FORM 10-Q
                      SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.  20549

(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, 1999
                                      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:  1-8133

                           XEROX CREDIT CORPORATION
            (Exact name of Registrant as specified in its charter)
Delaware                                                           06-1024525
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                            Identification No.)

100 First Stamford Place, Stamford, Connecticut                         06904
(Address of principal executive offices)                           (Zip Code)

                                (203) 325-6600
             (Registrant's telephone number, including area code)

      Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class                 Name of Each Exchange on Which Registered

7.20% Notes due 2012                  New York Stock Exchange


      Securities registered pursuant to Section 12(g) of the Act:  None

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:

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

   Class                                   Outstanding as of October 29, 1999
Common Stock                                               2,000

THE REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL INSTRUCTIONS H(1)(a)
AND (b) OF FORM 10-Q AND IS THEREFORE FILING THIS FORM WITH THE REDUCED
DISCLOSURE FORMAT.


                      THIS DOCUMENT CONSISTS OF 14 PAGES











1

To the extent that this Form 10-Q Report contains forward-looking statements
and information relating to Registrant, such statements are based on the
beliefs of management as well as assumptions made by and information currently
available to management.  The words "anticipate," "believe," "estimate,"
"expect," "intend", "will" and similar expressions, as they relate to
Registrant or Registrant's management, are intended to identify forward-
looking statements.  Such statements reflect the current views of Registrant
with respect to future events and are subject to certain risks, uncertainties
and assumptions.  Should one or more of these risks or uncertainties
materialize, or should underlying assumptions prove incorrect, actual results
may vary materially from those described herein as anticipated, believed,
estimated, expected or intended. Registrant does not intend to update these
forward-looking statements.


































2






                       XEROX CREDIT CORPORATION
                               Form 10-Q
                            September 30, 1999


Table of Contents
                                                             Page
Part I -  Financial Information

   Item 1. Financial Statements

      Consolidated Statements of Income                         4

      Consolidated Balance Sheets                               5

      Consolidated Statements of Cash Flows                     6

      Notes to Consolidated Financial Statements                7

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

      Results of Operations                                     8

      Capital Resources and Liquidity                           9

   Item 3. Quantitative and Qualitative Disclosures About
     Market Risk                                               10

Part II - Other Information

   Item 1. Legal Proceedings                                   11

   Item 6. Exhibits and Reports on Form 8-K                    11

Signature                                                      12

Exhibits

   Computation of Ratio of Earnings to Fixed Charges (Xerox
   Credit Corporation)                                         13

   Computation of Ratio of Earnings to Fixed Charges (Xerox
   Corporation)                                                14

Financial Data Schedule           (filed in electronic form only)














3





PART I.   FINANCIAL INFORMATION
Item 1.   Financial Statements

                           XEROX CREDIT CORPORATION
                      CONSOLIDATED STATEMENTS OF INCOME
                                 (UNAUDITED)
                                (In Millions)


                                       Three Months Ended    Nine Months Ended
                                          September 30,        September 30,
                                          1999     1998        1999     1998
Earned income:
  Contracts and notes receivable         $ 109    $  97       $ 344    $ 287

Expenses:
  Interest                                  59       61         186      178
  Operating and administrative               3        3           9        8
    Total expenses                          62       64         195      186

Income before income taxes                  47       33         149      101

Provision for income taxes                  18       13          58       41

Net income                               $  29    $  20       $  91    $  60





See accompanying notes.






























4


                            XEROX CREDIT CORPORATION
                          CONSOLIDATED BALANCE SHEETS
                                 (In Millions)

                                     ASSETS
                                                  September 30,   December 31,
                                                          1999          1998
                                                      (UNAUDITED)


Cash and cash equivalents                              $     -       $     -

Investments:
    Contracts receivable                                 5,124         5,789
    Notes receivable - Xerox and affiliates                 56            56
    Unearned income                                       (569)         (700)
    Allowance for losses                                  (109)         (136)
        Total investments                                4,502         5,009

Other assets                                                16            30

        Total assets                                   $ 4,518       $ 5,039


                      LIABILITIES AND SHAREHOLDER'S EQUITY
Liabilities:
    Notes payable within one year:
      Commercial paper                                 $ 1,063      $  1,510
      Current portion of notes payable after one year    2,126         1,175
      Notes Payable - Xerox and affiliates                 557         1,035
    Notes payable after one year                           162           647
    Due to Xerox Corporation, net                           31            34
    Accounts payable and accrued liabilities                38            34
    Deferred income taxes                                   30            14

        Total liabilities                                4,007         4,449

Shareholder's Equity:
    Common stock, no par value, 2,000 shares
        authorized, issued, and outstanding                 23            23
    Additional paid-in capital                             219           219
    Retained earnings                                      269           348

        Total shareholder's equity                         511           590

        Total liabilities and shareholder's equity     $ 4,518       $ 5,039




See accompanying notes.










5





                              XEROX CREDIT CORPORATION
                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                                  (In Millions)

                                                           Nine Months Ended
                                                              September 30,
                                                             1999      1998
Cash Flows from Operating Activities
  Net income                                               $   91    $   60
  Adjustments to reconcile net income to net cash
    provided by operating activities:
    Net gain on securitization of contracts receivable        (24)        -
    Net change in operating assets and liabilities              6        10

Net cash provided by operating activities                      73        70

Cash Flows from Investing Activities
  Purchases of investments                                 (2,032)   (1,902)
  Proceeds from investments                                 1,438     1,382
  Proceeds from securitization of contracts receivable      1,150         -

Net cash provided by (used in) investing activities           556      (520)

Cash Flows from Financing Activities
  Change in commercial paper, net                            (447)       97
  Change in notes with Xerox and affiliates, net	     (548)      388
  Proceeds from the issuance of long-term debt              1,240       635
  Principal payments on long-term debt                       (774)     (670)
  Dividends                                                  (100)        -

Net cash (used in) provided by financing activities          (629)      450


  Increase in cash and cash equivalents                         -         -

  Cash and cash equivalents, beginning of period                -         -

  Cash and cash equivalents, end of period                 $    -    $    -




See accompanying notes.


Supplemental disclosure of non-cash financing activity: In September 1999, the
company declared a $70 dividend to Xerox Corporation. As of September 30,
1999, this amount had not been paid and is included in the consolidated
balance sheet in Notes payable - Xerox and affiliates.














6

                           XEROX CREDIT CORPORATION
                  Notes to Consolidated Financial Statements


(1)  The unaudited consolidated interim financial statements presented herein
have been prepared by Xerox Credit Corporation (the "Company") in accordance
with the accounting policies described in its Annual Report on Form 10-K for
the fiscal year ended December 31, 1998 and should be read in conjunction with
the Notes to Consolidated Financial Statements which appear in that report.

In the opinion of management, all adjustments (consisting only of normal
recurring adjustments) which are necessary for a fair statement of the
operating results for the interim periods presented have been made.  Certain
prior year balances have been reclassified to conform to the current year
presentation.

(2) During the first nine months of 1999, the Company redeemed $475 million of
fixed-rate notes prior to their final maturity dates.

(3) During the first nine months of 1999, the Company sold a total of $1,240
million of fixed and variable-rate notes that mature at various dates in 2000
and 2014. The notes maturing in 2014 are callable beginning in 2001.  The
interest rates on these notes have been swapped to LIBOR-based rates.

(4) The Company received proceeds of $750 million in the second quarter 1999
and $400 million in the third quarter 1999 from the securitization of
contracts receivable.  Pre-tax gains related to these securitizations totaled
$28 million and $11 million in the second and third quarters, respectively.
The gains are included in Earned income in the consolidated statement of
income.  The Company retained the servicing rights and certain other
beneficial interests associated with the receivables and receives a servicing
fee which is recognized as collected over the remaining term of the sold
receivables. Recourse amounts associated with the aforementioned sale and
securitization are expected to be minimal and adequate reserves are in place
to cover potential losses.

(5) The terms of a Support Agreement with Xerox provide that the Company will
receive income maintenance payments from Xerox, to the extent necessary, so
that the Company's earnings shall not be less than 1.25 times its fixed
charges.  For purposes of this calculation, both earnings and fixed charges
are as defined in Section 1404 (formerly Section 81(2)) of the New York
Insurance Law.  In addition, the agreement requires that Xerox retain 100
percent ownership of the Company's voting capital stock.

(6) In June 1998, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards (SFAS) No. 133, "Accounting for
Derivative Instruments and Hedging Activities."  SFAS No. 133 requires
companies to recognize all derivatives as assets or liabilities measured at
their fair value.  Gains or losses resulting from changes in the values of
those derivatives would be accounted for depending on the use of the
derivative and whether it qualifies for hedge accounting.   Certain of the
Company's interest rate swap contracts hedge cash flow exposures.  The
accounting for such cash flow hedges under SFAS No. 133 will require the
Company to record adjustments to other comprehensive income, including an
adjustment at transition. The Company does not expect the implementation of
this Statement to have a material effect on its results of operations or
financial condition, although shareholder's equity may experience increased
volatility. In July 1999, the FASB issued SFAS No. 137 that deferred the
effective date of SFAS No. 133 to fiscal years beginning after June 15, 2000.
The Company will adopt this accounting standard beginning January 1, 2001.





7


                           XEROX CREDIT CORPORATION

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

RESULTS OF OPERATIONS

     Contracts receivable income represents income earned under an agreement
with Xerox pursuant to which the Company purchases long-term accounts
receivable associated with Xerox' sold equipment. These receivables arise
primarily from Xerox equipment being sold under installment sales and sales-
type leases, including any residual income related to such leases.

     Earned income from contracts and notes receivable was $109 million and
$97 million for the third quarter of 1999 and 1998, respectively and $344
million and $287 million for the first nine months of 1999 and 1998,
respectively.  For the quarter-to-date period, $11 million of the increase is
due to the gain from the securitization of $400 million of contracts
receivable.  Excluding this gain, year-over-year earned income was essentially
flat.  Increased activity was almost entirely offset by the reduction in
earned income stemming from the June 1999 securitization and slightly lower
interest rates.   For the year-to-date period, the increase over 1998 was due
to the gains from the securitization of $1,150 million of contracts receivable
that occurred in both the second and third quarters,  as well as a larger
average portfolio of contracts receivable.  These increases were partially
offset by the reduction in earned income stemming from the June 1999
securitization and lower interest rates.

     Interest expense was $59 million and $61 million for the third quarter of
1999 and 1998, respectively, and $186 million and $178 million for the first
nine months of 1999 and 1998, respectively. The quarter-to-date decrease is
due to the pay down of debt of $750 million as a result of the securitization
that occurred in the second quarter and lower weighted-average interest rates
partially offset by an increase in the Company's debt-to-equity ratio.  The
year-to-date increase is due to a larger average portfolio of contracts
receivable and an increase in the Company's debt-to-equity ratio partially
offset by lower weighted-average interest rates.

     The Company's second and third quarter securitizations of $1,150 million
of contracts receivable represented approximately 20% of its investment
portfolio.  As a result of these transactions, future earned income and
interest expense will be correspondingly reduced.

     Since substantially all of the Company's contracts receivable earn fixed
rates of interest, the Company "match funds" the contracts by swapping
variable-rate commercial paper and medium term notes (including fixed-rate
medium term notes that had been swapped to variable rates) into fixed interest
rates for specified maturities.  This practice is employed because it
effectively "locks in" a spread and eliminates the risk of shrinking interest
margins in a rising interest rate environment.  Conversely, this practice
effectively eliminates the opportunity to increase margins when interest rates
are declining.  The Company intends to continue to match its contracts
receivable and indebtedness to ensure an adequate spread between interest
income and interest expense.

     Operating and administrative expenses were $3 million for both the third
quarter of 1999 and 1998 and $9 million and $8 million for the first nine
months of 1999 and 1998, respectively. These expenses are incurred to
administer the contracts receivable purchased from Xerox. The increase over
1998 is due to a larger average portfolio of contracts receivable.

     The effective income tax rate for the first nine months of 1999 and 1998
was 38.9 percent and 40.6 percent, respectively.  The decline is due to a
decrease in the Company's blended state income tax rate.

8
     The Year 2000 problem is the result of computer programs written in two
digits, rather than four, to define the applicable year.  As a result, many
information systems are unable to properly recognize and process date-
sensitive information beyond December 31, 1999. The Company has no Information
Technology or Non-Information Technology systems of its own which might
require remediation.  The Company contracts with Xerox to provide billing and
collection services for all of the receivables that it purchases from Xerox.
In addition, the Company's business significantly depends on the continuing
ability of Xerox to sell and lease products to customers.   As with all major
companies, certain of Xerox' information systems and products require
remediation in order to render the systems Year 2000 compliant.  For detailed
information regarding Xerox' Year 2000 readiness, reference should be made to
the Form 10-Q of Xerox for the fiscal quarter ended September 30, 1999 as
filed with the Securities and Exchange Commission. The Company has no
independent readiness or contingency plans and does not intend to create any.
If Xerox' remediation plans are not completed in a timely manner the Year 2000
problem could potentially have a material adverse impact on the Company's
operations.  Possible worst case consequences could include: an interruption
in our ability to bill and apply collections on the contracts receivable owned
by the Company; an interruption in our ability to meet our cash requirements;
and a significant reduction in the amount of contracts receivable purchased
from Xerox causing a reduction in the Company's income.

     In June 1998, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards (SFAS) No. 133, "Accounting for Derivative
Instruments and Hedging Activities."  SFAS No. 133 requires companies to
recognize all derivatives as assets or liabilities measured at their fair
value.  Gains or losses resulting from changes in the values of those
derivatives would be accounted for depending on the use of the derivative and
whether it qualifies for hedge accounting.   Certain of the Company's interest
rate swap contracts hedge cash flow exposures.  The accounting for such cash
flow hedges under SFAS No. 133 will require the Company to record adjustments
to other comprehensive income, including an adjustment at transition. The
Company does not expect the implementation of this Statement to have a
material effect on its results of operations or financial condition, although
shareholder's equity may experience increased volatility. In July 1999, the
FASB issued SFAS No. 137 that deferred the effective date of SFAS No. 133 to
fiscal years beginning after June 15, 2000. The Company will adopt this
accounting standard beginning January 1, 2001.

CAPITAL RESOURCES AND LIQUIDITY

     The Company's principal sources of funds are cash from the collection of
Xerox contracts receivable and borrowings.

     Net cash provided by operating activities in the first nine months of
1999 was $73 million or $3 million higher than the $70 million provided in the
first nine months of 1998.  The increase was primarily due to the growth in
net income arising from a larger average portfolio of contracts receivable.

     Net cash provided by investing activities was $556 million in the first
nine months of 1999, including the $1,150 million of securitization proceeds.
Net cash used by investing activities was $520 million in the first nine
months of 1998 reflecting ongoing growth of Xerox equipment sales.

     Net cash used for financing activities was $629 million during the first
nine months of 1999 compared to $450 million provided during the same period
in 1998. A $605 million increase in term borrowing, and asset sale proceeds,
were used to repay third party and inter-company debt, fund a $100 million
inter-company dividend and reduce the Company's commercial paper balance.

     At September 30, 1999, the Company had registered domestic shelf capacity
of $2.5 billion. In addition, a $4.0 billion Euro-debt facility is available
to the Company, Xerox, and Xerox Capital (Europe) plc of which approximately
$2.8 billion was unused at September 30, 1999.

9
     The Company and Xerox have joint access to a $7 billion revolving credit
agreement with various banks, which expires in 2002.  Up to $4 billion of this
revolver is also accessible by Xerox Capital (Europe) plc and Xerox Overseas
Holdings Limited.  Any amounts borrowed under this facility would be at rates
based, at the borrower's option, on spreads above certain LIBOR reference
rates.

     The Company believes that cash provided by continuing operations, funding
available through its commercial paper programs supported by its committed
credit facility, and its readily available access to the capital markets are
more than sufficient to enable the Company to meet its liquidity needs.  New
borrowing associated with the financing of customer purchases of Xerox
equipment will continue in 1999 and decisions regarding the size and timing of
any new term debt financing will be made based on cash flows, match funding
needs, refinancing requirements and capital market conditions.

     The Company is exposed to market risk from changes in interest rates that
could affect results of operations and financial condition.  To assist in
managing its interest rate exposure and match funding its principal assets,
the Company routinely enters into certain financial instruments, primarily
interest rate swap agreements. In general, the Company's objective is to hedge
its variable-rate debt by paying fixed rates under the swap agreements while
receiving LIBOR-based rate payments in return.  Additionally, in order to
manage its outstanding commercial paper, the Company opportunistically issues
variable- and fixed-rate medium term notes which are swapped to attractive
LIBOR-based rates.  The Company does not enter into derivative instrument
transactions for trading purposes and employs long-standing policies
prescribing that derivative instruments are only to be used to achieve a set
of very limited objectives.

     During the first nine months of 1999, the Company entered into interest
rate swap agreements that effectively converted $1,357 million of variable-
rate debt into fixed-rate debt.  These agreements mature at various dates
through 2004 and resulted in a weighted average interest rate of 5.79 percent.
The Company also entered into interest rate swap agreements during the first
nine months of 1999 that effectively converted $850 million of new fixed-rate
debt into variable-rate debt indexed to LIBOR rates. In addition the Company
entered into an interest rate swap agreement that effectively converted $390
million of new prime-rate debt into LIBOR-rate debt.  These agreements mature
in 2000 and 2014. The agreements that mature in 2014 are cancelable by the
respective counterparties on interest payment dates beginning in 2001.
Cancellation dates within the swap agreements conform to exercise dates of
call options embedded in the Company's fixed-rate debt.

     The Company's interest rate hedging is typically unaffected by changes in
market conditions as swaps are normally held to maturity in order to lock in
interest rate spreads on the underlying transactions.

     As of September 30, 1999, the debt-to-equity ratio was 7.6 to 1. Under
the terms of the Amended and Restated Operating Agreement, Xerox has the
option, but no obligation, to transfer additional funds to the Company in
order to maintain such ratio at a specific level.  No such transfers were made
during the period covered by this report.  It is the Company's intention to
maintain the debt-to-equity ratio at no greater than 8 to 1.



Item 3.   Quantitative and Qualitative Disclosures About Market Risk

The information set forth in the eighth, ninth and tenth paragraphs under the
caption "Capital Resources and Liquidity" in Item 2 above is hereby
incorporated by reference in answer to this Item.




10




PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings

          None.

Item 6.   Exhibits and Reports on Form 8-K

          (a)   Exhibits

                Exhibit 3  (a) Articles of Incorporation of Registrant filed
                               with the Secretary of State of Delaware on
                               June 23, 1980.

                               Incorporated by reference to Exhibit 3(a) to
                               Registration Statement No. 2-71503.

                           (b) By-Laws of Registrant, as amended through
                               September 1, 1992.

                               Incorporated by reference to Exhibit 3(b)
                               to Registrant's Quarterly Report
                               for the Quarter ended March 31, 1997.


                Exhibit 12 (a) Computation of the Company's Ratio of Earnings
                               to Fixed Charges.

                           (b) Computation of Xerox' Ratio of Earnings
                               to Fixed Charges.

                Exhibit 27  Financial Data Schedule (Electronic Form Only)

          (b)   Reports on Form 8-K.

                None























11







                                  SIGNATURE


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.



                                       XEROX CREDIT CORPORATION



November 10, 1999                      BY: /S/ Gregory B. Tayler

                                       Gregory B. Tayler
                                       Vice President, Treasurer and
                                       Chief Financial Officer





































12