SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


          [X] QUARTERLY REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

     For the quarterly period ended       July 31, 1994                     
                                   -----------------------------------------
                                       OR
                                        
          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

     For the transition period from                    to                   
                                    ------------------    ------------------

     Commission File Number  1-4702 
                            --------

      AMREP Corporation                                                     
     -----------------------------------------------------------------------
      (Exact name of registrant as specified in its charter)


      Oklahoma                                            59-0936128        
     -----------------------------------------------------------------------
      (State or other jurisdiction of                  (I.R.S. Employer
       incorporation or organization)                   Identification No.)


      10 Columbus Circle, New York, New York              10019             
     -----------------------------------------------------------------------
      (Address of principal executive offices)         (Zip Code)


     Registrant's telephone number, including area code   (212)541-7300     
                                                         -------------------

     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         
                         -------                 -------

     Number of Shares of Common Stock, par value $.10 per share, outstanding
     at September 13, 1994 - 7,308,125.




                                  FORM 10-Q

                     AMREP CORPORATION AND SUBSIDIARIES

                                    INDEX
                                    -----


 PART I                                                          PAGE NO.
 ------                                                          --------

 Consolidated Financial Statements:

   Balance Sheets
     July 31, 1994 (Unaudited) and April 30, 1994 (Audited)         1

   Statements of Operations and Retained Earnings (Unaudited)
     Three Months Ended July 31, 1994 and 1993                      2

   Statements of Cash Flows (Unaudited)
     Three Months Ended July 31, 1994 and 1993                     3-4

   Notes to Consolidated Financial Statements                       5 

 Management's Discussion and Analysis                               6



 PART II
 -------

 Other Information                                                  7

 Signatures                                                         8

 Exhibit Index                                                      9


                                FORM 10-Q
                    AMREP CORPORATION AND SUBSIDIARIES
                       Consolidated Balance Sheets
                     July 31, 1994 and April 30, 1994
             (Thousands, except par value and number of shares)

                                                  July 31,    April 30,
                                                    1994        1994   
                                                  ---------   ---------
                                                (Unaudited)   (Audited)

   ASSETS
   ------
   Cash and temporary cash investments             $  6,531    $  6,623
   Receivables, net:
     Real estate operations                          10,337      13,122
     Magazine circulation operations                 36,351      34,281
   Real estate inventory                             69,076      71,102
   Rental and other real estate projects             13,100      14,174
   Investment property                                8,571       8,604
   Property, plant and equipment-at cost-
     net of allowance for depreciation and
     amortization:  July  - $11,043
                    April - $10,774                  12,320      12,103
   Other assets                                      13,265      13,643
   Excess of cost of subsidiary over net
     assets acquired                                  5,205       5,205
                                                   --------    --------
                                                   $174,756    $178,857
                                                   ========    ========
   LIABILITIES AND SHAREHOLDERS' EQUITY
   ------------------------------------
   Accounts payable, deposits and 
     accrued expenses                              $ 31,611    $ 31,915
   Notes payable:
     Amounts due within one year                     13,399      12,725
     Amounts subsequently due                        34,540      38,013
   Project financing                                  5,082       6,205
   Collateralized mortgage obligations                2,853       4,406
   Deferred income taxes                             24,793      24,164
                                                   --------    --------
                                                    112,278     117,428
                                                   --------    --------
   Shareholders' equity:
     Common stock - $.10 par value
       authorized:  20,000,000 shares
       issued:      July  - 7,305,125 shares
                    April - 7,297,625 shares            730         730
     Capital contributed in excess of par value      44,474      44,435
     Retained earnings                               17,274      16,264
                                                   --------    --------
                                                     62,478      61,429
                                                   --------    --------
                                                   $174,756    $178,857
                                                   ========    ========

   See notes to consolidated financial statements.

                                       -1-


                                FORM 10-Q
                   AMREP CORPORATION AND SUBSIDIARIES
 Consolidated Statements of Operations and Retained Earnings (Unaudited)
               Three Months Ended July 31, 1994 and 1993
           (Thousands, except shares and per share amounts)

                                              1994           1993    
                                          ------------   ------------
REVENUES
- - --------
  Real estate operations:
    Home and condominium sales            $     21,498   $     16,774
    Land sales                                   2,785          3,682
    Rental projects                                  -          1,395
                                          ------------   ------------
                                                24,283         21,851

  Magazine circulation operations                9,604          7,587
  Interest and other operations                  1,868          1,574
                                          ------------   ------------
                                                35,755         31,012
                                          ------------   ------------
COSTS AND EXPENSES
- - ------------------
  Real estate cost of sales                     19,925         15,782
  Operating expenses:
    Magazine circulation operations              7,161          5,592
    Rental projects                                 33          2,134
    Real estate commissions and selling          1,491          1,410
    Other operations                             1,285          1,224
  General and administratiave:
    Real estate operations and corporate         2,126          1,857
    Magazine circulation operations              1,248          1,307
  Interest, net                                    809            683
                                          ------------   ------------
                                                34,078         29,989
                                          ------------   ------------
    Income before provision
      for income taxes                           1,677          1,023

PROVISION FOR INCOME TAXES                         667            389
                                          ------------   ------------
    Net income                                   1,010            634
    
RETAINED EARNINGS, beginning of period          16,264         13,892
                                          ------------   ------------
RETAINED EARNINGS, end of period          $     17,274   $     14,526
                                          ============   ============
NET INCOME PER SHARE                      $       0.14   $       0.10
                                          ============   ============
    Weighted average number of common
      shares outstanding                     7,303,821      6,619,319
                                          ============   ============

See notes to consolidated financial statements.



                                       -2-


                                FORM 10-Q
                     AMREP CORPORATION AND SUBSIDIARIES
              Statements of Cash Flows (Unaudited) (Page 1 of 2)
                 Three Months Ended July 31, 1994 and 1993
                                 (Thousands)


                                                    1994          1993  
                                                ----------    ----------
CASH FLOWS FROM OPERATING ACTIVITIES:

  Cash received from real estate operations
    and other                                   $   29,018    $   22,169
  Cash received from magazine circulation
    operations, net of publisher payments           12,271         5,001
  Interest received                                    438           288
  Cash paid to suppliers and employees             (34,251)      (20,924)
  Cash paid to acquire land                            (28)           -- 
  Interest paid                                     (1,555)       (1,364)
  Income taxes paid                                     --          (117)
                                                ----------    ----------
Net cash provided by operating activities            5,893         5,053
                                                ----------    ----------

CASH FLOWS FROM INVESTING ACTIVITIES:

  Capital expenditures                                (506)         (706)
  Other, net                                           (43)          (30)
                                                ----------    ----------
Net cash used by investing activities                 (549)         (736)
                                                ----------    ----------

CASH FLOWS FROM FINANCING ACTIVITIES:

  Proceeds from debt financing                       3,501         1,080
  Principal debt payments                           (8,976)       (7,602)
  Proceeds from exercise of stock options               39            --
                                                ----------    ----------
Net cash used by financing activities               (5,436)       (6,522)
                                                ----------    ----------
Decrease in cash and temporary cash investments        (92)       (2,205)

CASH AND TEMPORARY CASH INVESTMENTS, beginning
  of period                                          6,623         6,856
                                                ----------    ----------
CASH AND TEMPORARY CASH INVESTMENTS, end
  of period                                     $    6,531    $    4,651
                                                ==========    ==========

                                   




                                       -3-



                                 FORM 10-Q
                     AMREP CORPORATION AND SUBSIDIARIES
              Statements of Cash Flows (Unaudited) (Page 2 of 2)
                 Three Months Ended July 31, 1994 and 1993
                                 (Thousands)





                                                   1994          1993   
                                                ----------    ----------
RECONCILIATION OF NET INCOME TO
  NET CASH PROVIDED BY OPERATING ACTIVITIES:
                                             
Net income                                      $    1,010    $      634
                                                ----------    ----------

Adjustments to reconcile net income to
  net cash provided by operating activities -

    Depreciation and amortization                    1,461         1,219
    Changes in assets and liabilities -
      Receivables                                      715        (1,036)
      Real estate inventory                          2,026        (1,382)
      Rental and other real estate projects          1,074         2,154
      Investment property                               33           476
      Other assets                                    (751)       (1,027)
      Accounts payable, deposits and
        accrued expenses                              (304)        3,834
      Deferred income taxes                            629           181
                                                ----------    ----------
          Total adjustments                          4,883         4,419
                                                ----------    ----------
          Net cash provided by 
            operating activities                $    5,893    $    5,053
                                                ==========    ==========











See notes to consolidated financial statements.




                                       -4-


                               FORM 10-Q
                   AMREP CORPORATION AND SUBSIDIARIES
         Notes to Consolidated Financial Statements (Unaudited)
               Three Months Ended July 31, 1994 and 1993



 Note 1:  The  consolidated financial statements included  herein  have
 -------  been prepared by the Company, without audit,  pursuant to the
          rules  and   regulations  of  the  Securities  and   Exchange
          Commission.   The  consolidated financial statements  reflect
          all   adjustments which  are,  in the opinion of  management,
          necessary  to reflect a fair  presentation of the results for 
          the  interim  periods  presented.   Certain  information  and 
          footnote   disclosures    normally    included  in  financial
          statements  prepared  in accordance with generally   accepted  
          accounting   principles   have  been  condensed  or   omitted   
          pursuant to such rules and  regulations, although the Company   
          believes  that  the   disclosures are adequate  to  make  the   
          information presented not  misleading.  It is suggested  that  
          these    consolidated  financial   statements  be   read   in  
          conjunction with the  consolidated  financial statements  and  
          the  notes thereto included  in the  Company's latest  annual  
          report on Form 10-K.



























                                       -5-


                                  FORM 10-Q
                     AMREP CORPORATION AND SUBSIDIARIES
                  Management's Discussion and Analysis of
               Financial Condition and Results of Operations
                               July 31, 1994


     FINANCIAL CONDITION
     -------------------
     One  of  the  lenders  under  a  line-of-credit  for  Real  Estate
     Operations  agreed  to  increase this line by  $2,000,000  and  to
     extend the maturity of the line to October 31, 1995.   The Company
     believes  the  remaining lines-of-credit will be renewed  as  they
     mature.

     RESULTS OF OPERATIONS
     ---------------------
     The improvement in the results for the first quarter,  as compared
     to  the similar period last year,  reflects an increase  in  gross
     profit   from   housing  sales  of  approximately   $650,000;   an
     improvement  in  the pretax income from Kable News  operations  of
     approximately $290,000;  and an increase of approximately $230,000
     in  income from interest and other operations due primarily  to  a
     reversal  of  cost estimates which were not incurred.   Also,  the
     first  quarter of fiscal 1994 results include a loss  of  $739,000
     from rental projects,  principally The Classic at West Palm Beach,
     compared to only $33,000 this year.

     These  operating improvements were offset by a decrease  in  gross
     profit from land sales of approximately $970,000;  and a  $270,000
     increase  in general and administrative expenses related  to  real
     estate  and  corporate,  primarily due to cost  related  to  early
     redemption  of  four  collateralized  mortgage  bond  series   and
     increases in payroll and benefits.

     The  increase  in  gross  profit from housing  sales  was  due  to
     increased  volume  and increases in housing prices.   The  Company
     closed 215 housing units in the first quarter fiscal 1995 compared
     to 193 units in the similar period last year.

     The  increase in pretax income from Kable News operations  in  the
     first  quarter fiscal 1995 as compared to the similar period  last
     year  (approximately  $880,000 this year and $590,000  last  year)
     primarily  reflects substantially improved results from  newsstand
     revenues  primarily  related  to  the  acquisition  of   newsstand
     distribution  contracts of Capital Distributing Company in  August
     1993.

     The increase in interest expense in the first quarter fiscal  1995
     as  compared to the similar period last year is primarily  due  to
     increased  borrowings related to real estate operations and  Kable
     News operations and an increase in the prime interest rate.   This
     increase  was  partially offset by capitalization of  interest  on
     construction projects this year.

                                       -6-





                                PART II


                           Other Information
                           -----------------

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

              (a).  Exhibits

                    27.  Financial Data Schedule.

              (b).  Reports on Form 8-K

                    No  reports  on Form 8-K were filed  by  Registrant
                    during the quarter ended July 31, 1994.






























                                       -7-





                                   SIGNATURES
                                   ----------




              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.





                                                  AMREP CORPORATION
                                                     (Registrant)





          Dated:  September 13, 1994     By:   /s/ Anthony B. Gliedman    
                                               -----------------------
                                               Chairman of the Board,
                                               Chief Executive Officer
                                               and President



          Dated:  September 13, 1994     By:   /s/ Rudolph J. Skalka  
                                               ----------------------
                                               Vice President, Finance
                                               and Principal Accounting        
                                               Officer











                                       -8- 




                                  EXHIBIT INDEX
                                  -------------


              27.  Financial Data Schedule































                                             








                                       -9-