HOME PROPERTIES OF NEW YORK INC
10-Q/A, 1996-11-13
REAL ESTATE INVESTMENT TRUSTS
Previous: HOME PROPERTIES OF NEW YORK INC, 8-K/A, 1996-11-13
Next: HOME PROPERTIES OF NEW YORK INC, 10-Q/A, 1996-11-13



<PAGE>


                  SECURITIES AND EXCHANGE COMMISSION 
                        WASHINGTON, DC  20549

                              FORM 10-Q/A
                           AMENDMENT NO. 1

     (Mark One)

          /x/  QUARTERLY REPORT PURSUANT TO SECTION 13 OR
               15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

               For the quarterly period ended March 31, 1996
               ---------------------------------------------

                               OR

            // TRANSITION REPORT PURSUANT TO SECTION 13 OR
               15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

               Commission File Number 1-13136
               ------------------------------

               HOME PROPERTIES OF NEW YORK, INC.
               ---------------------------------
     (Exact name of registrant as specified in its charter)


           MARYLAND                          16-1455126
           --------                          ----------
(State or other jurisdiction of      (IRS Employer Identification
incorporation or organization)                  Number)
                                
          850 Clinton Square, Rochester, New York 14604
          ---------------------------------------------
       (Address of principal executive offices) (Zip Code)
                                
                         (716) 546-4900
                         --------------
      (Registrant's telephone number, including area code)
                                
                               N/A
                         --------------
             (Former name, former address and former
               year, if changed since last report)
                                
Indicate  by  check  mark whether 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:
                                   
    Class of Common Stock          Outstanding at April 30, 1996
    ---------------------          -----------------------------
        $.01 par value                       5,412,556

                                                                 Page 1 of 15
<PAGE>
<TABLE>
                 PART I - FINANCIAL INFORMATION
                  ITEM 1.  FINANCIAL STATEMENTS
                                
                HOME PROPERTIES OF NEW YORK, INC.
                                
                   CONSOLIDATED BALANCE SHEETS
              MARCH 31, 1996 AND DECEMBER 31, 1995
         (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                

<CAPTION>
                                         1996            1995
                                         -----------     ----------
                                         (Unaudited)     (Note 1)

<S>                                      <C>             <C>
ASSETS
Real estate:
  Land                                   $  7,789        $  7,065
  Buildings, improvements and equipment   209,730         191,138
                                         --------        --------
                                          217,519         198,203
  Less:  accumulated depreciation        ( 34,138)       ( 32,258)
                                         --------         -------
        Real estate, net                  183,381         165,945

Cash and cash equivalents                     444             812
Cash in escrows                             3,902           3,754
Advances to affiliates                      4,087           5,097
Deferred charges and other assets          13,551           5,854
                                         --------        --------
        Total assets                     $205,365        $181,462
                                         ========        ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Mortgage notes payable                   $ 97,376        $ 86,149
Notes payable                                 419             470
Line of credit                              8,330           4,500
Accounts payable                            1,814           1,657
Accrued interest payable                      530             383
Accrued expenses and other liabilities      1,946           1,882
Security deposits                           2,158           1,902
                                         --------        --------
        Total liabilities                 112,573          96,943
                                         --------        --------

Minority interest                          18,567           8,739
                                         --------        --------

Commitments and contingencies

Stockholders' equity:
   Preferred stock, $.01 par value;
     10,000,000 shares authorized;
     no shares issued                           -               -
   Common stock, $.01 par value;
     30,000,000 shares authorized;
     5,411,721 shares issued
     and outstanding                           54              54
   Excess stock, $.01 par value;
     10,000,000 shares authorized;
     no shares issued                           -               -
  Additional paid-in capital               83,467          83,413
  Distributions in excess of
    accumulated earnings                 (  9,296)       (  7,687)
                                          -------         -------
Total stockholders' equity                 74,225          75,780
                                          -------         -------

        Total liabilities and
          stockholders' equity           $205,365        $181,462
                                         ========        ========
</TABLE>


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

                                                                 Page 2 of 15
<PAGE>
<TABLE>
                HOME PROPERTIES OF NEW YORK, INC.
                                
              CONSOLIDATED STATEMENTS OF OPERATIONS
       FOR THE THREE MONTHS ENDED MARCH 31, 1996 AND 1995
   (UNAUDITED, IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

<CAPTION>
                                        1996            1995
                                        ----------      ----------
<S>                                     <C>             <C>  
Revenues:

  Rental income                         $    9,686      $    7,081
  Property other income                        253             271
  Other income                                 753             225
  Equity in income (loss) from
    operations of HP Management and
    Conifer Realty                      (      152)     (       16)
                                         ---------       ---------
        Total revenues                      10,540           7,561
                                         ---------       ---------

Expenses:

  Operating and maintenance                  5,421           3,701
  General and administrative                   360             254
  Interest                                   2,046           1,354
  Depreciation and amortization              1,903           1,401
                                         ---------       ---------
        Total expenses                       9,730           6,710
                                         ---------       ---------


Income before minority interest                810             851
Minority interest                              147              84
                                         ---------       ---------

Net income                               $     663       $     767
                                         =========       =========

Per share data:
  Net income                                  $.12            $.14
                                         =========       =========

Weighted average number of
  shares outstanding                     5,409,824       5,408,434
                                         =========       =========
</TABLE>


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


                                                                 Page 3 of 15

<PAGE>
<TABLE>
                HOME PROPERTIES OF NEW YORK, INC.
                                
              CONSOLIDATED STATEMENTS OF CASH FLOWS
       FOR THE THREE MONTHS ENDED MARCH 31, 1996 AND 1995
                    (UNAUDITED, IN THOUSANDS)
<CAPTION>
                                                          1996        1995
                                                          -------     -------
<S>                                                       <C>         <C> 
Cash flows from operating activities:
  Net income                                              $   663     $   767
                                                          -------     -------
                                                          
  Adjustments to reconcile net income to net              
  cash provided by operating activities:                  
     Equity in income of HP Management and Conifer Realty     152          16
     Income allocated to minority interest                    147          84
     Depreciation and amortization                          2,040       1,577
     Changes in assets and liabilities:                    
        Cash in escrows                                    (  148)        890
        Deferred charges and other assets                  (2,666)     (7,057)
        Accounts payable and accrued liabilities              624      (  213)
                                                           ------      ------
        Total adjustments                                     149      (4,703)
                                                           ------      ------ 
        Net cash provided by (used in)
          operating activities                                812      (3,936)
                                                           ------      ------

Cash flows used in investing activities:
   Purchase of properties, net of mortgage notes assumed   (2,076)     (  152)
   Additions to properties                                 (1,103)     (1,286)
   Advances to affiliates                                  (3,744)     (1,033)
   Payments on advances to affiliates                       4,754         200
                                                           ------     -------
        Net cash used in investing activities              (2,169)     (2,271)
                                                           ------     -------

Cash flows from financing activities:
   Proceeds from sale of common stock                          54           -
   Proceeds from mortgage and other notes payable               -       6,500
   Payments of mortgage and other notes payable            (  260)     (5,773)
   Proceeds from line of credit                             8,030       8,327
   Payments on line of credit                              (4,200)          -
   Dividends and distributions paid                        (2,759)     (2,474)
   Additions to deferred loan costs                        (   82)     (  196)
   Capital contribution to minority interest                  206           -
                                                           ------      ------
        Net cash provided by financing activities             989       6,384
                                                           ------      ------
Net increase (decrease) in cash                            (  368)        177
Cash and cash equivalents:                                             
   Beginning of period                                        812       1,635
                                                           ------      ------
   End of period                                           $  444      $1,812
                                                           ======      ======

Supplemental disclosure of cash flow information:
  Cash paid for interest                                   $1,757      $1,039
                                                           ======      ======
</TABLE>

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


                                                                 Page 4 of 15
<PAGE>
                HOME PROPERTIES OF NEW YORK, INC.
                                
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   (UNAUDITED, IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

1.   Unaudited Interim Financial Statements

     The   interim  consolidated  financial  statements  of  Home
     Properties  of New York, Inc. (the "Company")  are  prepared
     pursuant  to  the requirements for reporting on  Form  10-Q.
     Accordingly,   certain   disclosures   accompanying   annual
     financial  statements prepared in accordance with  generally
     accepted  accounting principles are omitted.   The  year-end
     balance  sheet  data  was  derived  from  audited  financial
     statements, but does not include all disclosures required by
     generally accepted accounting principles.  In the opinion of
     management,  all  adjustments, consisting solely  of  normal
     recurring  adjustments, necessary for the fair  presentation
     of  the  consolidated financial statements for  the  interim
     periods have been included.  The current period's results of
     operations  are not necessarily indicative of results  which
     ultimately  may  be  achieved for  the  year.   The  interim
     consolidated  financial statements and notes thereto  should
     be  read  in  conjunction with the financial statements  and
     notes  thereto included in the Company's Form 10-K, as filed
     with  the  Securities and Exchange Commission on  March  15,
     1996.

2.   Organization and Basis of Presentation

     Organization

     Home  Properties of New York, Inc. (the " Company  "  )  was
     formed  in November 1993, as a Maryland corporation  and  is
     engaged  primarily in the ownership, management, acquisition
     and  development  of residential apartment communities.   On
     August  4,  1994,  the Company completed an  initial  public
     offering  (  " IPO " ) of 5,408,000 shares of common  stock.
     Net  proceeds  from  the IPO of approximately  $94,000  were
     contributed  to  Home Properties of New York,  L.P.  (the  "
     Operating Partnership " ) in exchange for units representing
     a  90.4%  general  partnership  interest  in  the  Operating
     Partnership.  The Operating Partnership acquired all of  the
     assets  and  assumed all of the liabilities of the  Original
     Properties   (the  predecessor  to  the  Company)   and   in
     connection therewith, (i) issued 575,375 units, representing
     a  9.6%  minority interest in the Operating Partnership,  to
     insiders of Home Leasing Corporation ( " HLC " ); (ii)  paid
     $30,600  in cash to the partners of the Original Properties;
     (iii)  prepaid  approximately $29,600 of  the  approximately
     $58,000 of mortgage indebtedness on the Original Properties;
     and   (iv)   acquired  four  residential   properties   from
     unaffiliated sellers for approximately $32,400 in  cash  and
     the  assumption of approximately $3,300 in existing mortgage
     indebtedness.

     The  Original Properties is not a legal entity but rather  a
     combination  of twelve entities which were wholly  owned  by
     HLC  and  its  affiliates that were reorganized  to  combine
     HLC's interest in certain investment properties and property
     management  operations.  The entities  owned  100%  of  each
     property.

     The  property management, leasing and development activities
     for  properties affiliated with HLC, which were not combined
     with  the  Original Properties, and certain other properties
     not  affiliated  with HLC, are performed by Home  Properties
     Management, Inc. (" HP Management ").  HP Management  issued
     non-voting  common  stock  to the Operating  Partnership  in
     exchange   for  management  contracts  for  commercial   and
     development  managed  properties and certain  other  assets.
     This  exchange entitles the Operating Partnership to receive
     99%   of  the  economic  interest  of  HP  Management.   The
     remaining 1% economic interest and voting stock were  issued
     to the owners of HLC.


                                                                 Page 5 of 15
<PAGE>
                HOME PROPERTIES OF NEW YORK, INC.
                                
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   (UNAUDITED, IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)



2.   Organization and Basis of Presentation (Continued)

     On  January 1, 1996, the Operating Partnership acquired  the
     operations  of Conifer Realty, Inc. and Conifer Development,
     Inc.  ("Conifer") and purchased certain of Conifer's  assets
     for  a  total acquisition price of $15,434.  The acquisition
     was  funded  by issuing 486,864 Operating Partnership  units
     (UPREIT units, valued at $17.25 per unit), the assumption of
     $6,801  of existing mortgage debt and $235 in cash  paid  to
     outside partners.  Additional consideration will be paid  in
     UPREIT units if development fee income exceeds target levels
     over the next five years.

     The   purchase  price  is  allocated  to  three  communities
     containing  358 units valued at $10,173, general partnership
     interests in 2,804 apartment units that Home Properties will
     manage valued at $1,757, goodwill valued at $3,348 and other
     assets valued at $156.

     The  acquisition  will be accounted for using  the  purchase
     method  of  accounting  and,  accordingly,  the  results  of
     operations   are  included  from  the  date  of  acquisition
     forward.

     The  property management, leasing and development activities
     for  properties affiliated with the Conifer acquisition  are
     performed   by  Conifer  Realty  Corp.  ("Conifer  Realty").
     Conifer  Realty  issued  non-voting  common  stock  to   the
     Operating  Partnership in exchange for management  contracts
     for   residential,   commercial  and   development   managed
     properties and certain other assets.  This exchange entitles
     the  operating  Partnership to receive 99% of  the  economic
     interest  of  Conifer  Realty.  The  remaining  1%  economic
     interest and voting stock were issued to the owners  of  HLC
     and Conifer.

     Basis of Presentation

     The  accompanying consolidated financial statements  include
     the   accounts   of  the  Company  and  its  81.8%   general
     partnership interest in the Operating Partnership.

     All  significant intercompany balances and transactions have
     been eliminated in these consolidated financial statements.

                                                                 Page 6 of 15
<PAGE>
                HOME PROPERTIES OF NEW YORK, INC.
                                
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   (UNAUDITED, IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)



3.   Deferred Charges and Other Assets

     Deferred charges and other assets consist of the following:

<TABLE>
<CAPTION>
                                                   March 31      December 31
                                                   1996          1995
                                                   --------      -----------
     <S>                                           <C>             <C>
     Deferred financing and interest rate
       reduction agreements                        $ 2,804         $ 3,564
     Goodwill                                        3,348               -
     Less:  Accumulated amortization               (   908)        ( 1,588)
                                                   -------          ------
               Net intangible assets                 5,244           1,976
     Prepaid expenses                                3,469           1,936
     Accounts receivable                             1,609           1,252
     Investment in HP Management and
       Conifer Realty                                  218             215
     Investment in general partnerships              1,741              14
     Land held for development                         848             334
     Other assets                                      422             127
                                                   -------          ------
               Total deferred charges and
               other assets                        $13,551          $5,854
                                                   =======          ======
</TABLE>
4.   Earnings Per Common Share

     Earnings  per common share amounts are based on the weighted
     average number of common shares and common equivalent shares
     (stock   options)  outstanding  during  the  quarter.    The
     conversion of an Operating Partnership unit to common  stock
     will  have  no effect on earnings per common share  as  unit
     holders  and stockholders effectively share equally  in  the
     net income of the Operating Partnership.

5.   Pro Forma Financial Information

     The Company completed an acquisition of the Fairways, a 200-
     unit  apartment community in Syracuse, New York on March  5,
     1996.   The  pro  forma results for the three  months  ended
     March  31, 1996 would not have been materially different  if
     the   property  had  been  acquired  on  January  1,   1996.
     Therefore,  no  pro  forma presentation  has  been  prepared
     reflecting this acquisition.


                                                                 Page 7 of 15
<PAGE>
               HOME PROPERTIES OF NEW YORK, INC.

        ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         RESULTS OF OPERATIONS AND FINANCIAL CONDITION

The  following discussion is based primarily on the  consolidated
financial statements of Home Properties of New York, Inc.  as  of
March  31,  1996  and 1995 and for the three-month  periods  then
ended.   This information should be read in conjunction with  the
accompanying consolidated financial statements and notes thereto.

Liquidity and Capital Resources

The  Company's  principal liquidity demands are  expected  to  be
distributions to stockholders, capital improvements  and  repairs
and  maintenance  for the properties, acquisition  of  additional
properties, property development and debt repayment.

The  Company has an unsecured line of credit of $15 million  with
an  available  balance of $6.7 million at March  31,  1996.   The
Company  will  utilize the available balance to finance  property
acquisitions,  capital  improvements,  property  development  and
other  corporate uses.  Borrowings under the line of credit  bear
interest  at  1.9%  over the one-month LIBOR rate.   Accordingly,
increases in interest rates will increase the Company's  interest
expense  and  as  a result will effect the Company's  results  of
operations  and financial condition.  The line of credit  expires
on  August 22, 1996.  The Company intends on either renewing  the
line for another year or establishing a new line with a different
institution.

In  October  of  1995,  the Company completed  three  refinancing
transactions  which reduced the interest rate  and  extended  the
maturity  of such indebtedness.  At March 31, 1996, the  weighted
average  rate  of  interest on mortgage  debt  is  7.6%  and  the
weighted  average maturity is 8.4 years.  Most  of  the  debt  is
fixed  rate,  with only 9% variable rate debt.  This  limits  the
exposure  to changes in interest rates, minimizing the effect  on
results of operations and financial condition.

The Company intends to meet its short-term liquidity requirements
through  net cash flows provided by operating activities and  the
line  of  credit.  The Company considers its ability to  generate
cash   to   continue  to  be  adequate  to  meet  all   operating
requirements  and  make  distributions  to  its  stockholders  in
accordance with the provisions of the Internal Revenue  Code,  as
amended, applicable to REITs.

To  the  extent  that the Company does not satisfy its  long-term
liquidity  requirements  through  net  cash  flows  provided   by
operating  activities  and  the line of  credit,  it  intends  to
satisfy  such  requirements through  the  use  of  UPREIT  units,
proceeds   from  the  Dividend  Reinvestment  Plan,  or   issuing
additional  common  shares or shares of the  Company's  preferred
stock.  The Company has successfully completed acquisitions using
equity  contributions in the form of partnership units  totalling
approximately $11 million, and expects to continue  to  fund  its
growth through its UPREIT structure.

Management  believes  that net cash flows provided  by  operating
activities  and the line of credit will be sufficient to  satisfy
the Company's cash requirements for the next one to two years.


                                                                 Page 8 of 15

<PAGE>
The following table sets forth information regarding the mortgage
indebtedness at March 31, 1996.
<TABLE>
<CAPTION>
                                                                   Principal
                                         Interest                  Balance as of
                                         Rate as of      Maturity  March 31,
Communities              Location        March 31, 1996  Date      1996  (000's)
- -----------              --------        --------------  --------  -------------
<S>                      <C>             <C>             <C>       <C>
Fixed Rate:
Westminster              Syracuse, NY     8.50%          07/01/96  $  3,230
Hamlet Court             Rochester, NY    8.25%          05/01/98     1,845
Conifer Court            Syracuse, NY    10.53%          11/01/99       417
Perinton, Riverton and   Rochester and
  Waterfalls               Buffalo, NY   6.75% (1)       08/01/00    12,161
Wedgewood Village        Columbus, OH    6.00% (2)       07/31/01     6,250
Williamstowne Village    Buffalo, NY     7.37% (3)       10/27/02    10,059
Brook Hill               Rochester, NY   7.75%           11/01/02     5,072
Garden Village           Buffalo, NY     7.75%           11/01/02     4,773
1600 Elmwood             Rochester, NY   7.75%           11/01/02     5,569
Village Green            Syracuse, NY    7.75%           11/01/02     4,972
Fairview  Heights        Ithaca, NY      7.71% (4)       11/30/03     4,073
Finger Lakes Manor       Rochester, NY   7.71% (4)       11/30/03     4,073
Springcreek/Meadows      Rochester,  NY  6.75% (5)       08/01/04     3,298
Idylwood                 Buffalo, NY     8.625%          11/01/05     9,522
Raintree Island          Buffalo, NY     8.50%           11/01/06     6,644
Conifer Village          Syracuse, NY    7.20%           06/01/10     3,170
Village Green
  (Fairways)             Syracuse, NY    8.23%           10/01/19     4,634
Raintree Island          Buffalo, NY     8.50%           05/01/20     1,230
Harborside Manor         Syracuse, NY    8.92%           07/01/27     5,084
                                                                   --------
                                                                     96,076
Floating Rate:
Westminster              Syracuse        Prime +1%       07/01/96     1,300
                                                                   --------
Subtotal                                                             97,376

Line of Credit:
Unsecured                N/A             30 day
                                         LIBOR +1.9%     On  Demand   8,330
                                                                   --------

                                                                   $105,706
                                                                   ========
</TABLE>

(1)   Fixed  through  August  4,  1999,  then  prime  +.5%  until
      maturity.
(2)   Fixed through August 4, 1999, then 5-year T-bill +2%  until
      maturity.
(3)   Fixed  through  November 1, 2000,  then  prime  +.5%  until
      maturity.
(4)   Fixed  through  April  30,  2000,  then  prime  +.5%  until
      maturity.
(5)   Fixed  through July 31, 1997, then 175 basis  points  above
      three year treasuries.


                                                                 Page 9 of 15

<PAGE>
Results of Operations

Comparison  of  three-months ended March 31,  1996  to  the  same
period in 1995

The  Company  has  17 apartment communities, one small  ancillary
convenience  shopping  area  and a  202  site  manufactured  home
community  which  were owned during both the three-month  periods
being  presented  (the  "Core  Properties").   The  Company   has
acquired  eight apartment communities from April 1, 1995  through
March  31,  1996 (the "Acquired Communities").  The inclusion  of
these   Acquired   Communities  generally   accounted   for   the
significant  changes in operating results for  the  three  months
ended March 31, 1996.

Of  the  $2,605,000  increase  in rental  income,  $2,210,000  is
attributable  to the Acquired Communities.  The balance  of  this
increase, which is from the Core Properties, was the result of an
increase  of  3.6%  in  weighted average rental  rates,  plus  an
increase in occupancy from 92.5% to 94.3%.

The  decrease in property other income is due to the net  results
for  properties accounted for on the equity method being included
in  1995,  where by 1996, the same properties had been  purchased
and  gross results are included in the consolidated statement  of
operations in the appropriate line categories.

Other  income  increased in 1996 by $528,000.  Of this  increase,
$345,000  is  from development fee income from  four  low  income
housing tax credit properties, $41,000 is from increased interest
income   and   $125,000  is  from  a  non-recurring  construction
management fee.

The  equity  in  the  loss from operations of HP  Management  and
Conifer  Realty  increased  by  $136,000.   The  management   and
development  activities  increased  greatly  in  1996  with   the
addition  of Conifer Realty.  Much of the development fee  income
from  low  income housing tax credit properties  will  be  earned
later in the year by Conifer Realty.  The results for both of the
three  month periods is not indicative of the full years' results
because development and construction fees tend to be earned later
in  the  year, reflecting the seasonal nature of development  and
construction.

Of the $1,720,000 increase in operating and maintenance expenses,
$1,383,000  is  attributable to the  Acquired  Communities.   The
balance  for the Core Properties represents a 9.1% increase  over
1995.   The main reason for increases at the Core Properties  can
be  traced  to  the extraordinary severe winter weather  in  1996
resulting  in  increased  utilities and  snow  removal  costs  of
$233,000.

General and administrative expenses increased by $106,000, or 42%
from  $254,000  in  the  three months ended  March  31,  1995  to
$360,000 in the three months ended March 31, 1996 primarily as  a
result  of  costs  associated with new  positions  added  and  an
increase  in  the  bonus accrued during 1996 from  the  incentive
compensation plan.


                                                                Page 10 of 15
<PAGE>
   Recent Accounting Developments

Effective January 1, 1996, the Company adopted the Statement of Financial
Accounting Standards No. 121 "Accounting for the Impairment of Long Lived
Assets" ("FAS 121").  FAS 121 established accounting standards for the 
impairment of long lived assets and is effective for fiscal years
beginning after December 15, 1995.  The impact of this new standard has not
had a material impact on the Company's financial condition or results of
operations.

In October, 1995, the Financial Accounting Standards Board issued the
Statement of Financial Accounting Standard No. 123, "Accounting for
Stock-Based Compensation" ("FAS 123").  FAS 123 establishes market value
accounting and reporting standards for stock-based employee compensation
plans.  Companies may elect to continue to account for stock-based 
compensation using the "intrinsic value approach" under APB Opinion 25.
Although the Company is required to adopt the standard in fiscal 1997, it
anticipates continuing to follow APB 25, with pro forma disclosures
required under FAS 123.  Therefore, adoption will have no impact on its 
financial position or results of operations.    


                                                                Page 11 of 15
<PAGE>
Funds From Operations

Management  considers funds from operations to be an  appropriate
measure   of  performance  of  an  equity  REIT.   The   National
Association  of Real Estate Investment Trusts ("NAREIT")  revised
White  Paper definition of funds from operations is income (loss)
before gains (losses) from the sale of property and extraordinary
items,  before  minority  interest in the Operating  Partnership,
plus real estate depreciation.  Management believes that in order
to  facilitate  a clear understanding of the combined  historical
operating results of the Company, funds from operations should be
considered  in  conjunction with net income as presented  in  the
consolidated  financial  statements  included  elsewhere  herein.
Funds  from  operations does not represent  cash  generated  from
operating  activities  in  accordance  with  generally   accepted
accounting principles and is not necessarily indicative  of  cash
available  to fund cash needs.  Funds from operations should  not
be considered as an alternative to net income as an indication of
the  Company's  performance  or to cash  flow  as  a  measure  of
liquidity.

The  calculation of funds from operations for the  previous  five
quarters  are presented below.  The sub-total labeled  "New  FFO"
represents  funds  from operations as calculated  under  NAREIT's
revised White Paper definition, which definition the Company  has
adopted effective January 1, 1996.  For comparison purposes,  the
presentation  calculates  funds from  operations  under  NAREIT's
previous  definition which included an addback  for  amortization
and depreciation from non-real property ("Old FFO").
<TABLE>
<CAPTION>
                            March 31   Dec. 31   Sept. 30   June 30   March 31
                            1996       1995      1995       1995      1995
                            --------   -------   --------   -------   --------
<S>                         <C>       <C>        <C>        <C>       <C>   
Net income (loss)           $  663    ($   15)   $1,119     $  925    $  767
Minority interest              147    (     1)      126        105        84
Extraordinary item               -      1,390         -          -         -
Depreciation from
  real property              1,870      1,738     1,649      1,447     1,406
Depreciation from
  real property from
  unconsolidated entities       69         41        97         78        69
                            ------     ------    ------      -----     -----

New FFO                      2,749      3,153     2,991      2,555     2,326

Depreciation - other             9          8         8          7         7
Depreciation - other, from
  unconsolidated entities       18         12        12         12         9
Amortization:
  Deferred financing            61         64        92         83        88
  Included in interest          84         83        84         84        84
  Goodwill                      21          -         -          -         -
                            ------     ------    ------     ------    ------
Old FFO                     $2,942     $3,320    $3,187     $2,741    $2,514
                            ======     ======    ======     ======    ======

Weighted average common
shares/units outstanding   6,612.8    6,020.6   6,020.5    6,020.5   5,998.6
                           =======    =======   =======    =======   =======
</TABLE>


All  REITs may not be using the strict White Paper definition for
new  FFO.   Accordingly,  the  above  presentation  may  not   be
comparable  to other similarly titled measures of  FFO  of  other
REITs.


                                                                Page 12 of 15
<PAGE>
Inflation

Substantially all of the leases at the communities are for a term
of  one year or less, which enables the Company to seek increased
rents  upon  renewal  of existing leases or commencement  of  new
leases.   These short-term leases minimize the potential  adverse
effect  of  inflation  on rental income, although  residents  may
leave without penalty at the end of their lease terms and may  do
so if rents are increased significantly.

Declaration of Dividend

On  May  7,  1996, the Board of Directors approved a dividend  of
$.42  per share for the period from January 1, 1996 to March  31,
1996.   This is the equivalent of an annual distribution of $1.68
per  share.  The dividend is payable May 28, 1996 to shareholders
of record on May 17, 1996.


                                                                Page 13 of 15

<PAGE>
                   PART II - OTHER INFORMATION
                                
                HOME PROPERTIES OF NEW YORK, INC.
                                


Item 6.  Exhibits and Reports or Form 8-K

(a)      Exhibits:  There are no exhibits which  are  filed
         with,  or  incorporated  by  reference,  to   this
         report.

(b)  Reports or Form 8-K:

     *    Form  8-K/A was filed on March 15, 1996, date  of
          report  January  1,  1996, with  respect  to  providing
          financial  information  on the acquisition  of  Conifer
          Corporation   and   Subsidiaries   and   the    Conifer
          Acquisition Properties.

          Financial Statements included:

               i)   Financial Statements of  the  business
                    acquired:

                    Audited   statements  of  net   assets
                    acquired  of  Conifer Corporation and Subsidiaries
                    as  of  March  31, 1995 and 1994 and  the  related
                    statements  of acquired operations for  the  years
                    then ended.

                    Audited combined statements of revenues
                    and  certain  expenses of the Conifer  Acquisition
                    Properties for the year ended December 31, 1995.

               ii)  Pro Forma Financial Information:

                    Pro forma condensed consolidated balance
                    sheet  of the Company as of December 31, 1995  and
                    related notes (unaudited).

                    Pro  forma  consolidated  statement  of
                    operations  of  the  Company for  the  year  ended
                    December 31, 1995 and related notes (unaudited).
            

                                                               Page 14 of 15

<PAGE>

                           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.

                                HOME PROPERTIES OF NEW YORK, INC.
                                                     (Registrant)


                   Date:             November 13, 1996

                            By:      /s/ David P. Gardner
                               ----------------------------------
                                                 David P. Gardner
                                                   Vice President
                            Chief Financial Officer and Treasurer


                   Date:             November 13, 1996

                            By:      /s/ David P. Gardner    
                               ----------------------------------
                                                 David P. Gardner
                                                   Vice President
                            Chief Financial Officer and Treasurer


                                                               Page 15 of 15


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
HOME PROPERTIES OF NEW YORK, INC.'S FINANCIAL STATEMENTS CONTAINED IN ITS
MARCH 31, 1996 FORM 10-Q AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               MAR-31-1996
<EXCHANGE-RATE>                                      1
<CASH>                                             444
<SECURITIES>                                         0
<RECEIVABLES>                                    1,609
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         217,519
<DEPRECIATION>                                  34,138
<TOTAL-ASSETS>                                 205,365
<CURRENT-LIABILITIES>                                0
<BONDS>                                         97,376
                                0
                                          0
<COMMON>                                            54
<OTHER-SE>                                      74,171
<TOTAL-LIABILITY-AND-EQUITY>                   205,365
<SALES>                                              0
<TOTAL-REVENUES>                                10,540
<CGS>                                                0
<TOTAL-COSTS>                                    7,742
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               1,988
<INCOME-PRETAX>                                    810
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                663
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       663
<EPS-PRIMARY>                                     0.12
<EPS-DILUTED>                                        0
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission