture, dated as of May 31, 2005 (the “Indenture”), by and between the Trust, as issuer, and Wells Fargo Bank, National Association, as indenture trustee (the “Indenture Trustee”), of certain notes in the following classes: Class A-1, Class A-2, Class A-3 and Class A-4 (collectively, the “Notes”). Also on May 31, 2005, the Trust, NARC II, as seller, NMAC, as servicer, and the Indenture Trustee entered into that certain Yield Supplement Agreement, dated as of May 31, 2005 (the “Yield Supplement Agreement”), relating to the yield supplement account to be maintained for the benefit of the holders of the Notes. Also on May 31, 2005, the Trust, as issuer, NMAC, as administrator, the Indenture Trustee and the Owner Trustee entered into that certain Administration Agreement, dated as of May 31, 2005, relating to the provision by NMAC of certain services relating to the Notes. The Notes, with an aggregate principal balance of $1,425,028,000, were sold to J.P. Morgan Securities Inc., Merrill Lynch, Pierce, Fenner & Smith Incorporated, Citigroup Global Markets Inc., Deutsche Bank Securities Inc., ABN AMRO Incorporated, Morgan Stanley & Co. Incorporated, SG Americas Securities, LLC and The Williams Capital Group, L.P., as underwriters (the “Underwriters”) pursuant to an Underwriting Agreement, dated May 23, 2005, by and among NARC II, NMAC and J.P. Morgan Securities Inc., on behalf of itself and as the representative of the Underwriters. The Notes have been registered pursuant to the Securities Act of 1933, as amended, under a Registration Statement on Form S-3 (Commission File No. 333-120079).

~~ITEM~~ Attached as Exhibit 4.1 is the Sale and Servicing Agreement, as Exhibit 4.012 ~~ENTRY~~is ~~INTO~~the AIndenture, as ~~MATERIAL~~Exhibit 4.3 ~~DEFINITIVE~~is ~~AGREEMENT~~the ~~ITEM~~Purchase 9Agreement, as Exhibit 4.014 ~~FINANCIAL~~is ~~STATEMENTS~~the ~~AND~~Amended ~~EXHIBITS~~and ~~EXHIBIT~~Restated ~~INDEX~~Trust Agreement, ~~EX-1~~as Exhibit 4.15 is the Administration Agreement and as Exhibit 4.6 is the Yield Supplement Agreement.

~~Table~~ITEM of9.01 ~~Contents~~FINANCIAL STATEMENTS AND EXHIBITS

~~ITEM~~(a) 1Not applicable.01 ~~ENTRY~~(b) ~~INTO~~Not Aapplicable. ~~MATERIAL~~(c) ~~DEFINITIVE AGREEMENT~~ Exhibits

On The ~~May 23,~~exhibit ~~2005,~~number ~~Nissan~~corresponds ~~Auto Receivables Corporation II (“NARC II”) and Nissan Motor Acceptance Corporation (“NMAC”) entered into an Underwriting Agreement~~ with ~~J.P.~~Item ~~Morgan Securities Inc., on behalf of itself and as a representative of the several underwriters~~ 601(~~collectively, the “Underwriters”), for the issuance and sale of notes of Nissan Auto Receivables 2005-B Owner Trust,~~ a Delaware statutory trust created pursuant to that certain Trust Agreement, dated as of December 23, 2004, as amended and restated by the Amended and Restated Trust Agreement, dated as of May 31, 2005, by and between NARC II, as depositor, and Wilmington Trust Company, as owner trustee, in the following classes: Class A-1, Class A-2, Class A-3 and Class A-4 (collectively, the “Notes”). ~~The Notes have an aggregate scheduled principal balance~~ of ~~$1,425,028,000. The Notes have been registered pursuant to the Securities Act of 1933, as amended, under a Registration Statement on Form~~ Regulation S-~~3 (Commission File No~~K. ~~333-120079). It is anticipated that the Notes will be issued on or~~ ~~about May 31, 2005.~~

Attached as Exhibit 1.1 is the Underwriting Agreement.


Exhibit No.		Description
Exhibit 4.1		Sale and Servicing Agreement, dated as of May 31, 2005, by and among the Trust, as issuer, NARC II, as seller, and NMAC, as servicer.

Exhibit 4.2		Indenture, dated as of May 31, 2005, by and between the Trust, as issuer, and the Indenture Trustee.

Exhibit 4.3		Purchase Agreement, dated as of May 31, 2005, by and between NARC II, as purchaser, and NMAC, as seller.

Exhibit 4.4		Amended and Restated Trust Agreement, dated as of May 31, 2005, by and between NARC II, as depositor, and Wilmington Trust Company, as Owner Trustee.

ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS


Exhibit No.		Description
Exhibit 4.5		Administration Agreement, dated as of May 31, 2005, by and among the Trust, as issuer, NMAC, as administrator, the Indenture Trustee and the Owner Trustee.

Exhibit 4.6		Yield Supplement Agreement, dated as of May 31, 2005, by and among the Trust, NARC II, as seller, NMAC, as servicer, and the Indenture Trustee.

~~(a)~~ Pursuant ~~Not~~to ~~applicable.~~the ~~(b)~~requirements ~~Not~~of ~~applicable.~~the ~~(c)~~Securities ~~Exhibit~~Exchange Act of 1934, the Registrant has duly caused this report to be signed on behalf of the undersigned thereunto duly authorized.

~~The~~NISSAN ~~exhibit~~AUTO ~~number~~RECEIVABLES ~~corresponds~~2005-B ~~with~~OWNER ~~Item~~TRUST ~~601(a)~~By: ofNissan ~~Regulation S-K.~~ Auto Receivables Corporation II

Exhibit No.		Description
Exhibit 1.1		Underwriting Agreement, dated May 23, 2005, among NARC II, NMAC and J.P. Morgan Securities Inc., on behalf of itself and as a representative of the several Underwriters.



By:	/s/ Kazuhiko Kazama
	Name:	Kazuhiko Kazama
	Title:	Treasurer

~~Table~~Date: ofJune 2, ~~Contents~~2005

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

	NISSAN AUTO RECEIVABLES 2005-B OWNER TRUST
	By: Nissan Auto Receivables Corporation II
		By:	/s/ Kazuhiko Kazama
			Name: Kazuhiko Kazama
			Title: Treasurer
Date: May 27, 2005

Item 601(a) of Regulation S-K


Exhibit No.		Description
Exhibit 4.1		Sale and Servicing Agreement, dated as of May 31, 2005, by and among the Trust, as issuer, NARC II, as seller, and NMAC, as servicer.

Exhibit 4.2		Indenture, dated as of May 31, 2005, by and between the Trust, as issuer, and the Indenture Trustee.

Exhibit 4.3		Purchase Agreement, dated as of May 31, 2005, by and between NARC II, as purchaser, and NMAC, as seller.

Exhibit 4.4		Amended and Restated Trust Agreement, dated as of May 31, 2005, by and between NARC II, as depositor, and Wilmington Trust Company, as Owner Trustee.

Exhibit 4.5		Administration Agreement, dated as of May 31, 2005, by and among the Trust, as issuer, NMAC, as administrator, the Indenture Trustee and the Owner Trustee.

Exhibit 4.6		Yield Supplement Agreement, dated as of May 31, 2005, by and among the Trust, NARC II, as seller, NMAC, as servicer, and the Indenture Trustee.

EXHIBIT INDEX

Item 601(a) of Regulation S-K

Exhibit No.		Description
Exhibit 1.1		Underwriting Agreement, dated May 23, 2005, among NARC II, NMAC and J.P. Morgan Securities Inc., on behalf of itself and as a representative of the several Underwriters.

Table of Contents

Filing Compare · NISSAN AUTO RECEIVABLES 2005-B OWNER TRUST