SECURITIES AND EXCHANGE COMMISSION
                    Washington, D.C.   20549
                        _________________
                            FORM 10-K
(Mark One)
[X]  ANNUAL  REPORT  PURSUANT  TO SECTION  13  OR  15(d)  OF  THE
     SECURITIES EXCHANGE ACT OF 1934  (FEE REQUIRED)

     For the fiscal year ended     June 30, 1996
                               OR
[  ] TRANSITION  REPORT PURSUANT TO SECTION 13 OR  15(d)  OF  THE
     SECURITIES     EXCHANGE ACT OF 1934 (NO FEE REQUIRED)

      For  the  transition period from  __________  to  _____________
         Commission file numbers 33-84816  and  33-99458
 
                         AAMES CAPITAL CORPORATION
- ------------------------------------------------------------------------------
       (Exact name of Registrant as specified in its charter)
  California                                                  95-4438859
- -----------------------                                    ---------------
(State or other jurisdiction of                           (I.R.S. Employer
incorporation or organization)                           Identification No.)

3731 Wilshire Boulevard, 10th floor
   Los Angeles, California                                        90010
- -----------------------------------                               ------
(Address of principal executive offices)                        (ZIP Code)

                         (213) 351-6100
                        -----------------
      (Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:
                                                 Name of each exchange on which
Title of each class                                    which registered
- -------------------------                       -------------------------------

     None                                              Not Applicable
- -----------------------                         ------------------------------

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

                              None
- -----------------------------------------------------------------------------
                        (Title of Class)
                                
Registrant is filing this Annual Report on Form 10-K in a reduced
disclosure format pursuant to a No-Action Letter issued to  Aames
Capital Corporation, dated May 5, 1994.


      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 ninety days.         Yes   X    NO  ___

      Indicate  by check mark if disclosure of delinquent  filers
pursuant  to Item 405 of Regulation S-K is not contained  herein,
and  will  not  be  contained, to the best  of  the  Registrant's
knowledge,   in   definitive  proxy  or  information   statements
incorporated by reference in Part III of this Form  10-K  or  any
amendment to this Form 10K. [X]

     State the aggregate market value of the voting stock held by
non-affiliates of the Registrant.

     Not applicable.

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

     Not applicable.



               DOCUMENTS INCORPORATED BY REFERENCE

      No  annual  report to securityholders, proxy or information
statement  or  prospectus filed pursuant to Rule  424(b)  or  (c)
under  the  Securities  Act  of 1933 is  incorporated  herein  by
reference.





AAMES CAPITAL CORPORATION
TABLE OF CONTENTS



Page

PART  I

       Item 1. Business
       Item 2. Properties
       Item 3. Legal Proceedings
       Item 4. Submission of Matters 
               to  a  Vote  of  Security Holders 

PART   II

       Item 5.  Market for Registrant's 
                Common Equity  and Related Stockholder Matters
       Item 6.  Selected Financial Data
       Item 7.  Management's Discussion  and  Analysis of
                Financial Condition and      
                Results of Operations
       Item 8.  Financial Statements and Supplementary Data
       Item 9.  Changes in and Disagreements with Accountants
                on Accounting and Financial Disclosure

PART   III

       Item 10.  Directors and Executive Officers of the Registrant
       Item 11.  Executive Compensation
       Item 12.  Security Ownership of Certain Beneficial Owners
                 and Management
       Item 13.  Certain Relationships and Related Transactions

PART   IV

       Item  14.  Exhibits, Financial Statement Schedules,  
	          and Reports on Form 8-K


EXHIBIT INDEX


                                
                             PART I

Item 1.   Business.

     Not applicable.*<FN1>


Item 2.   Properties.

     Not applicable.


Item 3.   Legal Proceedings.

      There  are no material pending legal proceedings concerning
the  Trusts,  any  Trustee, the Servicer or the  Registrant  with
respect  to  the  Trusts, other than ordinary routine  litigation
incidental to the duties of the Trustee or the Servicer under the
related Pooling and Servicing Agreement.


Item 4.   Submission of Matters to a Vote of Security Holders.

      No matter was submitted to a vote of Certificateholders and
no Certificateholder consent was solicited during the fiscal year
covered by this report.


                             PART II

Item  5.    Market  for  Registrant's Common Equity  and  Related
Stockholder Matters.

      There  is  no  established public trading  market  for  the
Registrant's  Mortgage Pass-Through Certificates, Series  1995-C,
1995-D, 1996-A and 1996-B.

      As of June 30, 1996, there was one (1) holder of record  of
each  of  Registrant's publicly registered Mortgage  Pass-Through
Certificates,  Series 1995-C, 1995-D, 1996-A and  1996-B  as  the
certificates are issued in book-entry form.

      None  of  the  Trusts pays dividends.   Information  as  to
distributions  to Certificateholders is provided in  Registrant's
monthly Form 8-K filings.
_______________________
<FN1>     *  Registrant is exempted from providing certain information
called for by this and other Items pursuant to a No-Action Letter
issued  to  Aames Capital Corporation, dated May  5,  1994.  Such
exempted items have been designated herein as "Not applicable."


Item 6.   Selected Financial Data.

     Not applicable.


Item 7.   Management's  Discussion  and  Analysis  of   Financial
          Condition and Results of Operations.

     Not applicable.


Item 8.   Financial Statements and Supplementary Data.

     Not applicable.


Item 9.   Changes  in  and  Disagreements  with  Accountants   on
          Accounting and Financial Disclosure.

      There  was  no  change of any independent  accounting  firm
previously   engaged  with  respect  to  any  Trust  during   the
Registrant's two most recent fiscal years.



                            PART III

Item 10.  Directors and Executive Officers of the Registrant.

     Not applicable.


Item 11.  Executive Compensation.

     Not applicable.


Item  12.   Security Ownership of Certain Beneficial  Owners  and
Management.

     Not applicable.


Item 13.  Certain Relationships and Related Transactions.

     Not applicable.


                             PART IV
                                
                                
Item 14.  Exhibits, Financial Statement Schedules and Reports  on
Form 8-K.

(a)  List of documents filed as part of this report.

3.1.       Registrant's  Articles of Incorporation  (incorporated
           herein by reference to Exhibit 3.1 to Registrant's Registration 
           Statement on Form S-11 filed on October 21, 1993)

3.2.       Registrant's By-laws (incorporated herein by reference
           to Exhibit 3.2 to Registrant's Registration Statement on 
           Form S-11 filed on October 21, 1993)

4.1        Pooling and Servicing Agreement with respect to
           Registrant's Mortgage Pass- Through Certificates, Series 1995-C, 
           dated September 1, 1995 (incorporated by reference to Exhibit 4.1 
           to Registrant's Current Report on Form 8-K filed on 
           October 27, 1995)

4.2        Pooling and Servicing Agreement with respect to
           Registrant's Mortgage Pass-Through Certificates, Series 1995-D, 
           dated December 1, 1995 (incorporated by reference to Exhibit 4.1 to
           Registrant's Current Report on Form 8-K filed on January 24, 1996)

4.3        Pooling and Servicing Agreement with respect to Registrant's Mortgage
           Pass-Through  Certificates, Series 1996-A, dated March  1, 1996 
           (incorporated by reference to Exhibit 4.1 to Registrant's Current 
           Report on Form 8-K filed on April 29, 1996)

4.4        Pooling and Servicing Agreement with respect to
           Registrant's Mortgage Pass-Through Certificates, Series 1996-B, 
           dated June 1, 1996 (incorporated by reference to Exhibit 4.1 to 
           Registrant's Current Report on Form 8-K filed on July 26, 1996)

4.5         Certificate Insurance Policy with respect to Registrant's 
            Mortgage Pass-Through  Certificates, Series 1995-C, dated  
            September 15, 1995 (incorporated by reference to Exhibit 4.2 to 
            Registrant's Current Report on Form 8-K filed on October 27, 1995)

4.6         Certificate Insurance Policy with respect to Registrant's 
            Mortgage Pass-Through Certificates, Series 1995-D, dated 
            December 12, 1995 (incorporated by reference to Exhibit 4.2 to 
            Registrant's Current Report on Form 8-K filed on January 24, 1996)

4.7         Certificate Insurance Policy with respect to
            Registrant's Mortgage Pass-Through  Certificates, Series 1996-A, 
            dated March  19, 1996 (incorporated by reference to Exhibit 4.2 to
            Registrant's Current Report on Form 8-K filed on April 29, 1996)

4.8         Certificate   Insurance   Policy   with   respect    to
            Registrant's Mortgage Pass-Through Certificates, Series
            1996-B  dated June 27, 1996 (incorporated by  reference
            to Exhibit 4.2 to Registrant's Current Report on Form 8-
            K filed on July 26, 1996)

28.1        Annual  Statement  of Compliance, dated  September  26,
            1996,    for    Registrant's   Mortgage    Pass-Through
            Certificates, Series 1995-C, 1995-D, 1996-A and 1996-B
  
28.2        Report of Price Waterhouse LLP, dated August 12,  1996,
            on  Compliance  with  the  Uniform  Single  Attestation
            Program for Mortgage Bankers

28.3        Report   Aggregating  Certain  Monthly  Information   to
            Certificateholders with respect to Registrant's Mortgage
            Pass-Through Certificates, Series 1995-C, 1995-D, 1996-A
            and 1996-B.

(b)  Reports on Form 8-K.

      During  the last quarter of the fiscal year ended June  30,
1996, the Registrant filed the following reports on Form 8-K:

             1.Current  Report on Form 8-K dated April  23,  1996
         attaching  monthly  Statement to Certificateholders  for
         Registrant's Mortgage Pass-Through Certificates,  Series
         1996-A.

             2.Current  Report  on Form 8-K dated  May  15,  1996
         attaching  monthly Statements to Certificateholders  for
         Registrant's Mortgage Pass-Through Certificates,  Series
         1996-A.

             3.Current  Report on Form 8-K dated  June  17,  1996
         attaching  the  monthly Statement to  Certificateholders
         for  Registrant's  Mortgage  Pass-Through  Certificates,
         Series, 1996-A.


(c)  Exhibits required by Item 601 of Regulation S-K.

     Described in subparagraph (a).


(d)  Financial Statements.

     Not applicable.

                                
                                
                           SIGNATURES


   Pursuant to the requirements of Section 13 or 15(d) of the
                     Securities Exchange Act
of 1934, Aames Capital Corporation has duly caused this report to
                          be signed on
    its behalf by the undersigned, thereunto duly authorized.
                                
                                
                    AAMES CAPITAL CORPORATION
                                



           By:            /s/  Gregory J. Witherspoon
                      ------------------------------------
      Gregory J. Witherspoon, Executive Vice President - Finance
                   and Chief Financial Officer





      SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS
         FILED PURSUANT TO SECTION 15(d) BY REGISTRANTS
              WHICH HAVE NOT REGISTERED SECURITIES
                PURSUANT TO SECTION 12 OF THE ACT



              No annual or proxy material has been
                   sent to Certificateholders





                        EXHIBIT INDEX


Sequential
Exhibit                           Document                   Page
Number

3.1       Registrant's Articles of Incorporation
          (incorporated herein by reference to Exhibit 3.1
          to Registrant's Registration Statement on Form S-11


3.2       Registrant's By-laws (incorporated herein by
          reference to Exhibit 3.2 to Registrant's
          Registration Statement on Form S-11 filed on
          filed on October 21, 1993)

4.1       Pooling and Servicing Agreement with respect to
          Registrant's Mortgage Pass-Through Certificates,
          Series 1995-C, dated September 1, 1995
          (incorporated by reference to Exhibit 4.1 to
          Registrant's Current Report on Form 8-K filed on
          filed on October 27, 1993)

4.2       Pooling and Servicing Agreement with respect to
          Registrant's Mortgage Pass-Through Certificates,
          Series 1995-D, dated December 1, 1995
          (incorporated by reference to Exhibit 4.1 to
          Registrant's Current Report on Form 8-K filed on
          January 24, 1996)

4.3       Pooling and Servicing Agreement with respect to
          Registrant's Mortgage Pass-Through Certificates,
          Series 1996-A, dated March 1, 1996 (incorporated
          by reference to Exhibit 4.1 to Registrant's
          Current  Report on Form 8-K filed on April  29,  1996)

4.4       Pooling and Servicing Agreement with respect to
          Registrant's Mortgage Pass-Through Certificates,
          Series 1996-B, dated June 1, 1996 (incorporated
          by reference to Exhibit 4.1 to Registrant's
          Current  Report on Form 8-K filed on  July  26,  1996)

4.5       Certificate Insurance Policy with respect to
          Registrant's Mortgage Pass-Through Certificates, Series 1995-C,
          dated September 15, 1995 (incorporated by reference to
          Exhibit 4.2 to Registrant's Current Report on Form 8-K filed on
          October 27, 1995)

4.6       Certificate   Insurance  Policy   with   respect   to
          Registrant's Mortgage  Pass-Through  Certificates,  
          Series  1995-D, dated December 12, 1995 (incorporated by 
          reference to Exhibit 4.2 to Registrant's Current Report on 
          Form 8-K filed on January 24, 1996)

4.7       Certificate Insurance Policy with respect to Registrant's
          Mortgage  Pass-Through  Certificates,  Series  1996-A, dated
          March  19, 1996 (incorporated by reference to  Exhibit 4.2
          to Registrant's Current Report on Form 8-K filed on
          April 29, 1996)

4.8       Certificate   Insurance  Policy   with   respect   to
          Registrant's Mortgage  Pass-Through  Certificates,  Series  1996-B,
          dated June 27, 1996 (incorporated by reference to Exhibit 4.2
          to Registrant's Current Report on Form 8-K filed on
          July 26, 1996)

28.1      Annual Statement of Compliance dated September 26, 1996
          for  Registrant's Mortgage Pass-Through  Certificates,
          Series 1995-C, 1995-D, 1996-A and 1995-B

28.2      Report of Price Waterhouse LLP, dated August 12, 1996,
          on Compliance with the Uniform Single Attestation Program
          for Mortgage Bankers

28.3      Report  Aggregating  Certain  Monthly  Information  to
          Certificateholders with respect to Registrant's Mortgage 
          Pass-Through Certificates, SeriesSeries 1995-C, Series 1995-D,
          Series 1996-A and Series 1996-B