SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES AND EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported)
June 17, 1996
Aames Capital Corporation
----------------------------
(Exact name of Registrant as specified in its charter)
California 33-99458 95-4438859
------------ --------- -----------
(State or other jurisdiction (Commission (I.R.S. employer
of incorporation) file number) identification no.)
Aames Capital Corporation
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
No Change
--------------
(Former name or former address, if changed since last report)
<PAGE>
Item 7. Financial Statements; Pro Forma Financial Information and
Exhibits.
(a) Not applicable.
(b) Not applicable.
(c) Exhibits:
20.1 Aames Capital Corporation, Mortgage Pass-Through
Certificates, Series 1996-A - Statement to Certificateholders
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act
of 1934, as amended, the Registrant has duly caused this report
to be signed on its behalf by the undersigned hereunto duly
authorized.
AAMES CAPITAL CORPORATION
By: /s/ Mark E. Elbaum
-------------------------------
Mark E. Elbaum
Senior Vice President - Finance
Dated: June 27, 1996
<PAGE>
Index to Exhibits
Exhibit
20.1 Aames Capital Corporation, Mortgage Pass-Through
Certificates, Series 1996-A - Statement to
Certificateholders
<PAGE>
EXHIBIT 20.1
AAMES CAPITAL CORPORATION
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1996-A
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTIONS IN DOLLARS
<TABLE>
<CAPTION>
PRIOR CURRENT
ORIGINAL PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST PRINCIPAL TOTAL LOSSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1A 40,586,000.00 38,786,979.32 202,823.58 1,395,580.27 1,598,403.85 0.00 0.00 37,391,399.05
A-1B 29,090,000.00 29,090,000.00 163,025.21 0.00 163,025.21 0.00 0.00 29,090,000.00
A-1C 15,977,000.00 15,977,000.00 93,532.02 0.00 93,532.02 0.00 0.00 15,977,000.00
A-1D 14,347,000.00 14,347,000.00 91,940.36 0.00 91,940.36 0.00 0.00 14,347,000.00
A-2 100,000,000.00 97,286,276.70 518,353.44 1,671,793.13 2,190,146.57 0.00 0.00 95,614,483.57
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------
TOTALS 200,000,000.00 195,487,256.00 1,069,674.61 3,067,373.40 4,137,048.01 0.00 0.00 192,419,882.62
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH
PRIOR CURRENT RATES
PRINCIPAL PRINCIPAL
CLASS CUSIP BALANCE INTEREST PRINCIPAL TOTAL BALANCE CURRENT NEXT
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1A 00253CBE6 955.673861 4.997378 34.385755 39.383133 921.28810 6.275000% 6.275000%
A-1B 00253CBF3 1,000.000000 5.604167 0.000000 5.604167 1,000.000000 6.725000% 6.725000%
A-1C 00253CBG1 1,000.000000 5.854167 0.000000 5.854167 1,000.000000 7.025000% 7.025000%
A-1D 00253CBH9 1,000.000000 6.408333 0.000000 6.408333 1,000.000000 7.690000% 7.690000%
A-2 00253CBJ5 972.862767 5.183534 16.717931 21.901466 956.14483 5.812500% 5.875000%
R AA960A101 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000% 0.000000%
</TABLE>
SELLER: Aames Capital Corporation
SERVICER: Aames Capital Corporation
LEAD UNDERWRITER: Prudential Securities Incorporated
RECORD DATE: May 31, 1996
DISTRIBUTION DATE: June 17, 1996
ADMINISTRATOR: Whitney Knox
Bankers Trust Company
3 Park Plaza
Irvine, CA 92714
FACTOR INFORMATION: (800) 735-7777
<PAGE>
AAMES CAPITAL CORPORATION
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1996-A
STATEMENT TO CERTIFICATEHOLDERS
Distribution Date: June 17, 1996
<TABLE>
<S> <C> <C>
SERVICER ADVANCES: 513,271.24
ACCRUED SERVICING FEE FOR THE CURRENT PERIOD: 82,832.05
PLUS ADDITIONAL SERVICING COMPENSATION: 0.00
----------
TOTAL SERVICING FEES DUE MASTER SERVICER: 82,832.05
LESS:_ AMOUNTS TO COVER INTEREST SHORTFALLS: 0.00
LESS:_ DELINQUENT SERVICE FEES: 21,744.56
-----------
COLLECTED SERVICING FEES FOR CURRENT PERIOD: 61,087.49
AMOUNT PER $1000 CERTIFICATE: 0.305437
</TABLE>
<TABLE>
<CAPTION>
DELINQUENT LOAN 30 TO 59 60 TO 89 90 PLUS
INFORMATION DAYS DAYS DAYS TOTAL
<S> <C> <C> <C> <C>
GROUP 1 (Fixed Rate)
PRINCIPAL BALANCE 5,887,291.05 1,346,920.31 1,012,128.83 8,246,340.19
NUMBER OF LOANS 76 25 14 115
GROUP 2 (Adjustable Rate)
PRINCIPAL BALANCE 5,694,888.70 3,618,385.81 1,347,326.65 10,660,601.16
NUMBER OF LOANS 52 35 15 102
FORECLOSURE LOAN INFORMATION
GROUP 1 (Fixed Rate)
PRINCIPAL BALANCE 0.00 520,412.05 504,605.14 1,025,017.19
NUMBER OF LOANS 0 6 7 13
GROUP 2 (Adjustable Rate)
PRINCIPAL BALANCE 0.00 701,930.58 573,137.01 1,275,067.59
NUMBER OF LOANS 0 4 6 10
REO LOAN INFORMATION
GROUP 1 (Fixed Rate)
PRINCIPAL BALANCE 0.00 0.00 0.00 0.00
NUMBER OF LOANS 0 0 0 0
GROUP 2 (Adjustable Rate)
PRINCIPAL BALANCE 0.00 0.00 0.00 0.00
NUMBER OF LOANS 0 0 0 0
</TABLE>
REALIZED LOSS INFORMATION:
<TABLE>
<CAPTION>
GROUP 1 GROUP 2 TOTAL
<S> <C> <C> <C>
PRIOR REALIZED LOSSES: 0.00 0.00 0.00
PLUS: CURRENT REALIZED LOSSES 0.00 0.00 0.00
CUMULATIVE REALIZED LOSSES: 0.00 0.00 0.00
</TABLE>
<PAGE>
AAMES CAPITAL CORPORATION
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1996-A
STATEMENT TO CERTIFICATEHOLDERS
Distribution Date: June 17, 1996
<TABLE>
<CAPTION>
GROUP 1 GROUP 2
---------- ---------
<S> <C> <C>
BEGINNING NUMBER OF LOANS: 1704 971
ENDING NUMBER OF LOANS: 1687 959
BEGINNING PRINCIPAL BALANCE OF POOL: 98,896,262.05 99,900,677.43
ENDING PRINCIPAL BALANCE OF POOL: 97,872,775.57 98,584,701.24
GROUP FACTOR: 97.87277557% 97.18527181%
WEIGHTED AVERAGE TERM TO MATURITY: 307.55 352.97
CURRENT WEIGHTED AVERAGE MORTGAGE RATE: 11.823806% 11.117333%
NEXT WEIGHTED AVERAGE MORTGAGE RATE: 11.822523% 11.260651%
PRINCIPAL PREPAYMENTS:
NUMBER OF LOANS (IF PAID IN FULL): 17 12
PRINCIPAL BALANCE: 940,405.66 1,302,178.30
AMOUNT PER $1000 CERTIFICATE: 23.170691 44.763778
PREPAYMENT INTEREST SHORTFALL AMOUNT INCLUDED IN DISTRIBUTION: 0.00 0.00
NONCOVERED PREPAYMENT INTEREST SHORTFALL FOR THIS DISTRIBUTION: 0.00 0.00
REO PROPERTY INFORMATION:
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE: 0.00 0.00
AGGREGATE PRINCIPAL BALANCE OF REO LOANS: 0.00 0.00
NUMBER OF REO LOANS: 0 0
AVAILABLE FUNDS: 1,956,721.54 2,199,875.20
INSURED AMOUNT: 0.00 0.00
CERTIFICATE INSURER PREMIUM: 9,820.10 9,728.63
CLASS A PRINCIPAL DISTRIBUTION BREAKDOWN:
MONTHLY PRINCIPAL: 1,023,486.48 1,315,976.19
EXCESS CASH DISTRIBUTION: 372,093.80 355,816.94
OVERFLOW DISTRIBUTION: 0.00 0.00
COVERAGE AMOUNTS:
COVERAGE AMOUNT: 1,067,376.52 2,970,217.67
REQUIRED COVERAGE AMOUNT: 3,750,000.00 5,000,000.00
COVERAGE SURPLUS: 0.00 0.00
COVERAGE DEFICIT: 0.00 0.00
UNREIMBURSED MONTHLY ADVANCES: 0.00 0.00
</TABLE>
<PAGE>
AAMES CAPITAL CORPORATION
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1996-A
TRUSTEE DISTRIBUTION DATE STATEMENT
Distribution Date: June 17, 1996
<TABLE>
<CAPTION>
GROUP 1 GROUP 2
-------- --------
<S> <C> <C>
REPORTED SCHEDULED INTEREST ON MORTGAGE LOANS 974,441.83 925,524.29
TOTAL PRINCIPAL PAYMENTS RECEIVED:
SCHEDULED PRINCIPAL 127,759.37 13,797.89
PREPAYMENTS IN FULL 929,013.04 1,298,327.92
CURTAILMENTS 11,392.62 3,850.38
TERMINATION PRINCIPAL 0.00 0.00
1,068,165.03 1,315,976.19
PAYMENTS AHEAD (44,678.55)
TRUST INSURANCE PROCEEDS (PRINCIPAL & INTEREST): 0.00 0.00
NET LIQUIDATION PROCEEDS: 0.00 0.00
COMPENSATING INTEREST PAYMENTS TO BE PAID BY SERVICER: 0.00 0.00
AGGREGATE REPURCHASE PRICE: 0.00 0.00
SUBSTITUTION OF QUALIFIED REPLACEMENT MORTGAGE LOAN: 0.00 0.00
MONTHLY ADVANCES: 257,462.71 255,808.53
MONTHLY SERVICING FEE: (30,532.97) (30,554.52)
DELINQUENT INTEREST: (268,136.51) (266,879.29)
SERVICING ADVANCES NOT PREVIOUSLY REIMBURSED: 0.00 0.00
MONTHLY ADVANCES NOT PREVIOUSLY REIMBURSED: 0.00 0.00
PREPAYMENT INTEREST SHORTFALL: 0.00 0.00
PURCHASE ACCOUNT TRANSFER: 0.00 0.00
CAPITALIZED INTEREST BALANCE: 0.00 0.00
REMITTANCE DUE (Per Group): 1,956,721.54 2,199,875.20
------------- ------------
TOTAL REMITTANCE DUE: 4,156,596.74
------------
</TABLE>
