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, 1995         
                                   -------------------------------------

                                       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, 1995 - 7,365,650.



                                  FORM 10-Q

                     AMREP CORPORATION AND SUBSIDIARIES

                                    INDEX
                                    -----


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

 Consolidated Financial Statements:

   Balance Sheets
     October 31, 1995 (Unaudited) and 
     April 30, 1995 (Audited)                                       1

   Statements of Operations and Retained Earnings (Unaudited)
     Six Months Ended October 31, 1995 and 1994                     2

   Statements of Operations and Retained Earnings (Unaudited)
     Three Months Ended October 31, 1995 and 1994                   3

   Statements of Cash Flows (Unaudited)
     Six Months Ended October 31, 1995 and 1994                    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, 1995 and April 30, 1995
             (Thousands, except par value and number of shares)

                                                October 31,   April 30,
                                                   1995          1995  
                                                -----------   ---------
                                                (Unaudited)   (Audited)
   ASSETS
   ------
   Cash and cash equivalents                       $  8,349    $  9,266
   Receivables, net:
     Real estate operations                           9,804      10,644
     Magazine circulation operations                 42,906      39,391
   Real estate inventory                             72,021      72,464
   Rental and other real estate projects              9,808      11,622
   Investment property                                8,389       8,751
   Property, plant and equipment-at cost-
     net of accumulated depreciation and
     amortization of $11,404 at October 31, 1995
     and $10,706 at April 30, 1995                   16,521      14,128
   Other assets                                      15,919      14,671
   Excess of cost of subsidiary over net
     assets acquired                                  5,205       5,205
                                                   --------    --------
                                                   $188,922    $186,142
                                                   ========    ========
   LIABILITIES AND SHAREHOLDERS' EQUITY
   ------------------------------------
   Accounts payable, deposits and 
     accrued expenses                              $ 30,771    $ 32,048
   Notes payable:
     Amounts due within one year                     13,822       9,105
     Amounts subsequently due                        46,049      50,015
   Collateralized mortgage obligations                2,430       2,533
   Deferred income taxes                             27,857      26,520
                                                   --------    --------
                                                    120,929     120,221
                                                   --------    --------
   Shareholders' equity:
     Common stock, $.10 par value;
       shares authorized--20,000,000;
       shares issued and outstanding--
       7,395,650 at October 31, 1995 and
       7,393,650 at April 30, 1995                      740         739
     Capital contributed in excess of par value      44,914      44,903
     Retained earnings                               22,339      20,279
                                                   --------    --------
                                                     67,993      65,921
                                                   --------    --------
                                                   $188,922    $186,142
                                                   ========    ========

   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, 1995 and 1994
            (Thousands, except shares and per share amounts)

                                              1995           1994    
                                          ------------   ------------
REVENUES
- --------
  Real estate operations:
    Home and condominium sales            $     47,551   $     42,811
    Land sales                                   3,456          4,965
                                          ------------   ------------
                                                51,007         47,776

  Magazine circulation operations               29,065         20,268
  Interest and other operations                  3,260          3,622
                                          ------------   ------------
                                                83,332         71,666
                                          ------------   ------------
COSTS AND EXPENSES
- ------------------
  Real estate cost of sales                     40,714         39,512
  Operating expenses:
    Magazine circulation operations             23,066         15,251
    Rental projects                                  -            340
    Real estate commissions and selling          3,236          2,964
    Other                                        3,180          3,173
  General and administrative:                                   
    Real estate operations and corporate         4,299          3,678
    Magazine circulation operations              3,352          2,332
  Interest, net                                  2,053          1,551
                                          ------------   ------------
                                                79,900         68,801
                                          ------------   ------------
    Income before provision
      for income taxes                           3,432          2,865

PROVISION FOR INCOME TAXES                       1,372          1,140 
                                          ------------   ------------
    Net income                                   2,060          1,725 
    
RETAINED EARNINGS, beginning of period          20,279         16,264
                                          ------------   ------------
RETAINED EARNINGS, end of period          $     22,339   $     17,989
                                          ============   ============
NET INCOME PER SHARE                      $       0.28   $       0.24 
                                          ============   ============
    Weighted average number of common
      shares outstanding                     7,395,020      7,310,326
                                          ============   ============

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, 1995 and 1994
            (Thousands, except shares and per share amounts)

                                              1995           1994    
                                          ------------   ------------
REVENUES
- --------
  Real estate operations:
    Home and condominium sales            $     24,046   $     21,313
    Land sales                                   1,469          2,180
                                          ------------   ------------
                                                25,515         23,493

  Magazine circulation operations               15,148         10,664
  Interest and other operations                  1,747          1,754
                                          ------------   ------------
                                                42,410         35,911
                                          ------------   ------------
COSTS AND EXPENSES
- ------------------
  Real estate cost of sales                     20,337         19,587
  Operating expenses:
    Magazine circulation operations             11,815          8,128
    Rental projects                                  -            307
    Real estate commissions and selling          1,654          1,629
    Other                                        1,525          1,508
  General and administrative:                                   
    Real estate operations and corporate         2,245          1,776
    Magazine circulation operations              1,660          1,046
  Interest, net                                  1,043            742
                                          ------------   ------------
                                                40,279         34,723
                                          ------------   ------------
    Income before provision
      for income taxes                           2,131          1,188

PROVISION FOR INCOME TAXES                         852            473 
                                          ------------   ------------
    Net income                                   1,279            715 
    
RETAINED EARNINGS, beginning of period          21,060         17,274
                                          ------------   ------------
RETAINED EARNINGS, end of period          $     22,339   $     17,989
                                          ============   ============
NET INCOME PER SHARE                      $       0.17   $       0.10 
                                          ============   ============
    Weighted average number of common
      shares outstanding                     7,395,650      7,316,831
                                          ============   ============

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, 1995 and 1994
                                 (Thousands)

                                                    1995          1994  
                                                ----------    ----------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                      $    2,060    $    1,725
                                                ----------    ----------
Adjustments to reconcile net income to
  net cash provided by operating activities -

    Depreciation and amortization                    3,945         3,008
    Changes in assets and liabilities -
      Receivables                                   (2,675)        4,961
      Real estate inventory                            443         2,361
      Rental and other real estate projects          1,814         1,652
      Investment property                              362          (166)
      Other assets                                  (4,636)       (2,557)
      Accounts payable, deposits and
        accrued expenses                            (1,223)       (4,667)
      Deferred income taxes                          1,337         1,093
                                                ----------    ----------
          Total adjustments                           (633)        5,685
                                                ----------    ----------
          Net cash provided by 
            operating activities                     1,427         7,410
                                                ----------    ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures                              (3,004)       (1,120)
  Other, net                                             -           600
                                                ----------    ----------
          Net cash used by investing activities     (3,004)         (520)
                                                ----------    ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from debt financing                      15,452        10,451
  Principal debt payments                          (14,804)      (17,026)
  Proceeds from exercise of stock options               12           254
                                                ----------    ----------
          Net cash provided (used) by financing
            activities                                 660        (6,321)
                                                ----------    ----------


See notes to consolidated financial statements.


                                       


      
                                       -4-


                                 FORM 10-Q
                     AMREP CORPORATION AND SUBSIDIARIES
              Statements of Cash Flows (Unaudited) (Page 2 of 2)
                  Six Months Ended October 31, 1995 and 1994
                                 (Thousands)


                                                   1995          1994   
                                                ----------    ----------

Increase (decrease) in cash and cash
 equivalents                                          (917)          569

CASH AND CASH EQUIVALENTS, beginning
  of period                                          9,266         6,623
                                                ----------    ----------
CASH AND CASH EQUIVALENTS, end
  of period                                     $    8,349    $    7,192
                                                ==========    ==========



SUPPLEMENTAL CASH FLOW INFORMATION:

  Interest paid - net of amounts capitalized    $    2,256    $    2,222
                                                ==========    ==========
  Income taxes paid                             $       35    $       58
                                                ==========    ==========























See notes to consolidated financial statements.



                                       -5-


                               FORM 10-Q
                   AMREP CORPORATION AND SUBSIDIARIES
         Notes to Consolidated Financial Statements (Unaudited)
                Six Months Ended October 31, 1995 and 1994






 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.


 Note 2: 
 -------  Certain  amounts  in  the  October  31,   1994  Statement  of
          Operations   have  been  reclassified  to  conform   to   the
          presentation used at October 31, 1995.


















                                       -6-


                                     FORM 10-Q
                       AMREP CORPORATION AND SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations 
                                October 31, 1995



          FINANCIAL CONDITION
          -------------------

          During  the  quarter  ended October  31,  1995,  the  Company 
          finalized  an agreement to increase its line-of-credit  which
          is   generally   available  for  its   magazine   circulation
          operations  from  $27.5  million  to  $32.5  million.    This
          agreement has extended the arrangement to August 31, 1998.  



          RESULTS OF OPERATIONS
          ---------------------

          Total  revenues for the six months and second  quarter  ended
          October  31,   1995  increased  approximately  16%  and  18%,
          respectively, over the similar periods last year,  reflecting
          higher  revenues   from both home and condominium  sales  and
          magazine  circulation  operations.   Revenues from  home  and
          condominium  sales  increased   approximately  11%  and  13%,
          respectively,  resulting  from  an increase  in  the  average
          revenues  per  housing unit closed.   426 housing units  were
          delivered  in the first six months periods of both years  and
          211  housing  units were delivered in the second  quarter  of
          both years. The average revenue  per unit closed increased to
          $111,600  and $114,000 in the six months and  second  quarter
          this year,  respectively,  from $100,500 and $101,000 in  the
          similar  periods  last year, resulting primarily  from  price
          increases  and  a  shift to the  building  of   larger,  more
          expensive houses in Rio Rancho.  The gross margin on  housing
          sales  increased  by  approximately  $3.0  million  and  $1.8
          million  in the six months and second quarter,  respectively,
          this  year  as  compared to the similar  periods  last  year,
          resulting  from  price  increases as well  as  the  favorable
          effect  of production strategies and efficiencies  introduced
          last fiscal year.   Revenues and gross profit from land sales
          decreased  primarily  due  to  a decrease  in  the  level  of
          commercial and industrial lot sales.  Land sale revenues  and
          related  gross  profits can vary from period to period  as  a
          result of the nature and timing of specific transactions, and
          is  not  an  indication of amounts that may  be  expected  to
          occur in future periods.  As a result of these factors, gross
          profit   from   housing   and   land   sales   increased   by
          approximately $2.0 million and $1.3 million in the six months
          and second quarter,  respectively,  this year as compared  to
          the similar periods last year.

                                       -7-


                                    FORM 10-Q
                       AMREP CORPORATION AND SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations 
                                October 31, 1995




          The increase in real estate commissions and selling  expenses
          in the six months and second quarter this year was  primarily
          the  result of increased revenues from home  and  condominium
          sales  partially  offset by a decrease in  land  sales.  Real
          estate  and  corporate general  and  administrative  expenses
          increased  from $3.7 million in the six months last  year  to
          $4.3  million in the similar period this year  and  increased
          from  $1.8  million in the second quarter last year  to  $2.2
          million  in  the similar period this year  due  primarily  to
          increases in payroll and various other general expenses.

          Revenues  from  magazine  circulation  operations   increased
          approximately  43%  and  42% in the  six  months  and  second
          quarter,  respectively,  this year as compared to the similar
          periods  last year.   The increase is  due primarily  to  the
          acquisition  in January 1995 of the business  of  Fulfillment
          Corporation  of  America  (FCA)  and  growth  in  fulfillment
          subscription services.   At the same time operating  expenses
          increased  approximately the same amount as revenues  in  the
          six months and increased a lesser amount than revenues in the
          second  quarter.  One  of the reasons  for  the  increase  in
          operating expenses is problems related to the integration  of
          FCA's  activities  with Kable's.   It is  expected  that  the
          profit  margin of the Fulfillment Division will improve  upon
          completion of the transition period.   Operating income  from
          the    magazine   circulation   operations    increased    by
          approximately  $200,000 in the second quarter this year  from
          the  similar period last year and remained approximately  the
          same in the six months.

          Interest  expense  increased in  the six  months  and  second
          quarter this year due primarily to higher average  borrowings
          for  the magazine circulation operations and higher  interest
          rates,  since a large portion of the Company's borrowings are
          related  to the prime rate.   Interest and other  operations'
          revenues  decreased in the six months this year  because  the
          prior year included various nonrecurring matters.

                        





                                       -8-


                                      PART II

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

        (a)  The Annual Meeting of Shareholders was held on November 1,
             1995.

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

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

                Nominee               "For"              "Withheld"
              -----------        ---------------        ------------
              Daniel Friedman       6,845,874               58,749
              Samuel N. Seidman     6,845,944               58,679
              Mohan Vachani         6,845,944               58,679


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

           (a)  Exhibits:

                4.    Amended  and  Restated  Loan  Agreement   between
                      American  National  Bank  and  Trust  Company  of
                      Chicago  and  Kable  News  Company,  Inc.   dated
                      October 6, 1995.

               27.    Financial Data Schedule.

           (b)  Reports on Form 8-K:
                
                During the quarter ended October 31,  1995,  Registrant
                filed  a  Current  Report  dated  September  29,  1995,
                reporting under Item 5. Other Events related to a
                                ------- ----- ------
                dispute with the Internal Revenue Service.




                                       -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 13, 1995      By:   /s/ Mohan Vachani
                                               -----------------------
                                               Senior Vice President,
                                               Chief Financial Officer
                                               



          Dated:  December 13, 1995     By:    /s/ Peter M. Pizza
                                               -----------------------
                                               Controller
                                                                       
                                               









                                       -10-






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


           4  Amended and Restated Loan Agreement between American
              National Bank and Trust Company of Chicago and Kable
              News Company, Inc. dated October 6, 1995.





          27  Financial Data Schedule































                                       -11-