UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C. 20549

                                 FORM 10-Q


(Mark One)
[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

     For the quarterly period ended  December 31, 1995         
                                     -----------------        
          OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934 
                                                               
     For the transition period from           to           
                                     --------    --------  

Commission file number    1-9961   
                        ----------


                      TOYOTA MOTOR CREDIT CORPORATION
- ---------------------------------------------------------------------------
          (Exact name of registrant as specified in its charter)

               California                                 95-3775816      
- ----------------------------------------            -----------------------   
    (State or other jurisdiction of                     (I.R.S. Employer
     incorporation or organization)                    Identification No.)

        19001 S. Western Avenue
          Torrance, California                               90509
- ----------------------------------------            -----------------------
(Address of principal executive offices)                   (Zip Code)

Registrant's telephone number, including area code       (310) 787-1310
                                                    -----------------------


          Indicate  by check  mark whether  the registrant  (1) has  filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the  preceding 12 months (or  for such shorter period  that
the  registrant was  required to file such reports), and (2)  has been subject
to such filing requirements for the past 90 days. 
                                                             Yes  X  No
                                                                 ---    ---

          As of January 31, 1996, the number of outstanding  shares of capital
stock, par value $10,000 per share, of the registrant was 86,500, all of which
shares were held by Toyota Motor Sales, U.S.A., Inc.                          
                                                    
                                      -1-






                          PART I.  FINANCIAL INFORMATION



ITEM 1.    FINANCIAL STATEMENTS.


                          TOYOTA MOTOR CREDIT CORPORATION
                            CONSOLIDATED BALANCE SHEET
                              (Dollars in Millions)



                                               December 31,  September 30,  December 31,
                                                   1995           1995          1994   
                                               ------------  -------------  ------------
                                               (Unaudited)                  (Unaudited)
                                                                     
               ASSETS
               ------

Cash and cash equivalents.................          $    62        $   108       $   305   
Investments in marketable securities......              179            169           138
Investments in operating leases, net......            8,596          8,148         6,676
Finance receivables, net..................            7,498          7,227         8,086
Receivable from Parent....................               29             51            - 
Other receivables.........................              304            350           207
Deferred charges..........................               94             85            71
Income taxes receivable...................               12              6            -
Other assets..............................               91             81            67
                                                    -------        -------       -------

         Total Assets.....................          $16,865        $16,225       $15,550 
                                                    =======        =======       =======


   LIABILITIES AND SHAREHOLDER'S EQUITY
   ------------------------------------

Notes and loans payable...................          $13,253        $12,696       $12,435
Accrued interest..........................              171            190           161
Accounts payable and accrued expenses.....              297            298           286
Deposits..................................              209            200           168
Payable to Parent.........................               -              -             13
Income taxes payable......................               -              -             12
Deferred income...........................              524            505           472
Deferred income taxes.....................              659            627           432
                                                    -------        -------       -------
      Total liabilities...................           15,113         14,516        13,979
                                                    -------        -------       -------

Commitments and contingencies

Shareholder's Equity: 
   Capital stock, $l0,000 par value
      (100,000 shares authorized; issued
      and outstanding 86,500).............              865            865           865
   Retained earnings......................              887            844           706
                                                    -------        -------       -------
      Total shareholder's equity..........            1,752          1,709         1,571
                                                    -------        -------       -------
         Total Liabilities and
         Shareholder's Equity.............          $16,865        $16,225       $15,550 
                                                    =======        =======       =======


                 See Accompanying Notes to Consolidated Financial Statements.

                                              -2-





                      TOYOTA MOTOR CREDIT CORPORATION
                      CONSOLIDATED STATEMENT OF INCOME
                           (Dollars in Millions)



                                                 Three Months Ended  
                                                    December 31,
                                                 ------------------    
                                                  1995        1994
                                                 ------      ------
                                                     (Unaudited)
                                                       
Financing Revenues:

   Leasing.................................      $  557      $  429
   Retail financing........................         101         109
   Wholesale and other dealer financing....          30          26
                                                 ------      ------

Total financing revenues...................         688         564

   Depreciation on operating leases........         370         277
   Interest expense........................         193         161
                                                 ------      ------
                            
Net financing revenues.....................         125         126
          
Other revenues.............................          29          24
                                                 ------      ------

Net Financing Revenues and Other Revenues..         154         150
                                                 ------      ------

Expenses:

   Operating and administrative............          65          59
   Provision for credit losses.............          21          18
                                                 ------      ------ 

Total Expenses.............................          86          77
                                                 ------      ------ 

Income before income taxes.................          68          73

Provision for income taxes.................          27          29
                                                 ------      ------

Net Income.................................      $   41      $   44
                                                 ======      ======




       See Accompanying Notes to Consolidated Financial Statements.

                                    -3-




                         TOYOTA MOTOR CREDIT CORPORATION
                       CONSOLIDATED STATEMENT OF CASH FLOWS
                              (Dollars in Millions)


                                                            Three Months Ended December 31,
                                                            -------------------------------
                                                              1995                   1994
                                                            --------               --------
                                                                      (Unaudited)
                                                                                        
Cash flows from operating activities:

   Net income............................................    $   41                  $   44
                                                             ------                  ------
   Adjustments to reconcile net income to net 
      cash provided by operating activities:
         Depreciation and amortization...................       359                     285
         Provision for credit losses.....................        21                      18
         Increase (decrease) in accrued interest.........       (19)                      5 
         Increase in deferred income taxes...............        32                      46
         Decrease in other assets........................         7                      28
         Increase in other liabilities...................        21                      39 
                                                             ------                  ------
   Total adjustments.....................................       421                     421
                                                             ------                  ------

Net cash provided by operating activities................       462                     465
                                                             ------                  ------

Cash flows from investing activities:

   Additions to investments in marketable securities.....       (21)                    (46)
   Disposition of investments in marketable securities...        12                       8
   Purchase of finance receivables.......................    (2,901)                 (2,733)
   Liquidations of finance receivables...................     2,619                   2,472 
   Additions to investments in operating leases..........    (1,137)                   (922)
   Disposition of investments in operating leases........       309                     177
                                                             ------                  ------

Net cash used in investing activities....................    (1,119)                 (1,044)
                                                             ------                  ------
 
Cash flows from financing activities:

   Proceeds from issuance of notes and loans payable.....     1,007                   1,498
   Payments on notes and loans payable...................    (1,289)                   (984)
   Net increase in commercial paper with 
      original maturities less than 90 days..............       893                      93 
                                                             ------                  ------

Net cash provided by financing activities................       611                     607
                                                             ------                  ------

Net increase (decrease) in cash and cash equivalents.....       (46)                     28 

Cash and cash equivalents at the beginning
   of the period.........................................       108                     277
                                                             ------                  ------

Cash and cash equivalents at the end of the period.......    $   62                  $  305 
                                                             ======                  ======

Supplemental disclosures:

   Interest paid.........................................      $223                    $149
   Income taxes paid.....................................        $1                      $1   



                 See Accompanying Notes to Consolidated Financial Statements.


                                              -4-





                      TOYOTA MOTOR CREDIT CORPORATION
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 1 - Interim Financial Data
- -------------------------------
      
      Information pertaining  to the three months  ended December 31, 1995 and
      1994  is unaudited.    In  the  opinion  of  management,  the  unaudited
      financial  information  reflects  all adjustments,  consisting  only  of
      normal recurring  adjustments, necessary  for a  fair  statement of  the
      results  for the interim periods  presented.  The  results of operations
      for  the  three  months  ended  December 31, 1995  are  not  necessarily
      indicative of those expected for any  other interim period or for a full
      year.    Certain December  1994 and  September  1995 accounts  have been
      reclassified to conform with the December 1995 presentation.

Note 2 - Investments in Operating Leases
- ----------------------------------------

      Investments in operating leases, net consisted of the following:
      
      
                                                December 31,  September 30,   December 31,
                                                    1995           1995           1994
                                                ------------  -------------   ------------
                                                           (Dollars in Millions)
                                                                     
       Vehicles...............................       $10,509        $ 9,864         $7,837
       Equipment, aircraft and other..........           220            201            160
                                                     -------        -------         ------
                                                      10,729         10,065          7,997
       Accumulated depreciation...............        (2,050)        (1,838)        (1,253)
       Allowance for credit losses ...........           (83)           (79)           (68)
                                                     -------        -------         ------
          Investments in operating leases, net       $ 8,596        $ 8,148         $6,676
                                                     =======        =======         ======
      

Note 3 - Finance Receivables
- ----------------------------

      Finance receivables, net consisted of the following:
      
            
                                              December 31,    September 30,    December 31,
                                                  1995             1995            1994
                                              ------------    -------------    ------------
                                                          (Dollars in Millions)
                                                                         
       Retail..............................         $5,214           $5,050          $5,722 
       Finance leases......................          1,505            1,567           1,741 
       Wholesale and other dealer loans....          1,380            1,229           1,388
                                                    ------           ------          ------
                                                     8,099            7,846           8,851 
       Unearned income.....................           (507)            (527)           (661)
       Allowance for credit losses.........            (94)             (92)           (104)
                                                    ------           ------          ------
          Finance receivables, net.........         $7,498           $7,227          $8,086 
                                                    ======           ======          ======
      


                                                 -5-





                      TOYOTA MOTOR CREDIT CORPORATION
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 3 - Finance Receivables (Continued)
- ----------------------------

      Included  in  finance  lease  receivables  were  estimated  unguaranteed
      residual  values of  $658  million, $673  million  and $699  million  at
      December  31,  1995,   September  30,  1995   and  December  31,   1994,
      respectively.  

      The aggregate balances  related to finance  receivables 60 or more  days
      past   due  totaled   $19  million,   $16 million  and   $16 million  at
      December 31, 1995,     September 30, 1995     and     December 31, 1994,
      respectively.


Note 4 - Notes and Loans Payable
- --------------------------------

      Notes  and loans payable, which  consisted of senior  debt, included the
      following:
      
      
                                                December 31,  September 30,   December 31,
                                                    1995           1995           1994
                                                ------------  -------------   ------------
                                                          (Dollars in Millions)
                                                                     
       Commercial paper, net...................      $ 1,746        $ 1,442        $ 1,441
                                                     -------        -------        -------
       Other senior debt, due in the years
          ending September 30,:
          1995.................................           -              -           3,081
          1996.................................        2,767          3,252          2,546
          1997.................................        2,678          2,722          2,484
          1998.................................        2,185          2,371          1,272
          1999.................................          729            529            330
          2000.................................        1,687          1,723            973
          Thereafter...........................        1,410            611            275
                                                     -------        -------        -------
                                                      11,456         11,208         10,961
       Unamortized premium.....................           51             46             33
                                                     -------        -------        -------
          Total other senior debt..............       11,507         11,254         10,994
                                                     -------        -------        -------
             Notes and loans payable...........      $13,253        $12,696        $12,435
                                                     =======        =======        =======
      








                                           -6-





                      TOYOTA MOTOR CREDIT CORPORATION
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 4 - Notes and Loans Payable (Continued)
- --------------------------------

      Short-term borrowings  include commercial paper and  certain medium-term
      notes  ("MTNs").    The  weighted average  remaining term  of commercial
      paper  was 19 days at December 31,  1995.  The weighted average interest
      rate on  commercial paper was  5.78% at December  31, 1995.   Short-term
      MTNs with original terms ranging from nine months to one year,  included
      in   other senior  debt, were $394  million at  December 31, 1995.   The
      weighted average interest  rate on  these short-term MTNs  was 5.88%  at
      December  31,  1995,   including  the  effect  of  interest   rate  swap
      agreements.

      The weighted  average interest rate  on other senior  debt was 5.81%  at
      December  31,  1995,    including  the  effect  of  interest  rate  swap
      agreements  and option-based products.  This rate has been calculated on
      the basis  of rates in  effect at December  31, 1995, some  of which are
      floating   rates that reset  daily.  Approximately  32% of  other senior
      debt at December 31,  1995 had interest  rates, including the effect  of
      interest   rate swap  agreements, that were  fixed for a  period of more
      than  one year.  The weighted average  of these fixed interest rates was
      6.15% at December 31,  1995.  Approximately 39% of other  senior debt at
      December 31, 1995  had  floating interest  rates  that were  covered  by
      option-based products with an average strike rate of 7.24%.   The mix of
      TMCC's  fixed and  floating rate  debt changes  from time  to time  as a
      result of interest rate risk management.

      Included in Notes and Loans Payable at  December 31, 1995 were unsecured
      notes  denominated in various  foreign currencies.   Concurrent with the
      issuance  of these  unsecured notes  denominated in  foreign currencies,
      TMCC  entered  into cross  currency  interest  rate swap  agreements  to
      convert   these  obligations at  maturity into  U.S. dollar  obligations
      which aggregate to  a principal amount of $5.1 billion.   TMCC's foreign
      currency  debt   is  translated  into  U.S.  dollars  in  the  financial
      statements    at the  various foreign  currency  spot exchange  rates in
      effect at  December  31, 1995.   The receivables or payables, arising as
      a  result of  the  differences between  the  December 31,  1995  foreign
      currency  spot exchange rates and  the contract rates  applicable to the
      cross currency interest  rate swap agreements,  are classified in  Other
      Receivables or Accounts Payable  and Accrued Expenses, respectively, and
      would  aggregate  to  a  net  receivable  position  of  $76  million  at
      December 31, 1995.










                                      -7-





ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS.

Introduction

The earnings  of  Toyota  Motor  Credit  Corporation  ("TMCC")  are  primarily
affected  by interest margins and  the average outstanding  balance of earning
assets  and borrowing  levels.   The  interest rates  implicit  in leases  and
charged on  retail finance receivables are fixed at the time acquired.  Yields
on the majority of wholesale receivables and other loans to  dealers vary with
changes  in short-term interest rates.  Funding requirements are primarily met
through net cash provided by  operating activities, earning asset liquidations
and the  issuance of  debt  obligations of  varying terms  at  both fixed  and
floating  interest rates.   TMCC  utilizes interest  rate swap  agreements and
cross  currency interest  rate  swap  agreements  as  part  of  its  financing
activities and in managing its cost of borrowings.

The  business of  TMCC and  its subsidiaries  (collectively the  "Company") is
dependent upon the  sale of Toyota  and Lexus vehicles  in the United  States.
Lower levels of  sales of  such vehicles resulting  from governmental  action,
decline in  demand, changes in pricing due to the appreciation of the Japanese
yen  against the  United States  dollar, or  other events,  could result  in a
reduction   in the level of  finance and insurance operations  of the Company.
To date,  the level of the Company's operations has not been restricted by the
level of sales of Toyota and Lexus vehicles.

Financial Condition and Results of Operations

TMCC's  earning assets,  consisting  of investments  in  operating leases  and
finance receivables,  totaled  $16.3 billion, $15.5 billion and  $14.9 billion
at December 31, 1995, September 30,  1995 and December 31, 1994, respectively.
The increases  in earning  assets were  primarily due to  the growth  in lease
earning assets.

Lease earning assets, consisting of lease finance receivables, net of unearned
income, and investments in operating leases, net  of accumulated depreciation,
totaled $9.9  billion, $9.5  billion and  $8.2 billion  at December  31, 1995,
September 30, 1995 and December 31, 1994, respectively.   Lease earning assets
increased from  September 30,  1995  and December  31, 1994  primarily due  to
operating lease additions exceeding  operating lease dispositions as  a result
of the  effect of  special lease  programs sponsored  by  Toyota Motor  Sales,
U.S.A.,  Inc.  ("TMS")  and the  increased  acceptance  of  leasing by  retail
consumers.  The Company anticipates further growth  in lease earning assets as
special  lease  programs and  the increased  acceptance  of leasing  by retail
consumers continue.

Retail  finance receivables,  net  of  unearned  income,  were  $5.0  billion,
$4.8 billion and $5.3 billion  at December  31, 1995, September  30, 1995  and
December 31, 1994,  respectively.  Retail  finance receivables increased  from
September 30,  1995 to  December  31, 1995  due to  contract volume  exceeding
liquidations  and  decreased  from December  31,  1994  to  December 31,  1995
primarily  due to  the sale  of approximately  $679 million of  retail finance
receivables in the fourth quarter of fiscal 1995.


                                      -8-



Wholesale receivables  and other dealer loans were  $1.4 billion, $1.2 billion
and $1.4  billion at December  31, 1995, September  30, 1995 and  December 31,
1994, respectively.  The increase in these receivables from September 30, 1995
to  December 31, 1995 resulted  primarily from the  higher average receivables
balance outstanding per dealer.

Contract  volume  related to  TMCC's  vehicle  leasing  and  retail  financing
programs is summarized below:



                                                  Three Months Ended
                                                     December 31,
                                                  ------------------
                                                   1995        1994  
                                                  ------      ------
                                                            
Contract volume:
   Vehicle lease contracts.................       48,000      41,000  
   Vehicle retail installment contracts....       39,000      38,000  
                                                  ------      ------  
      Total................................       87,000      79,000  
                                                  ======      ======  



Total contract  volume  for the  first  quarter of  fiscal 1996  increased  as
compared to the first quarter of fiscal 1995 primarily  due to the increase in
vehicle  lease  contract  volume.   Vehicle  lease  contract  volume increased
primarily due  to an increase in the level of special lease programs sponsored
by TMS and  the increased acceptance  of leasing in  the vehicle retail  sales
market.

Under  special programs sponsored by TMS, TMCC offers reduced monthly payments
on certain  Toyota and Lexus new  vehicles and Toyota  industrial equipment to
qualified lease and retail customers  and receives an amount from TMS,  and in
some cases, dealers, for each lease  and retail installment contract.  Amounts
received approximate the  balances required  by TMCC to  maintain revenues  at
standard  program levels  and are earned  over the  expected lease  and retail
installment  contract terms.  The  level of sponsored  program activity varies
based on  TMS marketing strategies.   Revenues earned  depend not only  on the
level  of TMS programs offered,  but on the mix of  Toyota and Lexus vehicles,
the  timing  of TMS  programs,  and  the amount  of  reduced  monthly payments
determined by  TMS.    TMCC's  revenues earned  from  all  TMS  programs  were
$41 million and $28 million during the first quarters of fiscal 1996 and 1995,
respectively.  










                                      -9-





TMCC leased  or financed ("finance penetration") the  following percentages of
new Toyota and Lexus vehicle deliveries (excluding fleet) in the United States
(excluding Hawaii):



                                                    Three Months Ended
                                                       December 31,
                                                    -------------------
                                                     1995        1994   
                                                    -------     ------- 
                                                               

Finance penetration.............................      31.7%       31.1% 



Total financing  revenues increased 22% in the first quarter of fiscal 1996 as
compared to the  same period in fiscal  1995. The increase  resulted primarily
from earning asset growth.

In  the first  quarter of fiscal  1996, TMCC's  primary source  of revenue and
earning asset growth was leasing.  Leasing revenues increased 30% in the first
quarter of  fiscal 1996 from the  same period in fiscal 1995  primarily due to
the  growth in average lease earning assets.   The Company anticipates further
growth in leasing revenues as special  lease programs sponsored by TMS and the
increased acceptance of leasing  by retail consumers are expected  to continue
to result in increases in lease earning assets.

Retail financing  revenues decreased  7% in the  first quarter of  fiscal 1996
from  the same period in fiscal 1995.  Retail financing  revenues decreased as
a result of the decline in average  retail finance receivables outstanding due
to the  sale of retail  finance receivables  in the fourth  quarter of  fiscal
1995.

Wholesale  and  other dealer  financing revenues  increased  15% in  the first
quarter of fiscal 1996  from the same  period in fiscal  1995.  The  increased
revenues resulted primarily from  higher average wholesale receivable balances
and increases in wholesale financing rates.

Investments  in  operating  leases  are  recorded  at  cost  and  depreciated,
primarily  on a  straight-line basis,  over the  lease term  to the  estimated
residual  value.  Finance leases are recorded  at cost and amortized using the
effective  yield  method  to the  estimated  residual  value.   The  estimated
residual value may be less than the purchase option price established at lease
inception.   The  estimated residual values  are derived by  vehicle model and
lease term  from, among  other factors,  market information  on sales of  used
vehicles, historical  information, including lease vehicle  return trends, and
economic  factors.   Residual  values totaled  approximately $6.9  billion and
$5.1 billion at December  31, 1995  and 1994, respectively.   TMCC's  residual
value  risk is a function of the number of off-lease vehicles returned to TMCC
for disposition, and the difference between the amount of disposition proceeds
and the estimated residual value on  returned vehicles.  TMCC actively manages
the disposition of  its lease vehicles  by working  with lessees, dealers  and
auctions through  end-of-lease-term remarketing  programs. In addition,  lease
vehicles scheduled to mature are inspected and lessees are charged for  excess
wear and  tear,  excess mileage and  any damage  to the vehicles.   During the

                                     -10-





first   quarters  of  fiscal  1996   and  1995,  approximately   14%  and  9%,
respectively,  of  lease  vehicles originally  scheduled  to  mature  in those
quarters were returned to  TMCC. The difference between the  total disposition
proceeds from off-lease vehicles returned to TMCC and their estimated residual
values  was not material  to the results  of operations for the first quarters
of  fiscal  1996 and  1995.    As the  lease  portfolio  matures, the  Company
anticipates  that the level of  vehicle lease returns  will increase; however,
the  Company  believes that  its  lease  earning assets  are  recorded at  net
realizable value.

Depreciation on operating leases increased 34% in the first  quarter of fiscal
1996 from the same period  in fiscal 1995 primarily as a result  of the growth
in  investments  in  operating   leases.    The  Company   anticipates  higher
depreciation on operating leases in fiscal 1996 as compared to fiscal 1995 due
to anticipated growth in investments in operating leases.

Interest expense  increased 20% in the  first quarter of fiscal  1996 from the
same period  in fiscal 1995 due to higher average borrowing levels required to
fund  the  growth in  earning  assets and  increases  in the  average  cost of
borrowings.  The  weighted average cost of borrowings was  5.98% and 5.32% for
the three months ended December 31, 1995 and 1994, respectively.

Net financing revenues  decreased 1% in the first quarter  of fiscal 1996 from
the same  period in fiscal 1995.   The decrease was  primarily attributable to
declining interest margins which was substantially offset by the growth in the
level  of earning  assets.   Interest  margin is  the excess  of the  combined
interest  rate yield implicit  in leases and  on finance  receivables over the
effective interest  rate cost of total borrowings.   Lower interest margins in
the first quarter  of fiscal 1996 were primarily the  result of higher average
borrowing costs as compared to the same period in fiscal 1995.

Other revenues increased 21% during the  first quarter of fiscal 1996 from the
same period in fiscal 1995.  The increase in other revenues resulted primarily
from the  continued growth  in the Company's  insurance operations  and, to  a
lesser extent, from servicing and  other income related to the  retail finance
receivables sold in fiscal 1995.

Operating  and administrative expenses increased  10% in the  first quarter of
fiscal 1996  from the same  period in  fiscal 1995.   This increase  reflected
costs  for the growth in the Company's insurance operations and for additional
personnel  required to  support  the Company's  growing  customer base.    The
Company anticipates that operating and administrative expenses for fiscal 1996
will continue to increase as a result of the Company's growing customer base.

The provision for credit losses  increased 17% in the first quarter  of fiscal
1996 from the same period in fiscal 1995 as  a result of the growth in earning
assets and  an increase in  credit losses primarily  related to leasing.   The
increase in lease credit losses is primarily due to the aging of lease earning
assets added during high volume periods in fiscal 1995 and  1994.  The Company
will continue to  monitor loss levels  and place emphasis  on controlling  its
credit loss exposure.

Financial support is provided by TMS, as necessary, to maintain TMCC's minimum
fixed  charge coverage at the level specified in  the Operating Agreement.  As
a result  of the favorable operating  profits in the first  quarters of fiscal
1996 and 1995, TMCC did not receive any financial support from TMS.


                                     -11-





Liquidity and Capital Resources

The   Company requires, in the normal  course of business, substantial funding
to  support the  level of its earning assets.   Significant reliance is placed
on the  Company's ability  to obtain  debt funding in  the capital  markets in
addition to funding provided  by earning asset liquidations and  cash provided
by operating  activities.  Debt issuances  have generally been in  the form of
commercial paper, United States and Euro medium-term notes ("MTNs"), Eurobonds
and to   a lesser  extent, the sale  of   retail finance receivables  in   the
asset-backed  securities   market.    On  occasion,  this   funding  has  been
supplemented by loans and equity contributions from TMS.

Commercial paper issuances and  borrowings from TMS are  specifically utilized
to meet short-term funding  needs.  Commercial paper outstanding  under TMCC's
commercial   paper  program   ranged  from   approximately  $1.1   billion  to
$1.8 billion  during the  first  quarter  of  fiscal  1996,  with  an  average
outstanding balance of $1.5 billion.   For additional liquidity purposes, TMCC
maintains  syndicated   bank  credit  facilities  with   certain  banks  which
aggregated $1.5 billion at December 31, 1995.  No loans were outstanding under
any of these  bank credit facilities during the first  quarter of fiscal 1996.
TMCC  also maintains, along with  TMS, uncommitted, unsecured  lines of credit
with  banks totaling  $225 million to  facilitate the  issuance of  letters of
credit.   At  December 31,  1995,  TMCC issued  approximately  $61 million  in
letters of credit, primarily related to the Company's insurance operations.

On occasion,  TMS makes  interest-bearing loans  to TMCC.   The  interest rate
charged  by  TMS to  TMCC for  these  interest-bearing loans  approximates the
Federal Reserve Board's  one-month commercial paper  composite rate for  firms
whose bonds are rated AA.  No loans were outstanding from TMS during the first
quarter of fiscal 1996.

Long-term funding requirements  are met through the  issuance of a variety  of
debt securities  underwritten  in both  the  United States  and  international
capital markets.  United States and Euro MTNs with original maturities ranging
from one to ten years have provided TMCC with a significant source of funding.
During   the  first  quarter   of  fiscal  1996,   TMCC  issued  approximately
$1.0 billion of MTNs  all of which  had original maturities  of more than  one
year.  TMCC had approximately $9.2 billion of MTNs outstanding at December 31,
1995,  including the effect of  foreign currency translations  at December 31,
1995 spot exchange rates.   Approximately $3.4 billion of the  $9.2 billion in
MTNs was  denominated in foreign  currencies.  In  addition to MTNs,  TMCC had
approximately $2.3  billion of debt securities  outstanding issued principally
in the form of Eurobonds in the international capital markets  at December 31,
1995,  including the effect of  foreign currency translations  at December 31,
1995 spot exchange  rates.  Approximately $1.8 billion  of the $2.3 billion in
debt securities was denominated in foreign currencies.











                                     -12-




TMCC  anticipates  continued  use  of  MTNs  in  both  the  United  States and
international   capital  markets.     At   January  31,   1996,  approximately
$1.6 billion  was available for issuance under TMCC's United States public MTN
program.   The maximum aggregate principal amount authorized to be outstanding
at any  time under  TMCC's Euro  MTN program is  $9.5 billion.   Approximately
$3.1 billion was  available for  issuance  under the  Euro MTN  program as  of
January 31,  1996, of which the  Company has committed  to issue approximately
$29 million.   The United States  and Euro MTN  programs may be  expanded from
time to time  to allow for the continued  use of these sources of  funding. In
addition,  approximately  $700 million  of   securities  registered  with  the
Securities  and  Exchange  Commission,  excluding  MTNs,  were  available  for
issuance at January 31, 1996.  

Cash flows provided by operating, investing and financing activities have been
used primarily to support earning  asset growth.  During the first  quarter of
fiscal  1996, cash  provided by  the liquidation  of earning  assets, totaling
$2.9 billion was used  to purchase additional investments  in operating leases
and finance receivables totaling  $4.0 billion.  Investing activities resulted
in a net use  of cash of $1.1 billion in  the first quarter of fiscal  1996 as
the purchase  of additional earning assets, primarily investments in operating
leases,  exceeded  cash  provided  by   the  liquidation  of  earning  assets.
Investing activities were  also supported  by net cash  provided by  operating
activities totaling $0.5 billion and net cash provided by financing activities
totaling $0.6 billion  during the first quarter  of fiscal 1996.   The Company
believes  that cash provided by  operating, investing and financing activities
will be sufficient to meet the  Company's liquidity and capital resource needs
in the future.

TMCC  utilizes derivative  financial  instruments  to  manage  its    currency
exchange rate risk  arising as a result  of borrowings denominated  in foreign
currencies and its interest rate risk.  The underlying notional amounts of the
derivative financial  instruments  are  not  exchanged and  do  not  represent
exposure  to credit  loss.   TMCC does  not enter  into these  instruments for
trading purposes.  TMCC  manages counterparty risk  through the use of  credit
standard  guidelines,  counterparty  diversification and  financial  condition
monitoring.   At  December 31,  1995, approximately  82% of  TMCC's derivative
financial instruments,  based on notional amounts, were  with commercial banks
and  investment banking  firms assigned  investment grade  ratings of  "AA" or
better  by national rating agencies.  TMCC does not anticipate non-performance
by  any  of  its counterparties.    Credit  exposure  of derivative  financial
instruments is represented by the fair value of contracts with a positive fair
value  at  December  31,  1995  reduced  by  the  effects  of  master  netting
agreements.   The  credit exposure of TMCC's derivative  financial instruments
at  December 31,  1995  was $485 million  on an  aggregate notional  amount of
$18.7 billion.

TMCC  utilizes cross currency interest rate swap agreements to manage exposure
to  exchange  rate  fluctuations  on   principal  and  interest  payments  for
borrowings  denominated  in  foreign  currencies.    Debt  issued  in  foreign
currencies is  hedged by concurrently  executed cross  currency interest  rate
swap agreements.  These  cross currency interest rate swap  agreements involve
agreements  to  exchange  TMCC's   foreign  currency  principal  and  interest
obligations for U.S. dollar obligations at agreed-upon currency exchange rates
and interest rates.  In the event that a counterparty fails to perform, TMCC's
credit  exposure is  limited  to  the  currency  exchange  and  interest  rate
differential  between  the  non-performing  swap and  the  corresponding  debt
transaction.  

                                     -13-





TMCC  utilizes  interest rate  swap  agreements and  option-based  products in
managing its  exposure to interest  rate fluctuations.   The mix of  fixed and
floating interest  rates on TMCC's  debt outstanding is  periodically adjusted
through  the use  of  interest rate  swap  agreements and  other  option-based
products.  Interest  rate swap agreements are executed as  an integral part of
specific debt transactions or on a portfolio basis.  TMCC's interest rate swap
agreements  involve agreements to pay at a  certain fixed or floating rate and
to  receive payments at a  different rate, at specified intervals,  calculated
on an agreed-upon notional amount.   In the event that a counterparty fails to
perform,  TMCC's credit exposure is limited to the interest rate differential.
Option-based  products  consist  primarily  of  purchased  interest  rate  cap
agreements  and,  to  a  lesser extent,  corridor  agreements.    Option-based
products  are agreements  which either  grant TMCC  the  right, for  a premium
payment, to   receive a payment when interest rates  exceed a specified level,
or  require TMCC, in  receipt of  a premium, to  make a payment  when interest
rates exceed or go below a specified  level.  An interest rate increase of  1%
(100  basis  points)  would  raise  TMCC's  weighted  average  interest  rate,
including  the  effects  of  interest rate  swap  agreements  and option-based
products,  by .32%,  from 5.79% to  an estimated  6.11% at  December 31, 1995.
Conversely, an  interest rate decrease  of 1%  (100 basis points)  would lower
TMCC's  weighted average interest rate, including the effects of interest rate
swap agreements and option-based products, by .37%, from 5.79% to an estimated
5.42% at December 31, 1995.

A reconciliation of  the activity of  TMCC's derivative financial  instruments
for the first quarters of fiscal 1996 and 1995 is as follows:



                                                         December 31, 
                                  -----------------------------------------------------------
                                     Cross
                                    Currency
                                    Interest       Interest                        Indexed
                                   Rate Swap      Rate Swap     Option-based      Note Swap
                                   Agreements     Agreements      Products        Agreements
                                  ------------   ------------   ------------     ------------
                                  1995    1994   1995    1994   1995    1994     1995    1994
                                  ----    ----   ----    ----   ----    ----     ----    ----
                                                   (Dollars in Billions)
                                                                 
Beginning notional amount.......  $4.8    $4.0   $7.1    $7.6   $3.8    $0.5     $1.7    $2.4

Add:
   New agreements...............   0.1     0.3    1.6     0.5    0.6     1.9       -      0.1

Less:
   Terminated agreements........    -       -      -       -      -       -        -       -

   Expired agreements...........   0.3      -     0.4     0.3     -       -       0.3     0.3
                                  ----    ----   ----    ----   ----    ----     ----    ----
Ending notional amount..........  $4.6    $4.3   $8.3    $7.8   $4.4    $2.4     $1.4    $2.2
                                  ====    ====   ====    ====   ====    ====     ====    ====


On  occasion,  TMS has  made equity  contributions  to maintain  TMCC's equity
capitalization  at  certain  levels.    Such  levels  have  been  periodically
established by TMS as it deems appropriate.  No such equity contributions were
made during the first quarter of fiscal 1996.


                                     -14-






Cautionary  Statement  for Purposes  of the  "Safe  Harbor" Provisions  of the
Private Securities Litigation Reform Act of 1995

The foregoing  Management's Discussion and Analysis  contains various "forward
looking statements"   within the meaning of Section 27A  of the Securities Act
of 1933, as amended, and Section  21E of the Securities Exchange Act of  1934,
as  amended, which represent the  Company's expectations or beliefs concerning
future  events,  including the  following:  statements  regarding the  further
growth  in lease earning  assets (including investments  in operating leases);
the  increased acceptance  of leasing by retail consumers; the  further growth
in leasing revenues;  higher depreciation  on operating leases;  the level  of
leased vehicle returns;  that the lease earning assets  on the Company's books
are   recorded  at  net  realizable   value;  the  growth   in  operating  and
administrative expenses as a  result of a growing customer base; the Company's
continued  use of  MTNs in  the United  States and  the international  capital
markets;  the  sufficiency  of  the  Company's  cash  provided  by  operating,
investing  and financing  activities for  the Company's  future liquidity  and
capital  resource  needs;  and  the  continued  performance of  the  Company's
counterparties under  interest rate  and  cross currency  swap agreements  and
option-based products.  The Company cautions that these statements are further
qualified  by  important factors  that could  cause  actual results  to differ
materially from those  in the forward  looking statements, including,  without
limitations, the following:  decline in demand for Toyota and Lexus  products;
the effect  of economic conditions; a  decline in the  market acceptability of
leasing; the effect of  competitive pricing on interest margins;  increases in
prevailing interest rates;  changes in pricing due to the  appreciation of the
Japanese  yen against  the United  States dollar;  the effect  of governmental
actions;  the  effect of  competitive  pressures on  the  used car  market and
residual values; the continuation of, and  if continued, the level and type of
special programs offered  by TMS; the ability  of the Company  to successfully
access the United  States and international  capital markets; increased  costs
associated with the  Company's debt funding  efforts; and  the ability of  the
Company's counterparties  to perform  under interest rate  and cross  currency
swap  agreements.  Results actually  achieved thus may  differ materially from
expected results included in these statements.

Recently Enacted Accounting Standards

In March 1995, the  Financial Accounting Standards Board issued  Statement No.
121,  "Accounting for the Impairment  of Long-Lived Assets  and for Long-Lived
Assets  to  Be  Disposed Of"    ("Statement  No.  121").   Statement  No.  121
establishes  accounting standards  for  the impairment  of long-lived  assets,
certain  identifiable intangibles and goodwill  related to those  assets to be
held   and used and long-lived  assets and certain identifiable intangibles to
be disposed of.  Statement No. 121 requires that long-lived assets and certain
identifiable  intangibles to  be held and  used by  an entity  be reviewed for
impairment  whenever events  or  changes in  circumstances  indicate that  the
carrying  amount  of   an  asset  may  not  be  recoverable.     In  addition,
Statement No. 121 requires that  certain long-lived assets and  intangibles to
be disposed of be reported at the lower of carrying amount or fair  value less
cost to sell.  Statement No. 121 is effective for fiscal years beginning after
December  15,  1995.   The  Company has  not  determined the  impact  that the
adoption of  this accounting standard will  have on its financial  position or
results of operations.  The  Company plans to adopt  Statement No. 121 in  the
first interim period of fiscal 1997.


                                     -15-






                        PART II.  OTHER INFORMATION


ITEM 1.     LEGAL PROCEEDINGS.

            Various legal actions, governmental  proceedings and other  claims
            are  pending   or  may be  instituted  or asserted  in  the future
            against TMCC and its subsidiaries  with respect to matters arising
            from  the ordinary course of  business.  Certain  of these actions
            are or   purport  to  be class  action suits.    Certain of  these
            actions are similar to  suits which have been filed  against other
            financial  institutions and  captive finance  companies.   At this
            time, the Company believes any resulting  liability from the above
            legal actions,  proceedings and  other claims will  not materially
            affect  its   consolidated  financial   position  or   results  of
            operations.   The foregoing is  a forward looking statement within
            the meaning  of Section  27A  of the  Securities Act  of 1933,  as
            amended, and Section 21E  of the Securities Exchange Act  of 1934,
            as  amended,  which  represents  the  Company's  expectations  and
            beliefs concerning future events.   The Company cautions that  its
            discussion of Legal Proceedings  is further qualified by important
            factors that could cause actual results  to differ materially from
            those in the forward looking statement, including but  not limited
            to the  discovery of facts not  presently known to  the Company or
            determinations  by judges,  juries or other finders of  fact which
            do  not  accord with  the  Company's  evaluation of  the  possible
            liability from existing litigation.


ITEM 2.     CHANGES IN SECURITIES.

            There is nothing to report with regard to this item.


ITEM 3.     DEFAULTS UPON SENIOR SECURITIES.

            There is nothing to report with regard to this item.


ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

            Not applicable.










                                    -16-





ITEM 5.     OTHER INFORMATION.

            There is nothing to report with regard to this item.


ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K.

            (a)   Exhibits

            The exhibits listed on the accompanying Exhibit Index, on page 19,
            are filed as part of this report.

            (b)   Reports on Form 8-K

            There were no reports on Form 8-K filed by the registrant during  
            the quarter ended December 31, 1995.























                                     -17-





                                 SIGNATURES


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


                                             TOYOTA MOTOR CREDIT CORPORATION
                                             -------------------------------
                                                      (Registrant)



Date:   February 12, 1996                By      /S/ WOLFGANG JAHN
                                              -------------------------------
                                                     Wolfgang Jahn
                                                Senior Vice President and 
                                                    General Manager
                                              (principal executive officer)



Date:   February 12, 1996                By      /S/ PATRICK BREENE
                                              -------------------------------
                                                     Patrick Breene 
                                                   Corporate Manager -
                                                Finance and Administration
                                              (principal accounting officer)
















                                     -18-





                               EXHIBIT INDEX


Exhibit                                                            Method
Number                          Description                       of Filing
- -------                         -----------                       ---------

  10.1       Toyota Motor Sales, U.S.A., Inc. Supplemental          Filed
             Executive Retirement Plan.                            Herewith

  10.2       Toyota Motor Sales, U.S.A., Inc. 401(k)                Filed
             Excess Plan.                                          Herewith

  12.1       Calculation of ratio of earnings to fixed charges.     Filed
                                                                   Herewith 
 
  27.1       Financial Data Schedule.                               Filed
                                                                   Herewith  




















                                     -19-