SECURITIES AND EXCHANGE COMMISSION

                     Washington, D.C. 20549

                         FORM IO-Q SB 


 (Mark One)

[ x ]     Quarterly report pursuant to section 13 or 15(d) of the
Securities Exchange Act of 1934
For the quarterly period ended September 30, 1996   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    33-88928-D 

              U.S. AUTOMOBILE ACCEPTANCE 1995-1, INC.           
       (Exact name of registrant as specified in its charter)     
      

         Texas                            75-2578376           
(State of incorporation)             (I.R.S. Employer
Identification No.)

    1120 NW 63rd , Suite G-106,  Oklahoma City, Oklahoma 73116    
               (Address of principal executive offices)

                        (405) 843-3135                            
        (Registrant's telephone number, including area code)

                      Not Applicable                             
(Former name, former address and former fiscal year, if changed
since last report)

     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               

       APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
          PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

     Indicate by check mark whether the registrant has filed all
documents and reports required to be filed  by Sections 12, 13 or
15(d) of the Securities Exchange Act of 1934 subsequent to the
distribution of securities under a plan confirmed by a court.
Yes                   No                      Not Applicable.


APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.

       1,000 shares of Common Stock
       
PART I - FINANCIAL INFORMATION

Item 1. Financial Statements
        See Attached

Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations

     U.S. Automobile Acceptance Corporation 1995-1, Inc. (the
     Company) was incorporated in Texas on January 12, 1995.  The
     Company was formed for the purpose of purchasing, collecting
     and servicing motor vehicle retail installment contracts (the
     "Contracts").  In mid-1995, the Company filed a Form SB-2
     Registration Statement under the Securities Act of 1933, as
     amended, with the Securities and Exchange Commission with
     respect to an offering of up to $ 9,900,000 of 14% Secured
     Promissory Notes due December 31, 1999 (the "Notes").  The
     minimum note subscription escrow requirements of $500,000 was
     exceeded in September 1995. The Company commenced normal
     operations in October 1995.  As of September 30, 1996 the
     Company had purchased approximately 825 automobile finance
     contracts with aggregate balances of approximately $6,566,000. 
     The Secured Note offering, the start-up phase of the business
     and initial finance contract acquisitions were continuing as
     previously planned.  As of August 1, 1996 the Company's
     Secured Note offering was fully subscribed.

     The Company incurred $254,470 in operating losses during the
     first three quarters of 1996 and expects to continue to incur
     small future operating losses until initial finance contract
     portfolio purchases are completed.  Management expects the
     company's finance operations will become profitable in the
     fourth quarter of 1996 or in the first quarter of 1997.  

  PART II - OTHER INFORMATION
  
  Item 1.  Legal Proceedings
  
           None
   
  Item 2.  Changes in Securities
                   
           None
  
  Item 3.  Defaults Upon Senior Securities
  
           None
  
  Item 4.  Submission of Matters to a Vote of Security Holders
  
           None
       
  Item 5. Other Information

           None

  Item 6. Exhibits and Reports on Form 8-K

           None


                             
                             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.

            (Registrant) U. S. Automobile Acceptance 1995-1, Inc.


Date:   November 7, 1996  

                                   (Signature)                    
                                   Michael R. Marshall
                                   President and Chief
                                   Financial Officer