10-Q/A

                    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 June 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   1-8099


                    TRINITY INDUSTRIES LEASING COMPANY
          (Exact name of registrant as specified in its charter)

Incorporated Under the Laws                       75-1640393
 of the State of Delaware                      (I.R.S. Employer
                                              Identification No.)

  2000 Gardner Expressway
     Quincy, IL                                      62306
  (Address of Principal                           (Zip Code)
   Executive Offices)

  Registrant's Telephone Number,
      Including Area Code                       (217)  224-7236




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
and (2) has been subject to such filing requirements for the past
90 days.

                                        Yes    X     No

                                   1,000


(Number of shares of common stock outstanding as of June 30, 1996)


                                  PART II

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

No Form 8-K was filed during the quarter.


Pursuant to the requirements of Section 13 or 15(d) 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.

                              Trinity Industries Leasing Company



                              By: /S/ F. Dean Phelps
                                 F. Dean Phelps
                                 Vice President



October 25, 1996

EX-27

 

<ARTICLE> 5
       
                             
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          MAR-31-1997
<PERIOD-END>                               JUN-30-1996
<CASH>                                       5,300,000
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                     388,400,000
<DEPRECIATION>                            (71,800,000)
<TOTAL-ASSETS>                             442,100,000
<CURRENT-LIABILITIES>                                0
<BONDS>                                              0
<COMMON>                                             0
<PREFERRED-MANDATORY>                                0
<PREFERRED>                                          0
<OTHER-SE>                                 199,800,000
<TOTAL-LIABILITY-AND-EQUITY>               442,100,000
<SALES>                                              0
<TOTAL-REVENUES>                            21,200,000
<CGS>                                                0
<TOTAL-COSTS>                               14,600,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           3,900,000
<INCOME-PRETAX>                              5,300,000
<INCOME-TAX>                                 1,900,000
<INCOME-CONTINUING>                          3,400,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 3,400,000
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0