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            October 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.)


      641 Lexington Avenue, Sixth Floor, New York, New York  10022      
     -------------------------------------------------------------------
      (Address of principal executive offices)         (Zip Code)


     Registrant's telephone number, including area code   (212) 705-4700
                                                        ----------------
     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 December 13, 1994 - 7,387,275.



                                  FORM 10-Q

                     AMREP CORPORATION AND SUBSIDIARIES

                                    INDEX
                                    -----


 PART I                                                          PAGE NO.
 ------                                                          --------
 Consolidated Financial Statements:

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

   Statements of Operations and Retained Earnings (Unaudited)
     Six Months Ended October 31, 1994 and 1993                     2
     Three Months Ended October 31, 1994 and 1993                   3

   Statements of Cash Flows (Unaudited)
     Six Months Ended October 31, 1994 and 1993                    4-5

   Notes to Consolidated Financial Statements                       6

 Management's Discussion and Analysis                              7-8



 PART II
 -------
 Other Information                                                  9

 Signatures                                                        10

 Exhibit Index                                                     11


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

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

   ASSETS
   ------
   Cash and temporary cash investments             $  7,192    $  6,623
   Receivables, net:
     Real estate operations                           9,657      13,122
     Magazine circulation operations                 32,785      34,281
   Real estate inventory                             68,741      71,102
   Rental and other real estate projects             12,522      14,174
   Investment property                                8,770       8,604
   Property, plant and equipment-at cost-
     net of accumulated depreciation and
     amortization:  October -  $11,342
                    April   -  $10,774               12,495      12,103
   Other assets                                      13,371      13,643
   Excess of cost of subsidiary over net
     assets acquired                                  5,205       5,205
                                                   --------    --------
                                                   $170,738    $178,857
                                                   ========    ========
   LIABILITIES AND SHAREHOLDERS' EQUITY
   ------------------------------------
   Accounts payable, deposits and 
     accrued expenses                              $ 27,299    $ 31,915
   Notes payable:
     Amounts due within one year                     14,592      12,725
     Amounts subsequently due                        32,957      38,013
   Project financing                                  4,522       6,205
   Collateralized mortgage obligations                2,703       4,406
   Deferred income taxes                             25,257      24,164
                                                   --------    --------
                                                    107,330     117,428
                                                   --------    --------
   Shareholders' equity:
     Common stock - $.10 par value
       authorized:  20,000,000 shares
       issued:      October - 7,338,775 shares
                    April   - 7,297,625 shares          734         730
     Capital contributed in excess of par value      44,685      44,435
     Retained earnings                               17,989      16,264
                                                   --------    --------
                                                     63,408      61,429
                                                   --------    --------
                                                   $170,738    $178,857
                                                   ========    ========

   See notes to consolidated financial statements.

                                       -1-

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

                                              1994           1993    
REVENUES                                  ------------   ------------
- - --------
  Real estate operations:
    Home and condominium sales            $     42,811   $     31,824
    Land sales                                   4,965          6,297
    Rental projects                                  -          2,915
                                          ------------   ------------
                                                47,776         41,036

  Magazine circulation operations               20,268         16,133
  Interest and other operations                  3,622          2.935
                                          ------------   ------------
                                                71,666         60,104
                                          ------------   ------------
COSTS AND EXPENSES
- - ------------------
  Real estate cost of sales                     39,506         29,932
  Operating expenses:
    Magazine circulation operations             15,105         11,600
    Rental operations                              340          4,514
    Real estate commissions and selling          3,289          2,590
    Other operations                             2,491          2,402
  General and administrative:                                   
    Real estate operations and corporate         4,041          3,898
    Magazine circulation operations              2,478          2,517
  Interest, net                                  1,551          1,364
                                          ------------   ------------
                                                68,801         58,817
                                          ------------   ------------
    Income before provision
      for income taxes                           2,865          1,287 

PROVISION FOR INCOME TAXES                       1,140            489 
                                          ------------   ------------
    Net income                                   1,725            798 
    
RETAINED EARNINGS, beginning of period          16,264         13,892
                                          ------------   ------------
RETAINED EARNINGS, end of period          $     17,989   $     14,690
                                          ============   ============
NET INCOME PER SHARE                      $       0.24   $       0.12 
                                          ============   ============
    Weighted average number of common
      shares outstanding                     7,310,053      6,898,308
                                          ============   ============

See notes to consolidated financial statements.
                                     
                                       -2-

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

                                              1994          1993    
REVENUES                                  ------------   ------------
- - --------
  Real estate operations:
    Home and condominium sales            $     21,313   $     15,050
    Land sales                                   2,180          2,615
    Rental projects                                  -          1,520
                                          ------------   ------------
                                                23,493         19,185

  Magazine circulation operations               10,664          8,546
  Interest and other operations                  1,754          1,361
                                          ------------   ------------
                                                35,911         29,092
                                          ------------   ------------
COSTS AND EXPENSES
- - ------------------
  Real estate cost of sales                     19,581         14,150
  Operating expenses:
    Magazine circulation operations              7,944          6,008
    Rental projects                                307          2,380
    Real estate commissions and selling          1,798          1,180
    Other operations                             1,206          1,178
  General and administrative:
    Real estate operations and corporate         1,915          2,041
    Magazine circulation operations              1,230          1,210
  Interest, net                                    742            681
                                          ------------   ------------
                                                34,723         28,828
                                          ------------   ------------
    Income before provision
      for income taxes                           1,188            264 

PROVISION FOR INCOME TAXES                         473            100 
                                          ------------   ------------
    Net income                                     715            164 
    
RETAINED EARNINGS, beginning of period          17,274         14,526
                                          ------------   ------------
RETAINED EARNINGS, end of period          $     17,989   $     14,690
                                          ============   ============
NET INCOME PER SHARE                      $       0.10   $       0.02 
                                          ============   ============
    Weighted average number of common
      shares outstanding                     7,316,285      7,177,325
                                          ============   ============

See notes to consolidated financial statements.

                                       -3-

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


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

  Cash received from real estate operations
    and other                                   $   54,922    $   42,610
  Cash received from magazine circulation
    operations, net of publisher payments           23,420        11,144
  Interest received                                    619           560
  Cash paid to suppliers and employees             (69,228)      (47,725)
  Cash paid to acquire land                            (43)            - 
  Interest paid                                     (2,222)       (2,642)
  Income taxes paid                                    (58)         (119)
                                                ----------    ----------
Net cash provided by operating activities            7,410         3,828
                                                ----------    ----------

CASH FLOWS FROM INVESTING ACTIVITIES:

  Capital expenditures                              (1,120)       (1,219)
  Other, net                                           600          (127)
                                                ----------    ----------
Net cash used by investing activities                 (520)       (1,346)
                                                ----------    ----------

CASH FLOWS FROM FINANCING ACTIVITIES:

  Proceeds from debt financing                      10,451         6,272
  Principal debt payments                          (17,026)      (12,633)
  Proceeds from exercise of stock options              250            98
  Proceeds from sale of stock                            4             -
                                                ----------    ----------
Net cash used by financing activities               (6,321)       (6,263)
                                                ----------    ----------
Increase (decrease) in cash and temporary cash 
investments                                            569        (3,781)
CASH AND TEMPORARY CASH INVESTMENTS, beginning
  of period                                          6,623         6,856
                                                ----------    ----------
CASH AND TEMPORARY CASH INVESTMENTS, end
  of period                                     $    7,192    $    3,075
                                                ==========    ==========

                                   




                                       -4-

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





                                                   1994          1993   
                                                ----------    ----------
RECONCILIATION OF NET INCOME TO
  NET CASH PROVIDED BY OPERATING ACTIVITIES:
                                             
Net income                                      $    1,725    $      798
                                                ----------    ----------

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

    Depreciation and amortization                    1,021           823
    Changes in assets and liabilities -
      Receivables                                    4,961        (5,961)
      Real estate inventory                          2,361        (2,985)
      Rental and other real estate projects          1,652         3,302
      Investment property                             (166)          466
      Other assets                                    (561)         (456)
      Accounts payable, deposits and
        accrued expenses                            (4,667)        7,562
      Deferred income taxes                          1,093           279
                                                ----------    ----------
          Total adjustments                          5,685         3,030
                                                ----------    ----------
          Net cash provided by 
            operating activities                $    7,410    $    3,828
                                                ==========    ==========


Supplemental schedule of noncash investing activities (dollars in thousands
per share amount):

Purchase of Capital Distribution Company assets
with 575,593 shares of AMREP Corporation stock
valued at $7.125 per share.                    $         -    $    4,101

                                               ===========    ==========


See notes to consolidated financial statements.




                                       -5-




                               FORM 10-Q
                   AMREP CORPORATION AND SUBSIDIARIES
         Notes to Consolidated Financial Statements (Unaudited)
              Three Months Ended October 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.























                                       -6-

                                      
                                  FORM 10-Q
                     AMREP CORPORATION AND SUBSIDIARIES
                  Management's Discussion and Analysis of
        Financial Condition and Results of Operations (Page 1 of 2)
                              October 31, 1994



     RESULTS OF OPERATIONS
     ---------------------
     The  improvement  in  the results for the six  months  and  second
     quarter  as compared to the similar periods last year reflects  an
     increase  in  gross  profit from housing  sales  of  approximately
     $1,400,000  and $750,000,  respectively,  and an increase  in  the
     pretax income from Kable News operations of approximately $520,000
     and $230,000,  respectively. In addition, income from interest and
     other operations increased by approximately $430,000 and $200,000,
     respectively.  This was due primarily to the reversal in the first
     quarter  this  year  of cost estimates which  were  not  incurred,
     increased profits from AMREP Solutions and cost incurred last year
     at the Brandywine and Country Meadows housing projects which  were
     in  their start-up phase and included in other operations.   Also,
     the six months and second quarter of fiscal 1994 results include a
     loss  of  $1,599,000  and  $860,000,  respectively,   from  rental
     projects,  principally The Classic at West Palm Beach, compared to
     $340,000 and $307,000,  respectively,  in the similar periods this
     year.

     These  operating improvements were offset by a decrease  in  gross
     profit  from land sales of approximately $1,320,000 and  $350,000,
     respectively as compared to the similar periods last year;  and  a
     $620,000 increase in real estate commissions and selling  expenses
     in the second quarter this year as compared to the similar  period
     last  year primarily due to increased closings at  the  Brandywine
     and Country Meadows housing projects which were in their  start-up
     phase last year and increased selling prices and home closings  at
     Rio Rancho.

     The  increases  in  gross profit from housing  sales  was  due  to
     increased volume and increases in housing prices.   The number  of
     housing  units closed increased by 60 units,  from 366 to 426,  in
     the six months fiscal 1995, and by 38 units,  from 173 to 211,  in
     the second quarter fiscal 1995, as compared to the similar periods
     last year.

     The  increase in pretax income from Kable News operations  in  the
     six  months  and  second quarter fiscal 1995 as  compared  to  the
     similar periods last year (from approximately $1,710,000 last year
     to $2,230,000 this year in the six months and from $1,120,000 last 





                                       -7-

                                 FORM 10-Q
                     AMREP CORPORATION AND SUBSIDIARIES
                  Management's Discussion and Analysis of
        Financial Condition and Results of Operations (Page 2 of 2)
                              October 31, 1994





     year  to  $1,350,000 this year in the  second  quarter)  primarily
     reflects  substantially improved results from  newsstand  revenues
     related to the acquisition of newsstand distribution contracts  of
     Capital Distributing Company in August 1993.

     The  increase  in interest expenses in the six months  and  second
     quarter  of  fiscal 1995 as compared to the similar  periods  last
     year  is  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.

































                                       -8-




                                PART II

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

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

              (a)   The  Annual  Meeting of Shareholders  was  held  on
              September 23, 1994.

              (b)   At the meeting,  Edward B.  Cloues,  II,  David  N.
              Dinkins, Harvey I. Freeman and James Wall were elected as  
              directors.   The terms of office as directors  of  Jerome
              Belson,  Joseph Cohen, Daniel Friedman, Anthony Gliedman,
              Nick G.  Karabots,  Samuel N.  Seidman and Mohan  Vachani
              continued after the meeting.

              (c)    Shareholders  cast  votes  for  the  election   of
              directors as follows:

                     Nominee            "For"           "Withheld"     
              --------------------    ---------       -------------
              Edward B. Cloues, II    6,327,165           87,608
              David N. Dinkins        5,974,989          439,784
              Harvey I. Freeman       6,341,961           72,812
              James Wall              6,332,015           82,758


     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 three months ended October 31, 1994.









                                      -9- 




                                   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:  December 14, 1994      By:   /s/ Anthony B. Gliedman    
                                               -----------------------
                                               Chairman of the Board,
                                               Chief Executive Officer
                                               and President



          Dated:  December 14, 1994      By:   /s/ Rudolph J. Skalka  
                                               -----------------------
                                               Vice President, Finance
                                               and Principal Accounting
                                               Officer












                                       -10- 





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


          27.     Financial Data Schedule







































                                      -11-