[DESCRIPTION]    COVER
      U. S. Securities and Exchange Commission
                  Washington, D.C.  20549
                         FORM 10 KSB

(X) ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES   
    EXCHANGE ACT OF 1934
         For the fiscal year ended December 31, 1997
                                -OR-
( ) TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934

 For the transition period from  ____________  to _____________

              Commission File Number:  0-19154  

             AMERICAN ASSET MANAGEMENT CORPORATION
         (Name of small business issuer in its charter)

        NEW JERSEY                            22 2902677
(State or other jurisdiction of)(IRS Employer Identification No.)
incorporation or organization)

150 MORRISTOWN ROAD, BERNARDSVILLE, NEW JERSEY         07924
   (Address of principal executive offices)         (Zip  Code)

Issuer's telephone number, including area code:   (908)  766-1701 
 
Securities registered under Section 12(b) of the Exchange 
Act: None

Securities registered under Section 12(g) of the Exchange Act:

                    NO PAR VALUE COMMON STOCK
                         (Title of Class)

CL. B COM. STOCK PURCHASE WTS.     CL. C COM. STOCK PURCHASE WTS.
      (Title of Class)                      (Title of Class)

Check whether the issuer (1) filed all reports required to be
filed by Section 13 or 15(d) of the Exchange Act during the past
12 months (or for such shorter period that the registrant was
required to file such report(s), and (2) has been subject to such
filing requirements for the past 90 days. Yes ___    No _X_      

Check if there is no disclosure of delinquent filers in response
to Item 405 of Regulation S-B contained in this form, and no
disclosure will be contained, to the best of registrant's
knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-KSB or any
amendment to this Form 10-KSB.   ( X )      

For the year ended December 31, 1997, the issuer's revenues were
$2,400,727.

As of April 30, 1998 the aggregate market value of the
issuer's voting stock held by non-affiliates computed by 
reference to the average bid and asked prices of such stock, was
$2,901,064.

As of April 30, 1998 the issuer has 947,793 shares of its no par
value common stock issued and outstanding.

Documents incorporated by reference:   None

Transitional Small Business Disclosure Format: Yes ___  No _X_

<PAGE>
[DESCRIPTION]    10KSB REPORT


                                 PART I

ITEM 1.  DESCRIPTION OF BUSINESS

     "Safe Harbor" Statement under the Private Securities
Litigation Reform Act of 1995:  The statements which are not
historical facts contained herein are forward looking statements
that involve a number of known and unknown risks, uncertainties
and other factors which may cause the actual results, performance
or achievements of the Company to be materially different from
any future results, performance or achievements expressed or
implied by such forward looking statements.  Such factors
include, but are not limited to, those relating to competition,
the ability of the Company to successfully market new mortgage
products and services, the economic conditions in the markets
served by the Company, the possibility of increased interest
rates which would adversely affect the real estate market, the
ability to hire and retain key personnel and other risks detailed
in the Company's filings with the Securities and Exchange
Commission.

GENERAL

     American Asset Management Corporation (the "Company"),
conducts its business through two wholly-owned subsidiaries,
Capital Financial Corp.("Capital"), a licensed mortgage banking
company in New Jersey and American Asset Development Corporation
("Development"), which is engaged in the development of 
residential real estate for sale in New Jersey. Unless otherwise
indicated, all references to the Company in this report include
the Company and its subsidiaries.


HISTORY OF THE COMPANY

     The Company was incorporated on July 1, 1988 to engage in
real estate financing and investing.  In October 1988, the
Company became a limited partner of Murray Hill Estates at
Franklin, L.P. ("Murray Hill"), a New Jersey limited partnership
established for the purpose of acquiring a property ("Property")
located in Hunterdon County, New Jersey.  In January 1990, the 
Company was elected successor general partner of Murray Hill for
the purpose of obtaining subdivision approvals necessary to
develop the property owned by Murray Hill.  In February 1992,
Murray Hill received preliminary approval for the subdivision of
the Property.  SEE BUSINESS - AMERICAN ASSET DEVELOPMENT
CORPORATION.

     In July 1992, the Company formed Development which acquired
substantially all of the assets of Murray Hill in exchange for an
aggregate of 29,600 shares of Common Stock of the Company and the
assumption of all of the liabilities of Murray Hill.

     In July 1989, the Company formed American Asset Mortgage
Corporation ("Mortgage") to provide mortgage banking services in
New Jersey.

     In July 1991, the Company acquired all of the outstanding
stock of Capital Financial Corp., a New Jersey licensed mortgage
banking company.  In June 1992, Capital Financial Corp. was
merged with and into Mortgage and the name of the surviving
subsidiary was changed to Capital Financial Corp. 

BUSINESS - CAPITAL FINANCIAL CORP.

     The Company, through Capital, is primarily engaged in
mortgage banking activities which involves the origination and 
sale of residential first mortgage loans collateralized by one to
four family homes.  The Company's service area is the State of
New Jersey and to date, its revenues have primarily consisted of
loan origination fees and interest received on mortgage loans
made primarily for the construction of single family residences. 
Capital acts either as a "banker" or as a "banker acting as a
broker".  When acting as a banker, Capital closes loans in its
own name.  When acting as a broker, Capital does not make
mortgage loans or close loans in its own name, but receives
compensation at closing from the borrower for assisting in
obtaining a mortgage from a third party investor (purchaser of
the mortgage) and/or from the investor for referring the loan to
such investor.

     Capital originates mortgage loans through direct
solicitation of borrowers by its own sales force, through media
advertising in its service area and through referrals from
mortgage bankers, credit unions, real estate brokers, accountants
and attorneys.  Borrowers submit loan applications which are
processed by the Company's loan processors who conduct credit
checks, arrange for the property to be appraised and submit 
fully processed loan application packages to potential investors
for final approval and commitment.  After an investor commits to
purchase the loan, the Company either uses it's warehouse line of
credit, discussed below, to fund and close the loan or has the
loan funded by the investor,  ("table funding"). The loan
documentation is then prepared and, in most cases, the loan is
closed in Capital's name. 

     The Company generally sells its loans on a loan-by-loan
basis to mortgage investors, primarily savings banks.  The
Company estimates that generally 85% of its loan applications
close within 90 days from the date of application.  During 1997,
the Company sold 193, 71, 31 and 19 of its 447 closed loans
(43.2%, 15.9%, 6.5% and 4.0%), to four investors, which included
two savings banks and two mortgage bankers.  The Company believes
that there are numerous other investors to which the Company
could readily sell its loans if, for any reason, it was unable to
sell its loans to the above investors.  As of April 30, 1998,
the Company had agreements with approximately 25 investors, to
which the Company may sell its loans or refer applications to. 

     In May 1995, the Company obtained a $5,000,000 warehouse
line of credit from a mortgage warehouse lender which provides
the Company with a facility to borrow funds secured by originated
residential mortgage loans which will be temporarily warehoused
and then sold.  The warehouse line of credit is secured by the
personal guarantees of the Company's President and Executive Vice
President.  The Company will borrow only against takeout
commitments issued by qualified investors who have pre-approved
the loans and committed to purchase the closed loan from the
Company.   By using the warehouse funds instead of table funding,
the Company has generally been able to receive more favorable
pricing from its investors which the Company believes has made it
more competitive in the market place.  The warehouse line has
also allowed the Company to sell loans to investors which do not
table fund and only purchase closed loans from correspondents. 
As of December 31, 1997 the warehouse credit line was reduced to
$2.5 million.  As of April 30, 1998, the interest rate charged to
the Company on borrowed warehouse funds outstanding is variable
at 2% over the prime lending rate as quoted by the Wall Street
Journal.

     As a result of continued higher mortgage interest rates
during 1997, the mortgage refinancing market which reached a
three year peak in December 1994, continued to be less
significant to the Company during 1997.  However, Capital
implemented other methods of securing purchase loan originations
which lessened the Company's dependence on mortgage
refinancings.

     In March 1996, the Company hired a Senior Vice
President/Sales Manager with 11 years of mortgage banking
experience to expand its commissioned sales personnel and to
assist management in expanding the Company's relationships with
additional sources of mortgage loan applications.

     In October 1996, the Company entered into an agreement to
offer its mortgage products on an electronic network system
("Network") of thirty one mortgage bankers which originated
applications through a real estate broker branch office system
located throughout New Jersey.  The applications were forwarded
to Capital for processing and closing.  The Company compensated
the Network of originators with a commission based on 
closed loans originated by the Network.  The Company believes it
was one of approximately twelve lenders which offer mortgage
products through this system.  In February 1997, the Network was
acquired by another network which operated in a similar manner
to the original Network. In July 1997, the Company became a
lender on this new network.  Both Networks operated in a similar
manner but continued as separate entities until July 1997 at
which time a majority of the mortgage bankers from the acquired
Network were terminated. Since July, the Company continues to
receive business from Network personnel as well as from the
former mortgage Network personnel. In August 1997, the Company
entered into an agreement with a new network which was formed as 
an independent unit by former Network mortgage banking
originators. In addition, during July 1997 and January 1998, the
Company employed, as originators, two and one mortgage bankers
respectively, that were formerly originators with the original
Network.  There can be no assurance the Company will be
successful in these relationships as it faces intense competition
from the other lenders it competes with for this business, many
of which have greater resources and experience than the Company. 
As of April 30, 1998, the Company has 67 mortgage  loans  in
process from the combined Networks aggregating approximately
$14.3 million out of a total of 173 mortgage loans aggregating
approximately $40.3 million which are currently being processed
by the Company.

BUSINESS - AMERICAN ASSET DEVELOPMENT CORPORATION

     In May 1992, Development was incorporated as a New Jersey
corporation to acquire Murray Hill, obtain final subdivision
approval, complete physical improvements to the Property and sell
the subdivided lots.  The principal asset acquired by Development
from Murray Hill in July 1992, was approximately 40 acres of
undeveloped land located in Franklin Township, Hunterdon County,
New Jersey.  In connection with the acquisition of Murray Hill, 
Development assumed an existing liability of a loan payable to
Development's parent company which was secured by a first
mortgage on the Property in the principal amount of $667,575 as
of June 1, 1992.  Subsequent to the acquisition, the Company
transferred the mortgage receivable in the amount of $675,326 to
Capital.  Development continued to seek final subdivision
approval from authorities, which was received in October 1993,
subject to completing certain improvements or by posting 
performance bonds or a letter of credit in lieu thereof.

     In August 1994, the Company received a commitment from a
commercial bank for two lines of credit aggregating $700,000,
consisting of a $250,000 site improvement loan and a $450,000
revolving line of credit to finance construction of up to three
residences in the subdivision.  The site improvement loan which
closed in November 1994, and was refinanced through a different
lending institution in December 1996, is secured by a first
mortgage on the development and is also secured by the personal
guarantees of the Company's President and Executive Vice
President.  The interest rate on the site improvement loan is the
bank's prime interest rate plus 1% and is payable monthly.  The 
loan currently matures on July 31, 1998.

     In February 1995, the Company entered into a revised
contract of sale for a lot included in the Property containing an
uninhabitable farmhouse and a fieldstone barn for $148,000, of
which payments of $10,000 were received.  At closing, the Company 
received an additional $5,000 and agreed to provide the purchaser
a one-year interest only first mortgage in the principal amount
of $133,000 bearing interest at 9 1/2%.   The Company transferred
title to the purchaser in April 1997.  In May 1997, the Company
sold the mortgage, without recourse, to a non-affiliate of the
Company for $110,000.

     In March 1995, the Company entered into a contract to sell
one three (3) acre building lot for $125,000, for which a down
payment of $25,000 was received.  Under the terms of the
contract, the Company agreed to finance $100,000 of the purchase
price for six months, without interest, to be secured by a first
mortgage and personal note on the lot securing the buyers
obligation to the Company. The Company anticipates transferring
title to the purchaser of this lot during the second quarter of
1998.

     In May 1995, the Company agreed to sell an additional five
and one half (5 1/2) acre building lot to the same individual it
contracted to sell a lot to during March 1995,  for the sum of
$100,000. The Company received a nonrefundable deposit of
$50,000.  In December 1995, the Company received a letter from
the individual requesting to void the recent contract for the 
5 1/2 acre lot and to apply the $50,000 deposit to the March 1995
contract for the 3 acre lot resulting in a total deposit on the 3
acre lot of $75,000 with a balance due the Company of $50,000 at
closing of title.  During January 1996, the Company consented to
the request.

     In January 1996, the Company entered into a contract to sell
to a real estate development corporation, 5 building lots which
range in size from 3 to 5 1/2 acres for a total purchase price of
$487,500.  The Company received a total of $340,000 nonrefundable
deposits and in December 1996 the contract was cancelled and the
related deposit was converted to 34,000 shares of Series A
Cumulative Convertible Preferred Stock of the Company.  See Item
5 - Market for Common Equity and Related Stockholder Matters.

     In August 1996, the Company entered into a contract to sell
one 3 acre building lot for $110,000 of which a down payment of
$11,000 was received.  The contract was amended in September 1996
to provide for cancellation and the return of the buyers deposit
in the event the Company is unable to transfer title on a fully
approved single family building lot.  In addition, during
September 1996 the Company, through Capital, agreed to provide
the buyer of this lot with a Construction/Permanent mortgage
loan to construct a single family residence.  The Company closed
title to this lot during February 1997 and construction commenced
utilizing the services of an affiliate of the Company to act as
General Contractor.  The affiliate company is majority owned by a
director of the Company.  The construction of the house was
completed in July 1997.

     In October 1996, the Company received approval of and
accepted a commitment issued by a commercial bank for a
construction mortgage financing line of credit in the amount of
$550,000.  In December 1996, the Company closed on the
construction mortgage financing line of credit in the amount of
$550,000.  The loan provides a letter of credit in the amount of
$111,583 which the Company assigned and deposited in escrow with
municipal authorities during January 1997 to guarantee the
township adequate funds to complete the balance of required site 
improvements on the Property if the Company fails to complete the
required improvements.  The mortgage loan further provided
$430,417 which was used to refinance the mortgage loan which was
on the property, funds to complete the balance of required site 
improvements and provides an interest reserve.  The loan was due
one year from the closing date, however, the bank at the request
of the Company has extended the term through July 1998.  The
letter of credit was extended for an additional one year period
to December 1998. The mortgage loan is further secured by the
personal guarantees of the Company's President and Executive Vice
President.

     In January 1997, the Company filed its maps with county
authorities on the subdivision located in Hunterdon County, New
Jersey.

     In February, March and June 1997, the Company transferred
title to and received payment in full on 3 unimproved building
lots to 3 non-affiliates of the Company in the amount of $97,500,
$110,000 and $110,000 respectively.  Proceeds from these sales
were used to pay down mortgage debt owed to a commercial bank and
the balance provided working capital to the Company.  On the
first two of three lots sold, the Company arranged construction
financing through Capital and construction management through an
affiliate of the Company.  The homes were completed by July of
1997.

     In January 1998, the Company executed a contract of sale for
an additional lot in the amount of $110,000 and received $11,000
as a deposit.  In April 1998, the Company received an additional
deposit of $70,000 bringing the total deposit to $81,000.  The
Company anticipates transferring title to this lot during the
fourth quarter of 1998.

     As of April 30, 1998 the Company owns 7 unimproved
building lots within the subdivision of the Property and has two
contracts of sale pending in the amount of $235,000 of which it
has received total deposits of $156,000.

     As of April 30, 1998 the Company is indebted to the
commercial bank for the mortgage loan on its subdivision in the
amount of approximately $169,000.

SEASONALITY

     The mortgage banking industry and the sale of building lots
is generally subject to seasonal trends which reflect the pattern
of new home construction and resales of existing homes.  These
sales typically peak during the spring and summer seasons and
decline to lower levels in the late fall and winter seasons. 

COMPETITION

     The market for mortgage based financing is highly
competitive.  The Company competes with numerous entities,
primarily savings institutions, commercial banks, insurance
companies and other mortgage bankers, many of which have more
experience in mortgage based lending and have substantially
greater financial and other resources than the Company. 
Competitive factors include the ability to offer competitive
interest rates, various types of loan programs and services
provided.  With respect to its real estate activities, generally,
and the development and sale of Murray Hill property,
specifically, the Company competes with other real estate
developments and sellers of individual homes. 

GOVERNMENT REGULATION AND ENVIRONMENTAL LAWS

     The Company's mortgage origination activities are subject to
a variety of regulations, including but not limited to, the Equal
Credit Opportunity Act, Federal Truth-In-Lending Act and the Real
Estate Settlement Procedures Act and the regulations promulgated
thereunder which prohibit discrimination and require the
disclosure of certain basic information to applicants concerning
credit terms and settlement costs.  Additionally, pursuant to the
regulations adopted by the State of New Jersey, the State has the
right to conduct financial and regulatory audits of loans under
its jurisdiction and to determine compliance with state
disclosure requirements and usury laws.  If the Company decides
to expand its operations into other states, it is anticipated
that it will have to obtain the necessary permits and/or licenses
before it can commence operations in such states.  There can be
no assurance that the Company will be able to obtain such permits
and/or licenses in any additional state which the Company may
plan to operate. 
 
       With respect to its real estate development activities,
the Company  is responsible for Development's compliance with
Federal, State and local regulations concerning protection of
the environment, including but not limited to, the New Jersey
Fresh Water and Wetlands Act, soil erosion, sedimentation and
storm water management controls, various stream encroachment
regulations and local health department and zoning regulations. 
The Company believes it has complied with all necessary material
regulations pertaining to its material real estate development
activities.

     Amendments to existing regulations and statutes, changes in
regulatory policies, adoption of new statutes and regulations
applicable to the Company and the Company's need to comply with
additional regulations should the Company expand into other
jurisdictions could materially adversely affect the Company's
business in the future.

EMPLOYEES

     As of April 30, 1998, the Company had 19 employees,
of whom 3 were executives, 7 were employed in the processing of
mortgage loans and other clerical positions and nine were loan
officers.  None of the Company's employees are covered by
collective bargaining agreements and the Company believes that
its relations with its employees are satisfactory.

ITEM 2.  DESCRIPTION OF PROPERTIES

     The Company's executive offices occupy approximately 700
square feet of a total area of approximately 2,800 square feet of
office space it shares with Capital that is located in
Bernardsville, New Jersey.  The 2,800 sq. ft. office is leased
from an unaffiliated third party pursuant to a lease which
expires in March 1999 and provides for a monthly rental of
approximately $4,317.  Management believes that there is ample
alternative office space in the area for comparable rent should
the Company be required to relocate its office at the expiration
of the current lease term.

     As described in ITEM 1, "Business - American Asset
Development Corporation", as of April 30, 1998, the Company
owns 7 unimproved building lots within a subdivision consisting
of approximately 25 acres of land in Franklin Township,
Hunterdon County, New Jersey.

ITEM 3.  LEGAL PROCEEDINGS

     In March 1993, an action was commenced against the Company,
its  President, Richard G. Gagliardi, and the brokerage firms of
G. K. Scott &  Co., Inc. and L. C. Wegard & Co., Inc. in the
Supreme Court of the State of New York, Queens County, by two
individuals who invested a total of $250,000 in the Company's
1989 private offering of common stock (the "1989 Offering").  The
plaintiffs alleged that, in connection with their investments in
the 1989 Offering, certain of the defendants misrepresented or
failed to disclose certain material facts concerning the Company
and the 1989 Offering.  The plaintiffs are seeking damages
against the parties, including compensatory damages of $1,000,000
and punitive damages of $5,000,000.  The Company and its
President subsequently moved to dismiss the complaint, and, by
Order dated January 10, 1994, the Court dismissed with prejudice
the motion filed by the Company and Mr. Gagliardi and dismissed
with prejudice the claims of unjust enrichment and conversion
contained in the complaint and dismissed the plaintiffs' breach
of contract claims with leave to amend.  On February 25, 1994,
plaintiffs filed an amended complaint containing allegations
similar to the original breach of contract allegations, which the
Company again moved to dismiss.  In August 1994, the Court
reaffirmed its dismissal of the unjust enrichment and conversion
claims but allowed the breach of contract and fraud claims to
proceed.  The Company believes that the claims are totally
without merit and intends to continue to vigorously defend the
action. 

     In August, 1996, an arbitration was commenced against the
Company and its President, Vice-President, Addison Financial
Services, Inc., Donovan Peterkin, G. K. Scott & Co., Inc., I. A.
Rabinowitz & Co., L. C. Wegard & Co., Inc., and Russell Frayko in
the Arbitration Department of the National Association of
Securities Dealers(NASD).  The complaint, which claims fraud,
misrepresentation, unsuitability and breach of fiduciary duty,
was brought by two individuals who allegedly lost $59,000
investing in shares of the Company's 1989 private offering of
common stock.  The Company has refused to submit to the NASD
arbitration on the grounds that all alleged transactions or
occurrences cited in the complaint occurred more than six years
before the commencement of the arbitration and are, therefore,
past the statute of limitations as defined under the NASD's Code
of Arbitration Procedure.  Although the outcome of the
arbitration cannot currently be determined, the Company believes
that an award against it is unlikely.

ITEM 4.  SUBMISSION OF MATTER TO A VOTE OF SECURITY HOLDERS

     The Company did not submit any matters to a vote of its
security holders during the fourth quarter of the year ended
December 31, 1997.

ITEM 5.  MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     In December 1997, the Company extended the expiration date
of the Company's Class B and Class C Common Stock Purchase
Warrants from January 29, 1998 until January 29, 1999.

     In December 1996, the Company received stock subscriptions 
to convert $565,000 of debt into 56,500 shares of 5% Non-voting 
Series A Cumulative Convertible Preferred Stock.  Of this amount
$340,000 represented the conversion into equity of a deposit the
Company had previously received on a January 1996 contract for 5
building lots that was later cancelled.  Each preferred share
accrues $.50 in annual dividends, payable semi-annually.
Each share of Preferred Stock is convertible into either two
shares of the Company's common stock or twenty shares of common
stock of the Company's wholly owned subsidiary, Capital.  Initial
conversion prices are $10.00 per preferred share for two (2)
shares of the Company's common stock or $10.00 per preferred
share for twenty (20) shares of common stock in Capital. 
Conversion prices are subject to adjustment under certain
conditions.  The Company has the right to require conversion of
the preferred stock into the Company's common stock if the sales
price of the Company's common stock has been a least $6.50 per
share for all ten trading days ending on the third day prior to
the day on which the Company gives notice of mandator conversion. 
The Company also has the right to redeem the preferred shares
with 10 days notice at $5.15 per share plus all accrued and
unpaid dividends.

     In May 1997, the Company received a stock subscription for
10,000 shares of 5% Non-voting Series A Cumulative Convertible
Preferred Stock from an additional accredited investor under the
same terms and conditions as the December 1996 subscriptions.  At
the time of subscription the investor tendered to the Company a
check for payment in full for 5,000 shares and subsequently
remitted a check representing full payment for the balance of
5,000 shares during August 1997.

     In June 1997, the Company received a stock subscription for
2,250 shares of 5% Non-voting Series A Cumulative Convertible
Preferred Stock from an additional accredited investor under the
same terms and conditions as the December 1996 subscriptions.

    During the year ended December 31, 1997 the Directors of the
Company received an aggregate of 8,753 and 2,921 shares of common
stock as payment for attending board meetings for the years
ending December 31, 1996 and 1997 respectively. 

     Sales of preferred stock and issuances of common stock
described above, were made pursuant to the exemption from
registration provided by Section 4(2) of the Securities Act of
1933.

MARKET INFORMATION

     The Company's Common Stock is traded in the over-the-counter
market and since December 8, 1994, has been quoted on the OTC
Bulletin Board of the NASD under the symbol "AAMC".

    The following table sets forth, for the periods indicated,
the range of the high and low bid prices for the Company's Common
Stock as reported by the OTC Bulletin Board.  OTC Bulletin Board
prices reflect inter-dealer quotations, which do not reflect
mark-ups, mark-downs or commissions and may not represent actual
transactions. 

                     1997 PRICES FOR THE QUARTER ENDED

          March 31        June 30         Sept. 30       Dec. 31
         High   Low      High   Low      High   Low    High   Low
Common
Stock   4.50   1.25     3.50   2.50     3.50   2.50    3.75  2.50

                     1996 PRICES FOR THE QUARTER ENDED

          March 31        June 30         Sept. 30       Dec. 31
         High   Low      High   Low      High   Low    High   Low
Common
Stock  1.00   0.96875   1.00   1.00     1.50  1.00    1.375  1.00 

HOLDERS

     The number of record holders of the Company's Common Stock
was approximately 125 as of April 30, 1998.  The Company believes
that, in addition, there are in excess of 300 beneficial owners
of its Common Stock whose shares are held in "street name". 

DIVIDENDS

     To date, the Company has not paid any cash dividends on its
Common Stock.  The payment of dividends, if any, in the future is
within the discretion of the Board of Directors and will depend
upon the Company's earnings and will also be subject to the
rights of any holders of stock, such as preferred stock, having
preference of payment of dividends over holders of common stock. 
The Company's Board does not intend to declare any dividends on
the common stock in the foreseeable future, but instead intends
to retain all earnings, if any, for use in the Company's business
operations.

     During 1997 the Company accrued dividends of $30,909
payable on 68,750 shares of its 5% Non-Voting Series A Cumulative
Convertible Preferred Stock.  A total of $14,505 was paid during
1997 and the balance of 16,403 was paid in January 1998.

ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS 

YEAR ENDED DECEMBER 31, 1997 COMPARED TO THE YEAR ENDED 
DECEMBER 31, 1996

     Total revenues for the year ended December 31, 1997 were
$2,400,727 compared to $602,916 for the year ended December 31,
1996, an increase of $1,797,811 or 398%.  The increase was
primarily  attributable to an increase in origination fees of
$1,001,440, from $476,273 to $1,477,713; an increase in
application fees of $31,403, from $82,165 to $113,568 and an
increase in mortgage interest income of $259,468, from $44,478 to
$303,946, primarily of Capital.  The increase in revenues is
primarily attributable to an increased amount of mortgage
closings during the year as a result of the Company establishing
outside sources of mortgage loan applications and rebuilding its
sales force of mortgage loan originators.  In addition, the
Company had land sales during 1997 through its wholly owned real
estate development subsidiary American Asset Development
Corporation, amounting to $505,500.  Capital closed 447
residential mortgage loans in the principal amount of
approximately $80,462,896 in 1997 compared to 143 loans in the
principal amount of approximately $22,882,447 in the prior year,
an increase in number of approximately 304 and an increase in
amount of $57,580,449 or approximately 351%.  At December 31,
1997, the Company had approximately 78 mortgage loan applications
in process in the amount of approximately $15,714,607 compared to
approximately 138 mortgage loan applications in the approximate
amount of $21,838,318 at December 31, 1996, decreases of
approximately 43.5% and 28.1% respectively.  The decrease was due
to an absence of applications from a network of mortgage brokers
in the fourth quarter of 1997 which was acquired by another
entity.  Several of those mortgage brokers resigned from the
newly acquired company to form their own company and re-commenced
doing business with the Company in January 1998.  The Company
also hired two former employees of the original network during
January and February 1998 to originate mortgage applications
exclusively for the Company.

     Total selling, general and administrative expenses
("SG&A")for the year ended December 31, 1997 were $2,396,281, an
increase of $1,343,450 or 227.6% from the $1,052,831 incurred in
the prior year.  The increase in SG&A was the result of increased
salaries and benefits of $32,895 or 6.8%, and increase of 
$553,083 for the land development costs associated with lots that
were sold, increases in employee commission costs of $464,851 or
419.9%, increases in other expenses of $286,621 or approximately
170.3%.  Expressed as a percentage of revenues, SG&A decreased to
approximately 99.8% in 1997 from 174.6% in 1996, reflecting
expenses increasing at a lesser rate than the increase in
revenues.

     Due to  the foregoing, the Company incurred net  income
of $5,666, prior to preferred stock dividends of $30,909
resulting in a net loss available to shareholders of $25,243
($0.03 per share) for the year ended December 31, 1997 compared
to a net loss of $447,486 ($0.48 per share) in the prior year. 
The Company did not pay any preferred stock dividends during
1996.  Other income was $1,220 in 1997 compared to $2,429 in
1996.

     The Company did not record a special charge in 1997,
however, it did record a special charge of $17,000 in December
1996, for a provision to adjust the carrying value of land and
development costs to estimated net realizable value.  The
provision was based on a review of the sales price per sales
contracts and the costs of land and development incurred and
anticipated for improvements.  As the total anticipated costs
exceeded the anticipated sales price, an allowance was provided
to reduce the carrying amount to the estimated net realizable
value.

     No provision for income taxes was made in 1997 and 1996.

LIQUIDITY AND CAPITAL RESOURCES

     Commencing in the second quarter of 1996 and throughout
1997, the Company took certain actions which are intended to
improve operating results.  Such actions included, but were not
limited to, replacing substantially all of its former loan
officers with new originators of mortgage loans and seeking other
outside sources of mortgage loans.  The Company also recruited
and hired loan originators to work from its main office in
Bernardsville, New Jersey.

     The Company's capital resources during the year ended
December 31, 1997, have primarily been derived from revenues
generated by its mortgage banking operations, land sales and to a
lesser extent, interest received on mortgages outstanding.  The
Company's cash position improved in 1997 and during 1996 the
Company has also been dependent on proceeds of sale and proceeds
of partial payments received upon execution of contracts for sale
of building lots, the proceeds derived from the sale of a
mortgage at a discount which was granted to a buyer of a building
lot on property the Company owned in Hunterdon County, New Jersey
in order to obtain and preserve sufficient cash to continue its
operations.  On December 31, 1997 the Company had a working
capital deficit of $310,128 compared to a working capital deficit
of $913,049 on December 31, 1996.

       As of December 31, 1997, the Company had cash and cash
equivalents of $236,103 compared to $220,733 at December 31,
1996, an increase of $15,370, or approximately 6.9%.  The
increase was primarily attributable to net cash provided by
operating activities of $304,040, offset by net cash used in
investing activities of $56,642 and net cash used in financing
activities of $232,028.  Net cash provided by operating
activities was the result of net income of $5,666, the allocation
of land and development costs to lots sold of $711,084, an
increase in warehouse loans payable to $575,912, depreciation and
amortization of $9,222 and the discount on sale of the mortgage
of $23,000.  This was offset by cash used in operating activities
by the increase in notes receivable of $37,667, the increase in
mortgage loans receivable of $613,125, the decrease in accounts
payable and accrued expenses of $170,860, the decrease in
deferred income of $17,179 and the reduction in the allowance for
net realizable value of $158,000.  Net cash was used in investing
activities for the purchase of fixed assets of $1,308 and the
payment of land and development costs of $60,284.  This was
offset by the collection of commission advances of $4,950.

     Cash was used in financing activities for the principal
payments on the mortgage of $265,448, payment of loans payable of
$52,074 and the payment of preferred stock dividends of $14,506. 
This was offset in part by the proceeds received from the
subscription of preferred stock of $100,000.

     At December 31, 1997, the Company had an executed contract
of sale amounting to $125,000 for one of the unimproved building
lots owned by the Company contained in the subdivision on the
Property, which related to the Company's real estate activities. 
The Company had collected $75,000 as a down payment on the
contract for the sale of the lot.

     In January 1998, the Company executed a contract of sale for
an additional lot in the amount of $110,000 and received $11,000
as a deposit.  In April 1998, the Company received an additional
deposit of $70,000 bringing the total deposit to $81,000.  The
Company anticipates transferring title to this lot during the
fourth quarter of 1998.

     The Company estimates that it will require additional
capital in order to successfully implement its existing
operational plans. As a result, the Company is seeking additional
capital through, among other means, an infusion of
noncollateralized loans and the sale of additional equity in the
Company.  However, there can be no assurance that the Company
will be able to obtain additional capital on terms acceptable to
the Company.

     In the event the Company's plans change, its assumptions
change or prove to be inaccurate due to unanticipated expenses,
delays, problems or otherwise, the Company could be required to
seek additional financing beyond the amounts management currently
estimates is needed to meet its capital requirements.

ITEM 7.  FINANCIAL STATEMENTS

     This information appears in a separate section of this
report following Part III.


ITEM 8.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
ACCOUNTING AND FINANCIAL DISCLOSURES

None.



                                 PART III

ITEM 9.  DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL
PERSONS OF THE REGISTRANT; COMPLIANCE WITH SECTION 16(a) OF 
THE EXCHANGE ACT

The Company's executive officers and directors are as follows:

                                          POSITION WITH
      NAME                AGE              THE COMPANY
Richard G. Gagliardi      51          Chairman of the Board,
                                      President and Chief
                                      Executive Officer

Lynn K. Gagliardi         40          Executive Vice President,
                                      Secretary and Director

Bernard Gitlow            71          Director

Theodore P. Rica, Jr.     36          Director

     RICHARD G. GAGLIARDI has been Chairman, President and Chief
Executive Officer of the Company since its inception on July 1,
1988.  Mr. Gagliardi was employed as a Registered Representative
at the investment banking firm of L. C. Wegard & Co., Inc.
("Wegard") from October 1989 to September 1991, and served as a
Vice President of Wegard from October 1989 to July 1991.
     LYNN K. GAGLIARDI has been Secretary and a director of the
Company since its inception and Executive Vice President from
July 1992.  From October 1989 to June 1991, Ms. Gagliardi served
as Assistant Operations Manager and a Registered Representative
of Wegard.  Lynn K. Gagliardi is the wife of Richard G.
Gagliardi.

     BERNARD GITLOW has been a director of the Company since June
1993.  He has been Executive Vice President of Victor Kramer,
Co., Inc. a consulting company in the laundry and linen supply
industry since August 1990.  Since January 1988, Mr. Gitlow has
also served as a consultant to the linen supply, laundry and dry
cleaning industry. 

     THEODORE P. RICA, JR. has been a director of the Company
since August 1995.  He has been employed by Pitney Bowes since
1984 as a salesman of office equipment and has also been self
employed as a builder of single family homes in New Jersey since
September 1985.

     Directors are elected for one-year terms to serve until the
next annual meeting of shareholders or until their respective
successors are elected and qualified. 

     The executive officers of the Company are elected by the
Company's Board of Directors.  Each executive officer
will hold office until his successor is duly elected and
qualified, until his resignation or until he shall be removed in
the manner provided by in the Company's By-Laws.

KEY EMPLOYEE

     ANGELO PENNISI, 39, was employed by Capital from March 1996
through August 1996 as a Vice President and Sales Manager.  In
August 1996, he was promoted to Senior Vice President of Capital
where he currently is in charge of secondary marketing, which
includes the selling of mortgages to investors in order to
maximize the Company's earnings potential and oversees the
pricing of mortgage loans and mortgage product lines.  He was
Vice President Sales and Marketing for Sterling National Mortgage
Co., Inc. from August 1994 to February 1996 and Regional Manager
and Vice President for Meridian Mortgage Corporation from July
1987 to August 1994. 

ITEM 10.  EXECUTIVE COMPENSATION

     The following table sets forth for the periods presented the
compensation paid by the Company and its subsidiaries for
services rendered during the fiscal year ended December 31, 1997
to the Company's Chief Executive Officer (the "named executive"). 
No other executive officer of the Company received an annual
salary, bonus or other compensation in excess of $100,000 for the
fiscal year ended December 31, 1997.


                         SUMMARY COMPENSATION TABLE
                            ANNUAL COMPENSATION

   Name and Principal                      Other Annual
   Position             Year   Salary      Compensation
Richard G. Gagliardi    1997  $ 92,500      $ 6,900(2)
Chairman of the Board,  1996    90,000        6,900(2)
President and Chief     1995    90,000(1)     6,900(2)
Executive Officer


(1)  Includes $30,231 in accrued salary not paid to Mr. Gagliardi
as of December 31, 1995.

(2)  Represents the approximate reimbursement cost of an
automobile leased by Mr. Gagliardi for business purposes. 


COMPENSATION OF DIRECTORS

     In October 1996, the board of directors agreed to forego
receiving cash compensation and to receive Common Stock of the
Company in lieu of cash for attendance at the Company's future
Board of Directors and Stockholders meetings.  During the fiscal
years ending December 31, 1996 and December 31, 1997, an
aggregate of 8,753 shares of common stock and 2,921 shares of
common stock, respectively, was issued to the members of the
board of directors for attending board meetings.  Pursuant to the
Company's 1992 Stock Option Plan (the "Plan"), directors are
eligible to receive non-qualified options, and in addition,
directors who are employees of the Company are also eligible to
receive incentive options.

STOCK OPTION PLAN

     In July 1992, shareholders of the Company ratified the
adoption by the Board of Directors of the Plan.  The Plan
authorizes the grant of incentive and non-qualified options to
purchase up to 100,000 shares of the Company's Common Stock and
is administered by the Board of Directors.  Only employees of the
Company are eligible to receive incentive stock options pursuant
to the Plan.  As of December 31, 1997, options to purchase 67,000
shares of the Company's Common Stock have been granted pursuant
to the Plan including non-qualified options to purchase 20,000
shares of Common Stock at $1.25 per share to Theodore P. Rica,
Jr., a director of the Company; 10,000 shares of Common Stock at
$1.25 per share and 10,000 shares of Common Stock at $1.50 to
Robert J. DiQuollo, a former director of the Company who
resigned in April 1998 for personal reasons.  Mr. DiQuollo
remains as an advisor to the Company.  No options were exercised
during 1997.  As of December 31, 1997, options to purchase 33,000
shares of the Company's Common Stock were available for grant
under the Plan. 

ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT

     The following table sets forth certain information as of
April 30, 1998 based on information obtained from the persons
named below, with respect to the beneficial ownership of shares
of Common Stock by (i) each person known by the Company to be the
beneficial owner of more than five percent of the outstanding
shares of Common Stock, (ii) the named executive, (iii) each of
the Company's directors and (iv) all directors and executive
officers as a group:

<PAGE>

                            AMOUNT AND NATURE      PERCENTAGE  OF
NAME AND ADDRESS  OF           BENEFICIAL            OUTSTANDING
BENEFICIAL OWNER (1)         OWNERSHIP  (2)        SHARES  OWNED

Richard G. Gagliardi          503,066 (3)              53.1%
Lynn K. Gagliardi              12,487 (4)               1.3%
Theodore P. Rica, Jr.          23,054 (5)               2.4%
Bernard Gitlow                  8,753 (6)                *

All directors and executive 
officers as a group (four persons)      547,360 (5)(6)   57.7%

* less than 1%
---------------------------------
(1)  The address of each of the beneficial owners identified is
150 Morristown Road, Suite 108, Bernardsville, New Jersey 07924.

(2)  Unless otherwise noted, the Company believes that all
persons named in the table have sole voting and investment power
with respect to all shares of Common Stock beneficially owned by
them.

(3)  Does not include shares beneficially owned by Lynn K.
Gagliardi, Mr. Gagliardi's wife, as to which he disclaims
beneficial ownership.

(4)  Does not include shares owned by Richard G. Gagliardi, Ms.
Gagliardi's husband, as to which she disclaims beneficial
ownership.

(5)  Includes 20,000 shares of Common Stock which may be
purchased by Mr. Rica upon exercise of immediately exercisable
options.

(6)  Includes 3,426 shares of Common Stock which may be purchased
by Mr. Gitlow upon exercise of immediately exercisable warrants.


ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     In August 1996, an agreement was entered into between the
Company and a general contractor, who is a director of the
Company, regarding the building of single family residences on
lots owned by Development.  According to the terms of the
agreement, any general contracting contracts Development
negotiates with third parties on lots contained in the property,
will be done for the benefit of Development by the contractor and
for which the contractor will receive a fee of $5,000 per home.

     In August 1996, the Company received a request, from the
purchaser under a January 1996 contract for the five building
lots, to assign one of the five lots to a third party.  The
assignment called for a payment from the new buyer to the
original contracted buyer of $2,500 and the balance of $97,500 to
the Company for the lot.  In September 1996, the Company agreed
to the assignment.  In October 1996 the Company, through Capital
committed to provide a construction/permanent mortgage loan to
the new buyer and in November 1996 a building permit was issued
to the purchaser under contract to construct a single family
residence.  An affiliate of the Company acted as site manager
for the construction of this house which was completed in July
1997.  The affiliate company is majority owned by Theodore P.
Rica, Jr., a director of the Company.  The Company closed title
to this lot during March 1997.  

     As of December 31, 1997, the Company had borrowed from
various stockholders, including but not limited to Alice E.
Gagliardi, Mr. Gagliardi's mother, Bernard Gitlow a director of
the Company and Richard G. Gagliardi and Lynn K. Gagliardi
officers of the Company, in the aggregate amount of $172,404. 
The loans bear interest at the rate of 12%.  See 11 of notes
to the financial statements. 

     In June 1997, the Company received a stock subscription for
2,250 shares of 5% non-voting Series A, Cumulative Convertible
Preferred Stock in lieu of accumulated interest due a creditor,
Alice E. Gagliardi, who is Mr. Gagliardi's mother, through the
date of subscription on a corporate debt of $75,000.

     In December 1996, the Company received a stock subscription
for 20,000 shares of 5% Non-voting Series A, Cumulative
Convertible Preferred Stock from Theodore P. Rica, Jr., a
director of the Company, which converted a debt owed to Mr. Rica
by the Company, to equity.


ITEM 13.  EXHIBITS AND REPORTS ON FORM 8-K

(a)(1)  FINANCIAL STATEMENT
                                                        PAGE NO.

Report of Independent Accountants                          F-1
Consolidated Balance Sheet - December 31, 1997             F-2
Consolidated Statements of Operations -  
 for the years ended December 31, 1997 and 1996            F-3
Consolidated Statements of Changes In Stockholders' 
 Equity - for the years ended December 31, 1997 and 1996   F-4
Consolidated Statements of Cash Flows - for the years
 ended December 31, 1997 and 1996                          F-5
Notes to Consolidated Financial Statements             F-6 - F-12


<PAGE>
<AUDIT-REPORT>      INDEPENDENT AUDITORS' REPORT

To the Stockholders of
AMERICAN ASSET MANAGEMENT CORPORATION AND SUBSIDIARIES

We have audited the accompanying consolidated balance sheets of
AMERICAN ASSET MANAGEMENT CORPORATION AND SUBSIDIARIES as of
December 31, 1997 and 1996 and the related consolidated
statements of operations, changes in stockholders' equity, and
cash flows for the years ended.  These financial statements are
the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted
auditing standards.  Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement.  An
audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An
audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall financial statement presentation.  We believe that
our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the
consolidated financial position of AMERICAN ASSET MANAGEMENT
CORPORATION AND SUBSIDIARIES as of December 31, 1997 and 1996 and
the results of their operations and their cash flows for the
years ended in conformity with generally accepted accounting
principles.

As discussed in Note 14 to the consolidated financial statements,
the Company is involved in litigation relating to the Company's
1989 private offering of common stock.  The outcome of the
litigation cannot presently be determined.  Accordingly, no
provision for any liability that may result upon adjudication has
been made in the accompanying consolidated financial statements.


Paramus, New Jersey                  /s/RD Hunter & Company LLP
March 27, 1998                       Certified Public Accountants



                              F-1

<PAGE>
  AMERICAN ASSET MANAGEMENT CORPORATION AND SUBSIDIARIES  Exh. A
                     Consolidated Balance Sheets
               Years Ended December 31, 1997 and 1996

ASSETS                                      1997           1996
Current Assets:
  Cash & cash equivalents               $  236,103     $  220,733
  Notes receivable                          66,322         28,655
  Mortgage loans receivable              1,927,000      1,336,875
  Prepaid & other current assets            68,307         60,294
     Total current assets                2,297,732      1,646,557

Land and development costs               1,041,803      1,534,603

Furniture & equipment, at cost,
 less accumulated depreciation              8,223          14,933
OTHER ASSETS:
  Intangible assets                           -0-           1,204
  Commission advances                       4,600           9,550
     Total other assets                     4,600          10,754

     TOTAL:                            $3,352,358      $3,206,847

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Accts. payable & accrued expenses    $  255,970      $  379,014
  Deferred income                           6,170          23,349
  Liability for land development costs     86,570         134,386
  Loans payable                           117,917         192,491
  Lot deposits                             75,000          91,000
  Warehouse loans payable               1,886,040       1,310,128
  Mortgage payable                        163,790         429,238
  Preferred stock dividends payable        16,403             -0-
    Total current liabilities           2,607,860       2,559,606

STOCKHOLDERS' EQUITY
  Preferred stock subscribed,  
   no par value; 68,750 shares
   5% Non-voting Series A 
   Cumulative Convertible, aggregate
   liquidation value $687,500             687,500        565,000
  Common stock, no par value;
   10 mil. shares authorized;
   936,119 shares issued & 
   outstanding                          2,449,325      2,449,325
  Additional paid-in capital              231,207        231,207
  Accumulated deficit                  (2,623,534)    (2,598,291)
     Total stockholders' equity           744,498        647,241
     TOTAL:                            $3,352,358     $3,206,847
(The accompanying notes are an integral part of these financial
statements.)
                                F-2

<PAGE>
  AMERICAN ASSET MANAGEMENT CORPORATION AND SUBSIDIARIES   Exh. B
              Consolidated Statements of Operations
             Years Ended December 31, 1997 and 1996



                                             1997         1996
REVENUES:
  Mortgage origination fees              $1,477,713   $  476,273
  Land sales                                505,500          -0-
  Application fees                          113,568       82,165
  Mortgage interest income                  303,946       44,478
               Total revenues             2,400,727      602,916


SELLING, GENERAL & ADMINISTRATIVE EXPENSES
  Salaries & benefits                       515,890      482,995
  Commissions                               610,157      145,306
  Other expenses                            694,151      407,530
  Land development costs                    553,083          -0-
  Loss from sale of mortgage                 23,000          -0-
  Special charge                                -0-       17,000
      Total selling, general
      & administrative expenses           2,396,281    1,052,831

NET INCOME (LOSS) FROM OPERATIONS             4,446     (449,915)

Other Income                                  1,220       2,429

NET INCOME (LOSS) BEFORE 
PROVISION FOR INCOME TAXES                    5,666    (447,486)

Provision for income taxes                      -0-          -0-

NET INCOME (LOSS)                             5,666    (447,486)

Dividends on preferred stock                 30,909         -0-

NET LOSS AVAILABLE FOR COMMON SHAREHOLDERS $(25,243)   $(447,486)

NET LOSS PER COMMON SHARE                  $  (0.03)   $   (0.48)


WEIGHTED AVERAGE NUMBER OF SHARES OF
  COMMON STOCK OUTSTANDING                   936,119      936,119


(The accompanying notes are an integral part of these financial
statements.)

                             F-3 

<PAGE>
  AMERICAN ASSET MANAGEMENT CORPORATION AND SUBSIDIARIES   Exh. C
Consolidated Statements of Changes in Stockholders' Equity
            Years Ended December 31, 1997 and 1996



                     PREF'D STOCK   ADDTN'L
    COMMON STOCK      SUBSCRIBED    PAID-IN   ACCUM'D
  SHARES    AMOUNT  SHARES  AMOUNT  CAPITAL   DEFICIT   TOTAL

Balance, December 31, 1995:
916,119 $2,434,325     --     --  $231,207 $(2,150,805) $514,727


Preferred stock subscriptions:
     --         -- 56,500 565,000      --          --    565,000


Issuance of common stock:
 20,000     15,000     --      --      --          --     15,000


Net loss for year ended 1996:
     --         --     --      --      --    (447,486)  (447,486)


BALANCE, December 31, 1996:
936,119  2,449,325 56,500  565,000  231,207  (2,598,291)  647,241


Issuance of preferred stock
     --         -- 12,250  122,500       --          --   122,500


Preferred stock dividends
     --         --     --       --       --     (30,909) (30,909)


Net income for year ended 1997
     --         --     --       --       --       5,666    5,666


BALANCE, December 31, 1997 
936,119 $2,449,325 68,750 $687,500 $231,207 $(2,623,534) $744,498


(The accompanying notes are an integral part of these financial
 statements)
                            F-4

<PAGE>
   AMERICAN ASSET MANAGEMENT CORPORATION AND SUBSIDIARIES   Exh D
           Consolidated Statements of Cash Flows
          Years Ended December 31, 1997 and 1996

                                            1997         1996
CASH FLOWS FROM OPERATING ACTIVITIES: 
  Net income (loss)                     $     5,666  $  (447,486)
  ADJUSTMENTS TO RECONCILE 
   NET LOSS TO NET CASH USED IN
   OPERATING ACTIVITIES:
    Depreciation and amortization             9,222       19,054
    Utilization of lot deposits             (16,000)         -0- 
    Reserve for bad debts                    (3,283)       7,569 
    Allowance for net realizable value     (158,000)      17,000
    Allocation of land & development
     costs to lots sold                     711,084          -0-
    Interest expense value assigned to
      common stock issued                       -0-       15,000
    Discount on sale of mortgage             23,000          -0-
  CHANGES IN ASSETS AND LIABILITIES:
  (INCREASE) DECREASE IN:
    Notes receivable                        (37,667)      (1,970)
    Mortgage loans receivable              (613,125)    (678,449)
    Prepaid and other assets                 (4,730)      (1,320)
  INCREASE (DECREASE) IN:     
    Accounts payable & accrued expenses    (170,860)     (22,752)
    Deferred income                         (17,179)      23,349 
    Warehouse loans payable                 575,912      670,378
    Net cash provided by
     (used in) operating activities         304,040     (399,627)

CASH FLOWS FROM INVESTING ACTIVITIES:
  Collection of commission advances           4,950        2,220
  Purchase of fixed assets                   (1,308)      (9,398)
  Increase in land & development costs      (60,284)     (61,217)
  Proceeds from lot deposits                    -0-       73,000
    Net cash provided by
     (used in)investing activities          (56,642)       4,605 

CASH FLOWS FROM FINANCING ACTIVITIES:
  Principal payments of mortgage           (265,448)    (228,248)
  Proceeds from subscription of
    preferred stock                         100,000          -0-
  Proceeds from mortgage payable to bank        -0-      429,238
  Proceeds from loans payable               (52,074)     140,411
  Payments of preferred stock dividends     (14,506)         -0-
    Net cash provided by 
     (used in) financing activities        (232,028)     341,401
Net increase (decrease) in cash              15,370      (53,621)
Cash and cash equivalents,
  at beginning of year                      220,733      274,354 
CASH & CASH EQUIVALENTS, AT END OF YEAR  $  236,103   $  220,733
Supplemental non-cash investing&financing activities: See Note 13
(The accompanying notes are an integral part of these financial
statements)
                             F-5

<PAGE>
 AMERICAN ASSET MANAGEMENT CORPORATION AND SUBSIDIARIES   Exh. E
        Notes to Consolidated Financial Statements        Page 1
               December 31, 1997 and 1996

Note 1 - SIGNIFICANT ACCOUNTING POLICIES:

AMERICAN ASSET MANAGEMENT CORPORATION (the "Company") and its
subsidiaries are engaged in mortgage banking and real estate
financing and development.  The Company's mortgage banking
subsidiary is a licensed mortgage banker in the State of New
Jersey.  The real estate project involves a parcel of land being
developed for subdivision and sale.

A.  PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of
American Asset Management Corporation and its wholly-owned
subsidiaries.  All material intercompany accounts and
transactions have been eliminated.

B.  CONCENTRATION, SIGNIFICANT RISKS AND USE OF ESTIMATES

The Company's lending is primarily concentrated in the New Jersey
market.

During 1996, the Company sold, 52, 21, 20 and 17 of its 143
closed loans (35.4%, 14.3%, 13.6% and 11.6%), to four investors,
which included two savings banks and two mortgage bankers.

During 1997, the Company sold 193, 71, 31 and 19 of its 447
closed loans (43.2%, 15.9%, 6.5% and 4.0%) to four investors,
which included two savings banks and two mortgage bankers.

The Company receives all of its funds for mortgage banking
activities from one mortgage warehouse lender.

In preparing financial statements in conformity with generally
accepted accounting principles, management makes estimates and
assumptions that affect the reported amounts of assets and
liabilities and disclosures of contingent assets and liabilities
at the date of the financial statements, as well as the reported
amounts of revenues and expenses during the reporting period. 
Actual results could differ from those estimates.

C. FIXED ASSETS AND DEPRECIATION

Fixed assets are stated at cost.  Depreciation is computed by
using the straight line method over the estimated useful lives of
3 years for computer equipment and leasehold improvements and 5
years for furniture and equipment, for both financial reporting 
and income tax purposes.

D.  MORTGAGE LOANS RECEIVABLES

Mortgage loans receivable are held for sale and are reported at
the lower of cost, or market value.  The method used to determine
this amount is the individual loan amount.  At December 31, 1997,
and 1996, cost approximates the market value of such loans.
                             F-6

E.  INTANGIBLE ASSETS                                      Exh. E
                                                           Page 2
Goodwill and organization costs are both amortized on the
straight-line basis over a period of five years.

F.  FEE INCOME

Fee income resulting from the Company's mortgage banking
activities is recognized when a financing occurs.  The Company's
application fees for processing mortgage applications and
commitment fees for committing to fund a loan are recorded when
the fees are received.

G.  INCOME TAXES

Deferred taxes are provided on temporary differences between the
financial reporting and income tax basis of assets and
liabilities based on enacted tax rates and the expected effect on
future cash flows for income taxes.

H.  STATEMENTS OF CASH FLOWS

For purposes of the statements of cash flows, the Company
considers all highly liquid debt instruments purchased with an
original maturity of three months or less to be cash equivalents.

I.  INCOME (LOSS) PER SHARE

Income (loss) per share amounts are based on the weighted average
number of shares outstanding.  No effect has been given to shares
issuable for outstanding options and warrants as the effect would
be antidilutive.

J.  RESERVE FOR BAD DEBTS

A reserve for bad debts has been provided for on all commission
advances and notes receivable turned over for collection.  The
reserve at December 31, 1997 was $21,100 and at December 31, 1996
was $24,383.

NOTE 2 - CASH:

Included in the cash balance at December 31, 1996 is $50,000 held
in escrow by a lending institution used to support interest 
payments on an outstanding loan balance (see Note 8).  Also
included in the cash balance is $11,000 held in a legal escrow
account and used as a down payment on a real estate lot which
closed during March, 1997 (see Note 16).  Total unrestricted cash
amounts to $159,733 at December 31, 1996 and $236,103 at December
31, 1997.

NOTE 3 - FIXED ASSETS:

Fixed assets consist of:


     Computer equipment                $ 46,433    $ 45,124
     Furniture and fixtures              19,291      19,291
     Office equipment                    37,413      37,413
     Leasehold improvements               2,240       2,240
                                        105,377     104,068
     Less, Accumulated depreciation      97,154      89,135

           NET FIXED ASSETS            $  8,223    $ 14,933

                          F-7

<PAGE>                                                     Exh. E
                                                           Page 3
Depreciation expense was $8,018 and $17,850 for the years ended
December 31, 1997 and 1996 respectively.

NOTE 4 - INTANGIBLE ASSETS:

Intangible assets at December 31, 1997 consist of:

     Goodwill                                      $ 86,370
     Organization costs                              45,515
                                                    131,885
     Less, Accumulated amortization                 131,885

           NET INTANGIBLE ASSETS                   $    -0-

Amortization expense was $1,204 and $1,204 for the years ended
December 31, 1997 and 1996, respectively.

NOTE 5 - LAND AND DEVELOPMENT COSTS:

Land and development costs are comprised of an investment in
capitalized loans of $675,000 to acquire the land, issuance of
148,000 shares of common stock in 1992 with a fair market value
of $259,000 to acquire the minority interest and development
costs incurred of $758,603, less an allowance of $158,000 to
reduce the carrying amount to estimated net realizable value as
of December 31, 1996.  During 1997 $553,083 of land and
development costs were charged to expense for the lots sold
during the year.  At December 31, 1997, no allowance for net
realizable value was established as revenues from the remaining
land and development are anticipated to exceed related costs.


NOTE 6 - MORTGAGE LOANS RECEIVABLE:

On March 3, 1995, the Company received a commitment for a
$5,000,000 warehouse line of credit from a mortgage warehouse
lender.  At December 31, 1997 the commitment was reduced to
$2,500,000.  Funds from this line of credit are lent to borrowers
once an investor (usually a bank) has agreed to purchase the
mortgage.  These funds are secured by residential mortgage loans. 
The line of credit is repaid by the investor at the time of the
closing.  As of December 31, 1997, seven loans had yet to be
closed, resulting in a warehouse loan payable of $1,886,040
offset by mortgage loan receivables of $1,927,000.  Three loans
were closed in the first quarter of 1998.  At December 31, 1996
fourteen loans had yet to be closed, resulting in a warehouse
loan payable of $1,310,128 offset by mortgage loans receivable of
$1,336,875.  Interest expense was $277,801 and $87,057 for the
years ended December 31, 1997 and 1996, respectively.


NOTE 7 - LOT DEPOSITS:

At December 31, 1995, the Company had executed contracts of sale
amounting to $1,040,500 for ten of eleven lots, which related to
the Company's real estate activities.  The Company had collected
$358,000 as down payments on the related contracts.  Subsequent
to December 31, 1995, a  contract for three lots was voided and
the related deposit of $28,000 was returned.

In 1996, an additional $101,000 was collected as down payments. 
In December 1996, contracts for five of the lots were cancelled
and the related $340,000 of down payments were applied to the
stock subscriptions to convert the debt into preferred stock of
the Company (see Note 10).

In 1997, four lots were sold and the Company utilized $16,000 of
deposits received on the lots.  At December 31, 1997, the Company
has a deposit of $75,000 on one lot.

                           F-8

<PAGE>                                                     Exh. E
                                                           Page 4
NOTE 8 - MORTGAGE PAYABLE

During December, 1996, the Company refinanced a site improvement
loan from a Commercial bank, which is evidenced by a note and
collateralized by a mortgage creating a valid first lien on ten
of the Company's eleven land development lots.  Interest is
charged at a rate equal to one and one-half percent (1.5%) per
annum above The Wall Street Journal prime rate (8.50% at December
31, 1997).  The refinancing increased the total mortgage payable
to $429,238 at December 31, 1996.  The principal portion of the
debt is to be paid down with the use of proceeds obtained from
the sale of the ten real estate lots.  Interest is to be paid
from a $50,000 escrow account set up by the bank and included in
the principal balance.  The balance due at December 31, 1997 was
$163,790.  The mortgage is payable in full no later than April
30, 1998.

In addition to the site improvement loan, the Company received a
$111,583 letter of credit, secured by the same mortgage lien on
the ten real estate lots.  The interest rate on all advances from
the letter of credit will be equal to one and one-half percent
(1.5%) per annum above The Wall Street Journal prime rate.  All
advances are payable in full at December 30, 1997.  As of
December 31, 1997 and 1996, the Company had not received any
advances from the letter of credit.  The Company has been granted
an extension of payment on the mortgage to April 30, 1998.  The
Company is in the process of negotiating an extension of the due
date.

NOTE 9 - INCOME TAXES

The Company has deferred tax assets of $1,006,000 at December 31,
1997 and 1996 respectively, arising from net operating loss
("NOL") carry forwards of approximately $2,320,000 which expire
between 2001 and 2011.  A valuation allowance has been recorded
in the amount of $1,004,000 and $1,006,000 at December 31, 1997
and 1996 respectively, due the to uncertainty of future
utilization of the Company's NOL carry forwards.

NOTE 10 - STOCKHOLDERS' EQUITY:

Through a public offering in April 1991, the Company sold 150,878
units (unadjusted), each unit consisting of three shares of
common stock, one Class A Common Stock Purchase Warrant, one
Class B Common Stock Purchase Warrant and one Class C Common
Stock Purchase Warrant.  Net proceeds of the offering were
$1,089,821.  Each Class A Warrant entitled the holder to purchase
one share of common stock at an exercise price of $17.50 until
January 29, 1994, when the unexercised warrants expired.  Each
Class B Warrant entitles the holder to purchase .20941 share of
common stock at an exercise price of $19.10 per whole share until
January 29, 1999.  Each Class C Warrant entitles the holder to
purchase .20977 share of common stock at an exercise price of
$21.45 per whole share until January 29, 1999.  No fractional
shares will be issued upon exercise of the Class B and C 

                            F-9
<PAGE>                                                     Exh. E
                                                           Page 5
Warrants.  The Company may redeem the warrants at $0.10 each upon
30 days written notice, providing the closing bid price of the
common stock shall have exceeded $25.00 per share for ten
consecutive days preceding the date of such notice.

On February 20, 1995, the Company filed amendments to its
certificate of incorporation to effect a one-for-five reverse
stock split of the outstanding common stock and to provide for an
authorized capital consisting of 10,000,000 shares of common
stock, no par value, and 2,000,000 shares of preferred stock, no
par value.  Unless otherwise indicated, all share and per share
amounts have been restated to retroactively reflect the reverse
stock split.

In January of 1996, the Company issued 20,000 shares of common
stock to three individuals in order to satisfy an obligation from
a loan agreement drawn up in June, 1995.  The agreement called
for the issuance of 20,000 shares of Company common stock to the
individuals upon final payment of the principal and interest. 
The value of the shares at the time of transfer was $15,000.  As
a result of the transaction, $15,000 has been reflected as
interest expense and $15,000 as an addition to common stock.

On December 18, 1996, the Company issued a confidential private
offering memorandum for the sale or exchange to "Accredited
Investors" of up to 75,000 shares of no par value, 5% Non-voting
Series A Cumulative Convertible Preferred Stock without
registration, (the "Preferred Stock") at an offering price of
$10.00 per share.  The offering shall terminate upon the earlier
of (i) the sale or exchange of all of the Preferred Stock (ii) or
March 31, 1997.

As of December 31, 1996, the Company received stock subscriptions
to convert $565,000 of debt into 56,500 shares of 5% Non-voting
Series A Cumulative Convertible Preferred Stock.  During 1997,
the Company received additional stock subscriptions of $122,500
for 12,250 shares of the preferred stock.  Each preferred
share accrues $.50 in annual dividends, payable semi-annually
commencing July 1, 1997.  Each share is convertible into either
two shares of the Company's common stock or twenty shares of
common stock of an affiliated company, Capital Financial
Corp.(CFC).  Initial conversion prices are $10.00 per preferred
share for two (2) shares of the Company's common stock or $10.00
per preferred share for twenty (20) shares of common stock of
CFC.  Conversion prices are subject to adjustment under certain
conditions.  The Company has the right to require conversion of
the preferred stock into common stock if the sales price of the
common stock has been at least $6.50 per share for all ten
trading days ending on the third day prior to the day on which
the Company gives notice of mandatory conversion.  The Company
also has the right to redeem the preferred shares with 10 days
notice at $5.15 per share plus all accrued and unpaid dividends. 
The aggregate redemption value amounts to $354,063.

NOTE 11 - RELATED PARTIES:

A.  Notes receivable as of December 31, 1997 included a $23,946
demand note with interest at 8% and payable monthly from the
Company's former Chief Financial Officer.  An allowance of $7,569
for the note has been established for the amount assumed to be
uncollectible.

B.  Loans payable as of December 31, included the following
related party demand notes:
                                                         ANNUAL
                                                        INTEREST
    RELATED PARTY               1997          1996        RATE

 Stockholders                 $ 84,214     $ 139,637       12%
 Chief Executive Officer      $  6,378     $  32,137       12%
 Executive Vice President     $ 27,325     $  20,717       12%

C.  Included in accrued expenses as of December 31, 1997 and 1996
are back salaries owed to the Chief Executive Officer and the
Executive Vice President for $30,231 and $24,256, respectively.

NOTE 12 - COMMITMENTS

The Company has entered into various operating lease agreements
for office space and office equipment.  The leases expire
periodically through July 2002.

The future minimum rental commitments under noncancelable
operating leases are as follows:

           YEAR                                  AMOUNT

           1998                                  58,368
           1999                                  19,413
           2000                                   5,941
           2001                                   5,941
           2002                                   2,476

                          TOTAL:              $  92,139

Rental costs under operating leases amounted to $60,929 and
$59,652 for the years ended December 31, 1997 and 1996,
respectively.

                           F-10
<PAGE>                                                     Exh. E
                                                           Page 6
NOTE 13 - CONSOLIDATED STATEMENTS OF CASH FLOWS:

Supplemental non-cash investing and financing activities:

In January 1996, the Company issued 20,000 shares of stock, worth 
a value of $15,000 at the time of transfer, as part of the final
payment of a loan agreement drawn up in June, 1995 (see Note 10).

In December 1996, the Company received stock subscriptions to 
convert $565,000 of debt into 56,500 shares of 5% Non-voting 
Series A Cumulative Convertible Preferred Stock (see Note 10).

In June 1997, the Company received stock subscriptions to convert
$22,500 of debt into 2,250 shares of 5% Non-voting Series A
Cumulative Convertible Preferred Stock (see Note 10).

Cash paid during the year for:
                                                 1997      1996

          Income taxes                        $     -   $     - 

          Interest                            $243,323  $ 35,164

NOTE 14 - LITIGATION:

In August, 1996, an arbitration was commenced against the Company
and its President, Vice-President, Addison Financial Services,
Inc., Donovan Peterkin, G. K. Scott & Co., Inc., I.A. Rabinowitz
& Co., L. C. Wegard & Co., Inc., and Russell Frayko in the
Arbitration Department of the National Association of Securities
Dealers (NASD).  The complaint, which claims fraud,
misrepresentation, unsuitability and breach of fiduciary duty,
was brought by two individuals who allegedly lost $59,000
investing in shares of the Company's 1989 private offering of
common stock.  The Company has refused to submit to the NASD
arbitration on the grounds that all alleged transactions or
occurrences cited in the complaint occurred more than six years
before the commencement of the arbitration and are, therefore,
past the statute of limitations as defined under the NASD's Code
of Arbitration Procedure.  Although the outcome of the
arbitration cannot currently be determined, the Company believes
that an award against it is unlikely.

In March 1993, an action was commenced against the Company, its
President and the brokerage firms of G. K. Scott & Co., Inc. and
L. C. Wegard & Co., Inc. in the Supreme Court of the State of New
York, Queens County.  The complaint, which claimed fraud, unjust
enrichment, conversion, breach of fiduciary duty and breach of
contract, was brought by two individuals who invested a total of
$250,000 in the Company's 1989 private offering of common stock
(the "1989 Offering").  The plaintiffs alleged that, in
connection with their investments in the 1989 Offering, certain
of the defendants misrepresented or failed to disclose certain
material facts concerning the Company and the 1989 Offering.  The
plaintiffs sought damages against the parties, including
compensatory damages of $1,000,000 and punitive damages of
$5,000,000.  The Company and its President subsequently moved to
dismiss the complaint, and, by order dated January 10, 1994, the
Court dismissed with prejudice the claims with leave to amend. 
On February 25, 1994, the plaintiffs filed an amended complaint
containing allegations similar to those in the original complaint
and purporting to amend their original breach of contract
allegations.  In August 1994, the court reaffirmed its dismissal
of the unjust enrichment and conversion claims but allowed the
breach of contract and fraud claims to proceed.  Outside counsel
for the Company has advised that at report date they cannot offer
an opinion as to the probable outcome. 

In February 1995, a settlement was reached with a law firm
utilized by the President of the Company, for unpaid legal fees
and disbursements related to services allegedly performed for the
benefit of the Company.  At December 31, 1996, the Company has
fulfilled its obligation, and accordingly, no balance is due.
                          F-11

<PAGE>                                                     Exh. E
                                                           Page 7
In the ordinary course of its business, the Company is from time
to time subject to litigation.  The Company does not believe that
any litigation to which the Company is currently subject is
likely to have a material adverse effect on the consolidated
financial condition of the Company and its subsidiaries.

NOTE 15 - SPECIAL CHARGE:

The Company recorded a special charge of $17,000 in December 1996
for a provision to adjust the carrying value of land and
development costs to estimated net realizable value.  The
provision was based on a review of the sales price per sales
contracts and the costs of land and development incurred and
anticipated for improvements at December 31, 1996.  As the
total anticipated costs exceeded the anticipated sales price, an
allowance was provided to reduce the carrying amount to the
estimated net realizable value.

NOTE 16 - MANAGEMENT PLANS:

As shown in the accompanying financial statements, the Company
incurred a net loss of $447,486 for the year ended December 31,
1996 and has an accumulated deficit of $2,623,534 at December 31,
1997.  These conditions have caused management to institute a
reorganization plan.  Pursuant to the plan, management has
received stock subscriptions to convert $587,500 of debt to
equity (see Note 10), and obtained additional sources of
business.  Also as part of the plan, the Company has refinanced
its property mortgage in December 1996 (see Note 8) and executed
and closed on four contracts of sale for four lots totaling
$505,500 during 1997.  One contract of sale totaling $125,000 is
anticipated to close in the second quarter of 1998.

In addition, an agreement was reached in August of 1996 between
the Company's real estate development subsidiary and a general
contractor regarding the building of single family residences on
lots owned by the subsidiary.  According to the terms of the
agreement, any general contracting contracts the contractor
receives on the property owned by the subsidiary, will be done
for the benefit of the subsidiary.  The contractor will receive a
fee of $5,000 per home.  The Company is also actively pursuing
better terms from investors and is seeking additional financing
and capital.



                                    F-12


</AUDIT-REPORT>
<PAGE>







(b)  CURRENT REPORTS OF FORM 8-K

     The Company did not file any reports on Form 8-K during the
last quarter of the year ended December 31, 1997.

(c)     EXHIBITS

      *3.1(a) Certificate of Incorporation as Amended
    ***3.1(b) Amendment to Certificate of Incorporation filed
                February 1995
      *3.2    By-Laws
      *4.3    Form of Warrant Agreement between the Company and
                Continental Stock Transfer and Trust Company, as
                Warrant Agent
    **10.5    1992 Stock Option Plan
      10.6    Lease agreement for Capital Financial Corp. -
                Bernardsville, NJ
      21      Subsidiaries of the Company
      27      Financial Data Schedule - For SEC Use Only

_________________________

  * Incorporated by reference to the corresponding exhibits in 
    the Company's Registration Statement of Form S-1 (SEC File
    No. 33-34145).

 ** Incorporated by reference to the corresponding exhibit in the
    Company's Form 10-KSB for the year ended December 31, 1992.

*** Incorporated by reference to the corresponding exhibit in the
    Company's Form 10-KSB for the year ended December 31, 1994.


















<PAGE>


                                  SIGNATURES

     In accordance with Section 13 or 15(d) of the Exchange Act,
the registrant cause this report to be signed on its behalf by
the undersigned, thereunto duly authorized. 

                            AMERICAN ASSET MANAGEMENT CORPORATION
                                       (Registrant)



                                 /S/_Richard G. Gagliardi________
                 05/18/98               Richard G. Gagliardi
                  Date                       President
                                            (Signature)

     In accordance with the Exchange Act, this report has been
signed below by the following persons on behalf of the registrant
and in the capacities and on the dates indicated.




                                 /S/_Richard G. Gagliardi________
                 5/18/98                Richard G. Gagliardi
                  Date                  President
                                        (Principal Executive,
                                         Financial and Accounting
                                         Officer)
                                        (Signature)


                                 /S/_Lynn K. Gagliardi___________
                 5/18/98                Lynn K. Gagliardi
                  Date                  Executive Vice President
                                       (Signature)


                 5/18/98         /S/_Bernard Gitlow______________ 
                  Date                  Bernard Gitlow
                                        Director
                                        (Signature)


                 5/18/98         /S/_Theodore P. Rica, Jr._______
                  Date                  Theodore P. Rica, Jr.
                                        Director
                                        (Signature)





<PAGE>
                                 EXHIBIT INDEX



    EXHIBIT NO.                      DESCRIPTION

     10.6       Lease agreement for Capital Financial,
                Bernardsville, NJ

     21         Subsidiaries of the Company

     27         Financial Data Schedule (For SEC Use Only)





<PAGE>
                                                   Exhibit No. 21



                          SUBSIDIARIES OF THE COMPANY




                                                 JURISDICTION
   NAME                                        OF INCORPORATION


American Asset Development Corporation            New Jersey

Capital Financial Corp.                           New Jersey