FORM 10-Q
                                        
                       SECURITIES AND EXCHANGE COMMISSION
                                        
                             WASHINGTON, D.C.  20549
                                        
               Quarterly Report Pursuant to Section 13 or 15(d) of
                       the Securities Exchange Act of 1934



                  For the quarterly period ended March 31, 1996

                         Commission file number 1-10716


                               TRIMAS CORPORATION                       
             (Exact name of registrant as specified in its charter)
                                        
                                        
                                        
                 Delaware                                  38-2687639    
          (State or other jurisdiction of               (I.R.S. Employer
         incorporation or organization)                Identification No.)
                                        
                                        
                                        
          315 East Eisenhower Parkway, Ann Arbor, Michigan    48108     
          (Address of principal executive offices)           (Zip Code)
                                        
                                        
                                        
                                 (313) 747-7025                          
                               (Telephone number)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                              Yes   X     No      


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


                                             Shares Outstanding at            
            Class                               April 30, 1996    

Common Stock, $.01 Par Value                      36,662,980         













                               TRIMAS CORPORATION

                                      INDEX



                                                                  Page No.


Part I.  Financial Information

         Item 1.  Financial Statements

                  Consolidated Condensed Balance Sheets -
                     March 31, 1996 and December 31, 1995               1

                  Consolidated Condensed Statements of
                     Income for the Three Months
                     Ended March 31, 1996 and 1995                      2

                  Consolidated Condensed Statements of
                     Cash Flows for the Three Months
                     Ended March 31, 1996 and 1995                      3

                  Notes to Consolidated Condensed
                     Financial Statements                               4

         Item 2.  Management's Discussion and Analysis
                     of Financial Condition and Results
                     of Operations                                      5


Part II. Other Information and Signature                                8























                         PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements
                       TRIMAS CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED CONDENSED BALANCE SHEETS


                                          March 31,        December 31, 
                                             1996              1995     
                                         (Unaudited)                    
Assets
Current assets:
      Cash and cash equivalents         $ 79,160,000       $ 92,390,000 
      Receivables                         96,050,000         71,200,000 
      Inventories                         91,990,000         85,490,000 
      Other current assets                 2,690,000          2,510,000 

            Total current assets         269,890,000        251,590,000 

Property and equipment                   175,320,000        173,700,000 
Excess of cost over net assets
  of acquired companies                  143,800,000        144,860,000 
Other assets                              44,810,000         46,210,000 

            Total assets                $633,820,000       $616,360,000 

Liabilities and Shareholders' Equity
Current liabilities:
      Accounts payable                  $ 26,840,000       $ 24,390,000 
      Other current liabilities           32,260,000         29,740,000 

            Total current liabilities     59,100,000         54,130,000 

Deferred income taxes and other           36,790,000         36,360,000 
Long-term debt                           187,040,000        187,200,000 

            Total liabilities            282,930,000        277,690,000 

Shareholders' equity:
Common stock, $.01 par value, authorized
  100 million shares, outstanding 36.6 
  million shares                             370,000            370,000 
Paid-in capital                          155,220,000        155,430,000 
Retained earnings                        197,670,000        185,370,000 
Cumulative translation adjustments        (2,370,000)        (2,500,000)

            Total shareholders' equity   350,890,000        338,670,000 

            Total liabilities and 
              shareholders' equity      $633,820,000       $616,360,000 


               The accompanying notes are an integral part of the
                       consolidated financial statements.





                                        1


                       TRIMAS CORPORATION AND SUBSIDIARIES
                   CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                                   (UNAUDITED)



                                                     Three Months Ended
                                                          March 31,           
                                                   1996               1995    

Net sales                                      $147,700,000      $147,600,000 
Cost of sales                                  (100,240,000)     (100,000,000)
Selling, general and administrative expenses    (22,990,000)      (23,130,000)

      Operating profit                           24,470,000        24,470,000 


Interest expense                                 (2,690,000)       (3,740,000)
Other, net (principally interest income)          1,390,000         1,480,000 

                                                 (1,300,000)       (2,260,000)

Income before income taxes                       23,170,000        22,210,000 
Income taxes                                      9,040,000         8,770,000 

      Net income                               $ 14,130,000      $ 13,440,000 

Earnings per common share:
      Primary                                          $.38              $.36 
      Fully diluted                                    $.36              $.34 

Dividends declared per common share                    $.05              $.04 

Weighted average number of common
  and common equivalent shares
  outstanding:
      Primary                                    36,966,000        36,996,000 
      Fully diluted                              42,067,000        42,090,000 



               The accompanying notes are an integral part of the 
                  consolidated condensed financial statements.












                                        2


                       TRIMAS CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                      Three Months Ended
                                                          March 31,           
                                                    1996              1995    

CASH FROM (USED FOR):
  OPERATIONS:
      Net income                                $14,130,000       $13,440,000 
      Adjustments to reconcile net income
        to net cash from operations:
            Depreciation and amortization         5,740,000         5,410,000 
            Deferred income taxes                 1,100,000           700,000 
            (Increase) decrease in receivables  (24,300,000)      (24,520,000)
            (Increase) decrease in inventories   (6,500,000)       (1,110,000)
            Increase (decrease) in accounts
              payable and other current
              liabilities                         5,060,000         7,490,000 
            Other, net                             (360,000)           20,000 

              Net cash from (used for) 
                operations                       (5,130,000)        1,430,000 

  INVESTMENTS:
      Capital expenditures                       (6,070,000)       (4,650,000)

              Net cash from (used for)
                investments                      (6,070,000)       (4,650,000)

  FINANCING:
      Retirement of long-term debt                 (200,000)         (230,000)
      Common stock dividends paid                (1,830,000)       (1,470,000)

               Net cash from (used for)
                 financing                       (2,030,000)       (1,700,000)

CASH AND CASH EQUIVALENTS:
  Increase (decrease) for the period            (13,230,000)       (4,920,000)
  At beginning of period                         92,390,000       107,670,000 

      At end of period                          $79,160,000      $102,750,000 



               The accompanying notes are an integral part of the
                  consolidated condensed financial statements.






                                        3


                       TRIMAS CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements



A.   Basis of Presentation

     The accompanying unaudited consolidated condensed financial statements have
     been prepared in accordance with generally accepted accounting principles
     for interim financial information and with the instructions to Form 10-Q
     and Rule 10-01 of Regulation S-X.  Accordingly, they do not include all of
     the information and footnotes required by generally accepted accounting
     principles for complete financial statements.  In the opinion of
     management, all adjustments considered necessary for a fair presentation
     have been included, and such adjustments are of a normal recurring nature. 
     The year-end condensed balance sheet data was derived from audited
     financial statements, but does not include all disclosures required by
     generally accepted accounting principles.  For further information, refer
     to the consolidated financial statements and footnotes thereto included in
     the Company's annual report on Form 10-K for the year ended December 31,
     1995.  Certain amounts in the 1995 financial statements have been
     reclassified to conform with the current presentation.

B.   Inventories by component are as follows:

                                     March 31,           December 31,
                                       1996                 1995     

     Finished goods                 $49,040,000          $47,490,000 
     Work in process                 14,580,000           14,200,000 
     Raw material                    28,370,000           23,800,000 
                                    $91,990,000          $85,490,000 

C.   Property and equipment reflects accumulated depreciation of $120.8 million
     and $116.8 million as of March 31, 1996 and December 31, 1995, 
     respectively.




















                                        4


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


Results of Operations


     Consolidated net sales during the first quarter of 1996 were a record
$147.7 million.  The Company's Towing Systems, Specialty Container Products and
Corporate Companies segments all recorded increased sales compared to the prior
year's first quarter, while sales by the Specialty Fasteners segment declined. 
Consolidated net sales equaled $147.6 million in the first quarter of 1995.  

     First quarter sales by the Towing Systems segment increased to $49.2
million, compared to $48.2 million in the first quarter of 1995.  Increased
sales to both domestic independent hitch installers and towing products
customers in Australia were partially offset by lower sales to the domestic
marine aftermarket.  Continuing penetration of the specialty automotive retail
market and ongoing new product introductions also aided first quarter sales
performance.  Abnormally severe weather conditions during the quarter,
especially in the mid-Atlantic and northeastern United States, as well as
unseasonably cold temperatures in other parts of the country, negatively
affected segment sales performance.

     First quarter 1996 sales for the Specialty Fasteners segment were $36.0
million, compared to $39.0 million during the same quarter in 1995.  Segment
sales were negatively impacted by lower sales to heavy-duty truck markets,
decreased demand for specialized metallurgical services from automotive
component customers and continued but moderating inventory readjustments in
distribution markets.  During the quarter sales of specialty aerospace fasteners
increased as a result of improving conditions in aerospace markets.

     First quarter 1996 sales by the Specialty Container Products segment
increased modestly to $42.8 million compared to the prior year's first quarter
results of $42.7 million.  Moderately increased sales of gasket products to





















                                        5


industrial processing industries were offset by reduced sales to the industrial
container closure and compressed gas distributor markets.  The Corporate
Companies segment first quarter sales of $19.7 million increased 10.9 percent
over last year's first quarter sales of $17.7 million, primarily reflecting
increased sales of insulation related products used in commercial and industrial
construction and maintenance markets, and continued strength in markets for
precision tools.

     The Company's consolidated gross margin percentage for the first quarter
1996 was 32.1 percent compared to 32.2 percent during last year's first 
quarter. The Company's consolidated operating profit for the first quarter 
1996 was $24.5 million and equaled the operating profit for the first quarter 
of 1995. Consolidated operating profit margin equaled 16.6 percent in both the 
current quarter and the comparable period in 1995.

     Interest expense decreased in the 1996 first quarter primarily because of
the $51.5 million reduction of long-term debt in 1995, and because of lower
prevailing interest rates.  Lower interest rates and lower average cash and cash
equivalent balances resulted in less interest income, the major component of
other income, in the 1996 period.

     Net income of $14.1 million resulted in primary earnings per common share
of $.38, compared to first quarter 1995 primary earnings per common share of
$.36, both based on 37.0 million shares outstanding. Fully diluted earnings per
common share were $.36 compared to $.34 in the first quarter of 1995, both based
on 42.1 million shares outstanding.



Liquidity, Working Capital and Cash Flows

     The Company's financial strategies include maintaining a relatively high
level of liquidity.  Historically, TriMas Corporation on an annual basis has























                                        6

generated sufficient cash flows from operating activities to fund capital
expenditures, debt service and dividends while maintaining its strategic level
of liquidity.  At March 31, 1996 the current ratio was 4.6 to 1 and working
capital equaled $210.8 million, including $79.2 million of cash and cash
equivalents.  The Company had available credit of $278.0 million under its
revolving credit facility at March 31, 1996.  

     Cash and cash equivalents decreased $13.2 million and $4.9 million during
the first quarters of 1996 and 1995, respectively.  The Company's operating
activities used $5.1 million during the first quarter 1996, compared to
providing $1.4 million during the same quarter of 1995, due in part to increased
inventory levels at certain operating units.  Higher inventory levels resulted
from competitive buying opportunities and, in one situation, a planned build in
raw material safety stock related to supplier changes.  Increases in first
quarter sales compared to the preceding year's fourth quarter contributed to
increases in receivables, primarily in the Towing Systems segment, of $24.3
million in the first quarter 1996 and $24.5 million in the first quarter of
1995.  Cash flow resulting from these increased receivables is historically
realized later in the year.  A corresponding increase in accounts payable and
other current liabilities provided $5.1 million and $7.5 million, respectively,
in the 1996 and 1995 first quarters.  Capital expenditures equaled $6.1 million
in the first quarter of 1996 and $4.7 million in the first quarter of 1995.  The
majority of the 1996 expenditures, $3.9 million, were in the Specialty Fasteners
and Towing Systems segments.  Common stock dividends paid totaled $1.8 million
for the first quarter of 1996 compared to $1.5 million for the first quarter of
1995.

     The Company believes its cash flows from operations, along with its unused
borrowing capacity and access to financial markets, are adequate to fund its
strategies for future growth, including working capital, expenditures for
manufacturing expansion and efficiencies, market share initiatives, and
corporate development activities.
























                                        7


                           PART II.  OTHER INFORMATION



Item 6.    Exhibits and Reports on Form 8-K


          (a)  Exhibits:

               11 Computation of Earnings Per Common Share
               12 Computation of Ratios of Earnings to Fixed Charges
               27 Financial Data Schedule

          (b)  Reports on Form 8-K:

                  None were filed during the quarter ended March 31, 1996.

                       











                                    SIGNATURE

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                        TRIMAS CORPORATION

Date:  May 10, 1996                     By:   /s/William E.  Meyers
                                              William E. Meyers
                                              Vice President - Controller
                                              (Chief accounting officer
                                               and authorized signatory)














                                        8


Exhibit Index



Exhibit
 Number                Description of Document

  11              Computation of Earnings Per Common Share

  12              Computation of Ratios of Earnings to Fixed Charges

  27              Financial Data Schedule

                             
                                                                Exhibit 11
                       TRIMAS CORPORATION AND SUBSIDIARIES
                    COMPUTATION OF EARNINGS PER COMMON SHARE
                    (In Thousands, Except Per Share Amounts)

                                                       Three Months Ended
                                                           March 31,        
                                                      1996            1995    
Primary:

       Net income                                   $14,130         $13,440   

       Weighted average common shares outstanding    36,644          36,644   
       Dilution of stock options                        322             352   

       Weighted average common and common 
         equivalent shares outstanding after 
         assumed exercise of options                 36,966          36,996   

       Primary earnings per common share               $.38            $.36   

Fully diluted:

       Net income                                   $14,130         $13,440   
       Add after tax convertible debenture 
         related expenses                               920             920   

       Net income as adjusted                       $15,050         $14,360   

       Weighted average common shares outstanding    36,644          36,644   
       Dilution of stock options                        340             363   
       Addition from assumed conversion of 
         convertible debentures                       5,083           5,083   

       Weighted average common and common 
         equivalent shares outstanding on a fully 
         diluted basis                               42,067          42,090   

       Fully diluted earnings per common share         $.36            $.34   




Exhibit 12

           TRIMAS CORPORATION AND SUBSIDIARIES
    COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
               (Dollar Amounts in Thousands)




                                                         Three Months Ended
                                                              March 31,        
                                                       1996              1995 
Earnings:

      Income before income taxes                      $23,170           $22,210
      Fixed charges                                     2,980             3,990

      Earnings before fixed charges                   $26,150           $26,200



Fixed Charges:

      Interest                                        $2,780            $ 3,790
      Portion of rental expense                          250                220

      Fixed charges                                   $3,030            $ 4,010



Ratios of earnings to fixed charges                      8.6                6.5
 

5 THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM TRIMAS CORPORATION'S FORM 10-Q AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS. 3-MOS DEC-31-1996 MAR-31-1996 79,160,000 0 97,580,000 1,530,000 91,990,000 269,890,000 296,120,000 120,800,000 633,820,000 59,100,000 187,040,000 370,000 0 0 350,520,000 633,820,000 147,700,000 147,700,000 100,240,000 100,240,000 0 0 2,690,000 23,170,000 9,040,000 14,130,000 0 0 0 14,130,000 .38 .36