Executed Copy
                                      
                                  FORM 10-Q
                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549
                                      
                 Quarterly Report Under Section 13 or 15(d)
                                      
                   of the Securities Exchange Act of 1934
                                      
For Quarter Ended December 3, 1994             Commission File Number 1-4141

                 THE GREAT ATLANTIC & PACIFIC TEA COMPANY, INC.
                 ----------------------------------------------
                                      
             (Exact name of registrant as specified in charter)
       Maryland                                         13-1890974
       --------                                         ----------
(State or other jurisdiction of                     (I.R.S. Employer
incorporation or organization)                      Identification No.)


2 Paragon Drive, Montvale, New Jersey                      07645
- -------------------------------------                      -----
(Address of principal executive offices)                 (Zip Code)


Registrant's telephone number, including area code     201-573-9700
                                                       ------------

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

Former  name, former address and former fiscal year, if changed  since  last
report.

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  XXX           NO
                                        ---------         ---------

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

            Class                   Outstanding at December 3, 1994
            -----                   ---------------------------------

Common stock - $1 par value                       38,220,333 shares
                                      
                                      
                                      
               THE GREAT ATLANTIC & PACIFIC TEA COMPANY, INC.
                       PART I.  FINANCIAL INFORMATION
                                      
ITEM 1.  FINANCIAL STATEMENTS

          STATEMENTS OF CONSOLIDATED OPERATIONS & RETAINED EARNINGS
              (Dollars in thousands, except per share figures)
                                 (Unaudited)
                                      
                                12 Weeks Ended            40 Weeks Ended
                            December 3,  December 4, December 3,  December 4,
                               1994          1993       1994         1993
                            -----------  ----------- ----------- -----------

Sales                        $2,345,597  $2,342,935   $7,961,870  $8,021,567
Cost of merchandise sold    (1,675,025) (1,677,356)  (5,697,743) (5,724,341)
                             ----------  ----------   ----------  ----------
Gross margin                    670,572     665,579    2,264,127   2,297,226
Store operating, general and
 administrative expense
 (Note 4)                     (688,140)   (652,193)  (2,224,049) (2,212,057)

Write-off of goodwill and
  long-lived assets (Note 3)  (127,000)           -    (127,000)           -
                             ----------  ----------   ----------  ----------
Income (loss) from operations (144,568)      13,386     (86,922)      85,169
Interest expense               (17,272)    (12,754)     (54,166)    (46,230)
                             ----------  ----------   ----------  ----------
Income (loss) before income
 taxes and cumulative effect  (161,840)         632    (141,088)      38,939
Provision for income taxes
 (Note 5)                      (23,825)       (253)     (31,275)    (15,553)
                             ----------  ----------   ----------  ----------
Income (loss) before cumulative
 effect                       (185,665)         379    (172,363)      23,386

Cumulative effect on prior years of
 change in accounting principle-

   Postemployment benefits            -           -      (4,950)           -
                             ----------  ----------   ----------  ----------
Net income (loss)             (185,665)         379    (177,313)      23,386
Retained earnings at
 beginning of period            522,243     563,515      529,179     555,796
Cash dividends                  (7,644)     (7,644)     (22,932)    (22,932)
                             ----------  ----------   ----------  ----------
Retained earnings at
 end of period               $  328,934    $556,250   $  328,934    $556,250
                             ==========  ==========   ==========  ==========
Earnings (loss) per share:
 Income (loss) before
     cumulative effect       $    (4.86)   $    .01  $    (4.51)    $    .61

 Cumulative effect on prior years of
   change in accounting principle-

   Postemployment benefits            -           -         (.13)          -
                             ----------  ----------   ----------  ----------
 Net income (loss)           $    (4.86)        .01   $    (4.64) $      .61
                             ==========  ==========   ==========  ==========

Cash dividends               $      .20  $      .20   $      .60  $      .60
                             ==========  ==========   ==========  ==========

Weighted average number of
  shares outstanding         38,220,000  38,220,000   38,220,000  38,220,000
                             ==========  ==========   ==========  ==========

               See Notes to Quarterly Report on Pages 5 and 6.
                                     -1-
                                      
               THE GREAT ATLANTIC & PACIFIC TEA COMPANY, INC.
                                      
                         CONSOLIDATED BALANCE SHEETS
                         ---------------------------
                                      
                           (Dollars in thousands)
                                      
                                       December 3, 1994    February 26, 1994
                                      ------------------   ------------------
                                           (Unaudited)
ASSETS
- ------
  Current assets:
   Cash and short-term investments         $  128,732         $  124,236
   Accounts receivable                        213,254            190,954
   Inventories                                908,734            850,077
   Prepaid expenses and other assets           56,769             65,072
                                           ----------         ----------
     Total current assets                   1,307,489          1,230,339
                                           ----------         ----------

  Property:
   Property owned                           1,469,159          1,564,745
   Property leased                            111,413            122,788
                                           ----------          ---------
     Property-net                           1,580,572          1,687,533
  Other assets                                126,867            180,823
                                           ----------         ----------
  Total Assets                             $3,014,928         $3,098,695
                                           ==========         ==========














               See Notes to Quarterly Report on Pages 5 and 6.
                                      
                                      
                                      
                                      

                                     -2-

               THE GREAT ATLANTIC & PACIFIC TEA COMPANY, INC.
                                      
                         CONSOLIDATED BALANCE SHEETS
                         ---------------------------
                           (Dollars in thousands)

                                        December 3, 1994   February 26, 1994
                                       ------------------  ------------------
                                           (Unaudited)
LIABILITIES & SHAREHOLDERS' EQUITY
- ----------------------------------

  Current liabilities:
   Current portion of long-term debt          $  54,471        $  77,755
   Current portion of obligations under
     capital leases                              14,932           16,097
   Accounts payable                             481,213          458,875
   Book overdrafts                              251,885          196,818
   Accrued salaries, wages and benefits         168,642          173,366
   Accrued taxes                                 38,325           35,879
   Other accruals                               177,676          192,342
                                             ----------       ----------
     Total current liabilities                1,187,144        1,151,132
                                             ----------       ----------

  Long-term debt                                635,884          544,399
                                             ----------       ----------
  Obligations under capital leases              150,705          162,866
                                             ----------       ----------
  Deferred income taxes                         123,178          100,405
                                             ----------       ----------
  Other non-current liabilities                 148,073          145,476
                                             ----------       ----------
  Shareholders' equity:
   Preferred stock--no par value;
     authorized--3,000,000 shares;
     issued--none                                     -                -
   Common stock--$1 par value; authorized--
    80,000,000 shares;
    issued--38,229,490 shares                    38,229           38,229
   Capital surplus                              453,475          453,475
   Cumulative translation adjustment (Note 5)  (50,331)         (26,103)
   Retained earnings                            328,934          529,179
   Treasury stock, at cost, 9,157 shares          (363)            (363)
                                             ----------       ----------
   Total shareholders' equity                   769,944          994,417
                                             ----------       ----------
   Total liabilities and shareholders'
     equity                                  $3,014,928       $3,098,695
                                             ==========       ==========
               See Notes to Quarterly Report on Pages 5 and 6.
                                      
                                     -3-
                                      
               THE GREAT ATLANTIC & PACIFIC TEA COMPANY, INC.
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (Dollars in thousands)
                                 (Unaudited)
                                                        40 Weeks Ended
                                                 December 3,      December 4,
                                                     1994            1993
                                                -------------    -------------
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                              $(177,313)        $ 23,386
  Adjustments to reconcile net income (loss)
   to cash provided by operating activities:
    Cumulative effect on prior years of change
      in accounting principle:
       Postemployment benefits                        4,950               -
    Write-off of goodwill and long-lived assets     127,000               -
    Depreciation and amortization                   185,604         180,948
    Increase (decrease) in deferred income taxes     22,614         (5,187)
    (Gain) loss on disposal of owned property       (1,305)              82
    Increase in receivables                        (22,587)         (7,649)
    Increase in inventories                        (60,835)        (16,382)
    Increase in other current assets                (8,614)        (10,590)
    Increase (decrease)in accounts payable           22,432         (9,610)
    Decrease in accrued salaries,
      wages and benefits                            (3,747)           (167)
    Increase in accrued taxes                         2,085          24,472
    Increase (decrease) in store closing reserves     5,027        (34,929)
    Decrease in other accruals                     (32,376)        (11,270)
    Other                                             8,226         (2,058)
                                                  ---------       ---------
Net cash provided by operating activities            71,161         131,046
                                                  ---------       ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Expenditures for property                       (163,745)       (201,741)
  Proceeds from disposal of property                  7,673          13,278
  Acquisition of business, net of
    cash acquired                                         -        (42,948)
                                                  ---------       ---------
Net cash used in investing activities             (156,072)       (231,411)
                                                  ---------       ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from long-term debt                       75,666         140,103
  Payment of long-term debt                         (6,650)         (5,132)
  Increase in book overdrafts                        55,921          22,752
  Principal payments on capital leases             (12,140)        (13,630)
  Cash dividends                                   (22,932)        (22,932)
  Purchase of treasury stock                              -             (2)
                                                  ---------       ---------
Net cash provided by financing
 activities                                          89,865         121,159
                                                  ---------       ---------
Effect of exchange rate changes on
  cash and short-term investments                     (458)         (1,582)
                                                  ---------       ---------
NET INCREASE IN CASH AND
   SHORT-TERM INVESTMENTS                             4,496          19,212

Cash and Short-Term Investments
  at Beginning of Period                            124,236         110,120
                                                  ---------       ---------
CASH AND SHORT-TERM INVESTMENTS
  AT END OF PERIOD                                $ 128,732       $ 129,332
                                                  =========       =========
                                      
               See Notes to Quarterly Report on Pages 5 and 6.
                                      
                                     -4-
                                      
                                      
               THE GREAT ATLANTIC & PACIFIC TEA COMPANY, INC.
                          NOTES TO QUARTERLY REPORT
                          -------------------------
1) BASIS OF PRESENTATION

   The consolidated financial statements for the 40 weeks ended December  3,
   1994  and  December  4,  1993  are  unaudited,  and  in  the  opinion  of
   management,  all  adjustments necessary for a fair presentation  of  such
   financial statements have been included.  Such adjustments consisted only
   of  normal  recurring items, except for the cumulative effect  adjustment
   associated  with  the  adoption  of  Statement  of  Financial  Accounting
   Standards  ("SFAS")  No.  112 "Employers' Accounting  for  Postemployment
   Benefits"   (Note  2),  the write-off of goodwill and  long-lived  assets
   (Note  3),  the provision for employee buy-out costs (Note  4)   and  the
   valuation  allowance recorded for deferred tax assets (Note 5).   Interim
   results are not necessarily indicative of results for a full year.

   The consolidated financial statements include the accounts of the Company
   and all majority-owned subsidiaries.

   This  Form  10-Q  should  be  read  in  conjunction  with  the  Company's
   consolidated financial statements and notes incorporated by reference  in
   the 1993 Annual Report on Form 10-K.

   Certain  reclassifications have been made to the prior  interim  periods'
   financial   statements  in  order  to  conform  to  the  current   period
   presentation.


2) ACCOUNTING CHANGE

   Effective February 27, 1994, the Company adopted SFAS No. 112 "Employers'
   Accounting  for  Postemployment Benefits".  SFAS  No.  112  requires  the
   accrual  of costs for preretirement, postemployment benefits provided  to
   former  or  inactive employees and the recognition of an  obligation  for
   these benefits.

   The  Company's previous accounting policy had been to accrue for workers'
   compensation and a principal portion of long-term disability benefits and
   to  expense other postemployment benefits, such as short-term disability,
   as incurred.  As a result, the Company recorded a charge of $5.0 million,
   net  of applicable income taxes of $3.9 million, as the cumulative effect
   of  recording the obligation as of the beginning of the year.  The effect
   of adopting the Statement will have an immaterial effect on the financial
   results before the cumulative effect of accounting change for the  fiscal
   year.


3) WRITE-OFF OF GOODWILL AND LONG-LIVED ASSETS

   During  the third quarter of fiscal 1994, the Company recorded a non-cash
   charge  of  $127  million reflecting $50 million  for  the  write-off  of
   goodwill  related  to  the acquisition of Miracle Food  Mart  ("Miracle")
   stores  in  Canada and $77 million for the write-down of certain  Miracle
   fixed  assets.  Miracle experienced a work stoppage for a 14-week  period
   at  the  end  of fiscal 1993.  Under Canadian labor laws the stores  were
   closed  during this time period.  The labor dispute was settled  and  the
   stores   reopened  for  business  on  February  25,  1994.   The  Company
   anticipated that the new labor agreement would have a positive impact on

                                     -5-

   operating  results  assuming historical sales levels could  be  attained.
   Through  the  first half of fiscal 1994, the Company expended significant
   promotional efforts in order to regain its pre-strike sales levels.   The
   sales performance through the first half of fiscal 1994 was disappointing
   and  the  Company continued to monitor Miracle's performance through  the
   third  quarter.  Sales performance in the third quarter continued  to  be
   negative when compared to pre-strike sales levels.  The Company no longer
   believes  that Miracle's negative operating performance is temporary  and
   accordingly,  revised its future expected cash flow  projections.   These
   revised  projections  indicated that the goodwill balance  would  not  be
   recoverable   over  its  remaining  life.   Further,  these   projections
   indicated  that the operating results of Miracle would not be  sufficient
   to  absorb  the depreciation and amortization of certain of its operating
   fixed  assets.   Accordingly, Miracle's goodwill balance was  written-off
   and  fixed  assets  relating  to Miracle stores  which  are  expected  to
   continue to generate operating losses were written-down as of the end  of
   the third quarter of fiscal 1994.


4) STORE OPERATING, GENERAL AND ADMINISTRATIVE EXPENSE

   Included in "Store operating, general and administrative expense" in  the
   third quarter of fiscal 1994 is a charge of $25 million to cover the cost
   of  Canadian  employee buy-outs which have been and are  currently  being
   offered  to certain employees in conjunction with the Company's  decision
   to convert a significant number of its Ontario-based stores to a low-cost
   format.   In  addition, the Company recorded a charge of $17  million  to
   cover the cost of closing 13 non-Miracle stores during fiscal 1995.


5) INCOME TAXES

   During the third quarter of fiscal 1994, the Company recorded a reduction
   of its net deferred tax assets of approximately $16 million.  Such amount
   was  comprised  of a $43 million charge to provide a valuation  allowance
   against previously recorded Canadian deferred tax assets for which, based
   on  current  available evidence, it is more likely  than  not  that  such
   deferred tax asset will not be realized.  Offsetting this charge was  the
   reversal of a previously recorded liability in the amount of $27  million
   representing the taxes associated with the undistributed earnings of  its
   Canadian  operations as a result of the Company's election to permanently
   reinvest these prior years earnings.  Further, this decision resulted  in
   a  direct charge to equity of approximately $20 million to eliminate  the
   deferred tax asset related to the Cumulative Translation Adjustment.








                                      



                                     -6-




ITEM 2.             MANAGEMENT'S DISCUSSION AND ANALYSIS
              OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
              ------------------------------------------------
                    MANAGEMENT'S DISCUSSION AND ANALYSIS
                       12 WEEKS ENDED DECEMBER 3, 1994
                       -------------------------------
OPERATING RESULTS

Sales for the third quarter ended December 3, 1994 of $2.3 billion increased
$3 million or 0.1% from last year.  A lower Canadian exchange rate adversely
affected  sales by $11 million or 0.5%.  A labor strike in Canada's  Miracle
Food  Mart  ("Miracle") stores last year caused the stores to be closed  for
over  two weeks of the third quarter of fiscal 1993, resulting in a  current
quarter  sales  increase of 0.9%.  Excluding the effect  of  the  change  in
exchange  rates  and  adjusting for the fact that the  Miracle  stores  were
closed  for two weeks of the third quarter of fiscal 1993 due to the Miracle
strike,  third quarter sales decreased 0.3%.  Contributing to this  decrease
was the closing of 77 stores during the first three quarters of fiscal 1994.
The closure of stores since the beginning of fiscal 1993 reduced comparative
third  quarter sales by 3.7%.  The Company opened 15 new stores  during  the
first three quarters of fiscal 1994.  New store openings since the beginning
of  fiscal  1993 added approximately 2.9% to sales for the third quarter  of
fiscal 1994.  Same store sales for the third quarter were 0.1% behind  prior
year.   Average  weekly sales per store were approximately  $174,700  versus
$164,400 for the corresponding period of the prior year for a 6.3% increase.

Third quarter sales for U.S. operations have improved, with same store sales
up  1.7%  and comparable store sales, which include replacement  stores,  up
2.1%  over  the prior year.  After adjusting for the fact that  the  Miracle
stores were closed for two weeks of the third quarter of fiscal 1993 due  to
the  Miracle  strike,  Canadian  same store  sales  declined  7.5%,  largely
reflecting  the  continued impact on sales of the Miracle stores  since  the
settlement  of  the  14-week labor strike in 63 Miracle stores  which  ended
February 25, 1994.

Gross  margin  as a percent of sales increased 0.2% to 28.6%  in  the  third
quarter of 1994 from 28.4% for the third quarter of the prior year resulting
primarily from increased margins in the U.S. offset by decreased margins  in
Canada.   The gross margin dollar increase of $5 million is a result  of  an
increase in volume of $4 million and an increase in gross margin rates of $3
million  offset by a lower Canadian exchange rate of $2 million.   The  U.S.
gross margin increased $16 million principally as a result of an increase in
gross  margin  rates of $9 million and increased volume of $7  million.   In
Canada, gross margin declined $11 million, consisting of a decrease in gross
margin  rates of $6 million, volume declines of $3 million and the  exchange
rate decline of $2 million.

Store operating, general and administrative expense for the third quarter of
fiscal  1994  includes  a charge of $25 million for employee  buy-out  costs
incurred  as  a result of new labor agreements entered into in Canada  which
allow    union    employees    the   option   of    participating    in    a
termination/reassignment program.  In addition, the Company plans  to  close
13  non-Miracle stores in Canada during fiscal 1995 and has recorded a third
quarter  charge  of  $17  million  to cover  the  cost  of  these  closings.
Excluding  the  charges  for  Canadian  employee  buy-out  costs  and  store
closings,  store operating, general and administrative expense as a  percent
of  sales decreased to 27.5% from 27.8% for the corresponding period in  the
prior  year resulting primarily from reduced labor and advertising costs  in
both the U.S. and Canada.
                                     -7-


During  the  third quarter of fiscal 1994 the Company recorded a  charge  of
$127  million representing the write-off of $50 million of goodwill and  the
write-down  of $77 million of fixed assets relating to Miracle stores  which
will continue to generate operating losses.

In November of 1993, the Miracle stores went on strike for a 14-week period.
When  the  Miracle strike ended in late February 1994, Management determined
at  that time that the goodwill balance associated with Miracle stores would
be  recoverable  over its remaining life.  This conclusion  was  based  upon
projections  which  comprehended (i) the historical performance  and  market
shares  of the Miracle stores in pre-strike periods, (ii) the labor  savings
projected  to  be  realized  as  a result of  the  favorable  terms  of  the
settlement (principally wage and benefit concessions and the ability to  use
newly  hired part-time employees after a certain level of full and part-time
union  employment has been realized), and (iii) the regaining of  pre-strike
sales  and operating margins which was anticipated to occur because  of  the
implementation of extensive promotional programs in the Miracle stores.  The
Company's  operating projections for the post-strike period  indicated  that
Miracle  would generate income from operations and would be able to  recover
the amortization of the goodwill balance over its remaining life.  Since the
Canadian labor laws preclude the replacement of striking workers, the strike
resulted  in a complete shutdown of all of the Miracle stores.   The  strike
was  resolved on February 20, 1994 and the Company paid $17 million in labor
settlement  costs.   These  stores  were reopened  for  business  commencing
February  25,  1994.  Following the strike, Management instituted  extensive
and  costly  promotional  campaigns  designed  to  assist  in  its  goal  of
reestablishing pre-strike sales levels.

Management continued to assess the performance of the Miracle stores  during
the  post-strike  period.  The anticipated recovery  of  Miracle  sales  and
operating margins was not yet realized through June 18, 1994, the end of the
Company's  first  fiscal  quarter or September 10,  1994,  the  end  of  the
Company's  second  fiscal quarter.  Through the second  quarter  same  store
sales and margins had declined significantly when compared to the prior year
pre-strike  levels.  At that time, Management concluded that  the  following
factors  were  the  principal reasons why the  recovery  had  not  yet  been
realized:  (i)  increased  price competition  from  Miracle  competitors  in
response  to  the  promotional activities implemented by Miracle,  (ii)  the
inability  to yet utilize part-time employees (a key element of  the  strike
settlement which required increased sales levels to be effective) and  (iii)
the   continuing  effects  of  the  complete  shutdown  during  the  strike.
Management  continued to believe that these negative trends  were  temporary
and  that  more  time  was required to determine the  effectiveness  of  the
promotional  programs  and the changed competitive environment.   Management
continued  to  closely monitor the operating performance  and  sales  levels
during the third quarter.

Despite  the extensive promotional programs, in the period through  December
3,  1994,  the  operating performance of Miracle did  not  improve  and  the
negative sales trends and deteriorating margin levels continued.  Management
believed  that  the negative results which have occurred subsequent  to  the
strike were no longer temporary and, accordingly, prior operating cash  flow
projections  of  Miracle were revised.  These revised projections  indicated
that  the Miracle goodwill balance would not be recovered over its remaining
life and the full amount thereof should be written-off.


                                     -8-



Further,  the levels of sales and operating cash flow achieved  through  the
first  nine  months  of the current fiscal year, coupled  with  the  reduced
expectations   of  future  Miracle  operations,  indicated  that   Miracle's
operating  results  would not be sufficient to absorb the  depreciation  and
amortization of certain of its operating fixed assets.  In order to  measure
this impairment, the Company analyzed the projected operating performance of
each  store comprising the Miracle division and reflected the impairment  of
the fixed assets attributable to those stores which the Company now believes
will  continue  to  generate an operating loss before  taking  into  account
depreciation and amortization expenses.  The Company has no current plans to
close  Miracle  stores in spite of their negative performance  and  believes
that  the  total Canadian operations will be able to absorb their  projected
fixed costs.  The Company also believes that the fixed assets related to the
Canadian  operations  exclusive of Miracle are recoverable  from  operations
over their remaining useful lives.

Based on current information, the Company has no reasonable basis to believe
that  any  existing goodwill on the books of the Company is required  to  be
written  off.  After giving effect to the Miracle goodwill write-off,  there
is currently no goodwill recorded on the books of the Canadian operations.

Interest expense increased from the previous year primarily due to increased
U.S.  borrowings  of  $100 million in long-term Notes  and  an  increase  in
interest rates on short-term borrowings partly offset by a decrease  in  the
interest rate on long-term Notes.

Excluding the charge for the write-off of goodwill and long-lived assets  of
$127  million,  the  employee  buy-out provision  of  $25  million  and  the
provision  for  store closings of $17 million, income before taxes  for  the
third  quarter  ended  December 3, 1994 is $7.2  million  compared  to  $0.6
million  for  the comparable period in the prior year.  Income before  taxes
for  U.S operations for the third quarter of fiscal 1994 increased 64%  over
the same period of the prior year.

The  income  tax  provision recorded in the third  quarter  of  fiscal  1994
includes  a  charge  of  $43 million for the establishment  of  a  valuation
allowance  to  offset  previously recorded Canadian  deferred  tax  benefits
resulting  from  loss carryforwards  for which, based on  current  available
evidence, it is more likely than not that such deferred tax asset  will  not
be  realized.   Offsetting  this charge was  the  reversal  of  $27  million
representing  the taxes associated with the undistributed  earnings  of  its
Canadian  operations  as a result of the Company's election  to  permanently
reinvest  these prior years earnings.  Further, this decision also  resulted
in  a  direct  charge  to  equity to eliminate the  deferred  tax  asset  of
approximately $20 million related to the Cumulative Translation  Adjustment.
In  addition, third quarter fiscal 1994 results were further affected by the
Company's  decision  to  no longer record income  tax  benefits  on  current
Canadian losses.










                                     -9-
                    MANAGEMENT'S DISCUSSION AND ANALYSIS
                       40 WEEKS ENDED DECEMBER 3, 1994
                    -------------------------------------
OPERATING RESULTS

Sales for the 40 weeks ended December 3, 1994 of $8.0 billion decreased  $60
million  or  0.7% from last year.  A lower Canadian exchange rate  adversely
affected  sales by $88 million or 1.1%.  In addition, a competitors'  strike
in  the  New  York  metropolitan market last year resulted in  an  estimated
current  year comparable sales decline of 0.4%.  A labor strike in  Canada's
Miracle  stores last year caused the stores to be closed for over two  weeks
of  the third quarter of fiscal 1993, resulting in an estimated current year
sales  increase  of 0.3%.  Excluding the effects of the change  in  exchange
rates  and the effects of last year's competitors' strike and adjusting  for
the  fact  that the Miracle stores were closed for two weeks  of  the  third
quarter of fiscal 1993 due to the Miracle strike, sales increased 0.5%.  The
Company opened 15 new stores and closed 77 stores during the 40 weeks  ended
December 3, 1994.  New store openings since the beginning of fiscal 1993 and
the  acquisition  of Big Star stores in the prior year first  quarter  added
approximately 3.2% to sales in the first three quarters of fiscal 1994.  The
closure  of  stores  since the beginning of fiscal 1993 reduced  comparative
sales  by  approximately 3.0%.  Same store sales for the first 40  weeks  of
fiscal 1994 increased 0.1% over prior year.  Average weekly sales per  store
were approximately $174,000 versus $166,100 for the same period of the prior
year for a 4.8% increase.

Same  store  sales  for U.S. operations were 1.7% ahead of  prior  year  and
comparable store sales, which include replacement stores, were up 2.4% after
excluding  the  effect of last year's competitors' strike.  After  adjusting
for  the fact that the Miracle stores were closed for two weeks of the third
quarter of fiscal 1993 due to the Miracle strike, Canadian same store  sales
were  down  6.6%  mainly due to the slow recovery of sales for  the  Miracle
stores since the settlement of the Canadian labor strike on the last day  of
fiscal 1993.

Gross  margin as a percent of sales decreased 0.2% to 28.4% for the  current
year  from  28.6%  for  the  prior year resulting primarily  from  increased
special price reductions in the U.S. and decreased margins in Canada  partly
offset  by increased buying allowances in the U.S..  The gross margin dollar
decrease  of $33 million is a result of the decline in the Canadian exchange
rate  of  $22  million and a decrease in gross margin rates of $19  million,
principally Canadian, partly offset by an increase in volume of $8  million,
principally U.S..  The U.S. gross margin increased $51 million of which  $32
million  is  attributable  to volume increases.   In  Canada,  gross  margin
decreased $84 million, consisting of a decrease in gross margin rates of $37
million,  a  volume decline of $25 million and the exchange rate decline  of
$22 million.

Store  operating, general and administrative expense for the 40 weeks  ended
December 3, 1994 includes a charge of $25 million for employee buy-out costs
incurred  as  a result of new labor agreements entered into in Canada  which
allow    union    employees    the   option   of    participating    in    a
termination/reassignment program.  In addition, the Company plans  to  close
13  non-Miracle stores in Canada during fiscal 1995 and has recorded a third
quarter  charge  of  $17  million  to cover  the  cost  of  these  closings.
Excluding  the  charges  for  Canadian  employee  buy-out  costs  and  store
closings,  store operating, general and administrative expense as a  percent
of  sales  decreased  to  27.4%  from 27.6% for  the  prior  year  primarily
resulting  from  decreased  store labor partly  offset  by  increased  store
occupancy costs.
                                    -10-
As  discussed in detail on pages 8 and 9, the Company recorded a  charge  in
the  third quarter of fiscal 1994 of $127 million representing the write-off
of $50 million of goodwill and the write down of $77 million of fixed assets
relating to Miracle stores which will continue to generate operating losses.

Interest  expense increased from the previous year mainly  as  a  result  of
increased U.S. borrowings of $100 million in Long-term Notes and an increase
in  interest  rates on short-term borrowings partly offset by a decrease  in
the interest rate on Long-term Notes.

Excluding the charge for the write-off of goodwill and long-lived assets  of
$127  million,  the  employee  buy-out provision  of  $25  million  and  the
provision  for  store  closings  of $17 million,  income  before  taxes  and
cumulative  effect for the 40 weeks ended December 3, 1994 is $27.9  million
compared  to  $38.9 million for the same period of the prior  year.   Income
before  taxes  for U.S. operations for the 40 weeks ended December  3,  1994
increased 25% over the same period of the prior year.

The income tax provision for the 40 weeks ended December 3, 1994 includes  a
charge  of  $43  million for the establishment of a valuation  allowance  to
offset  previously  recorded Canadian deferred tax benefits  resulting  from
loss  carryforwards for which, based on current available  evidence,  it  is
more  likely  than  not that such deferred tax asset will not  be  realized.
Offsetting  this  charge  was the reversal of $27 million  representing  the
taxes  associated with the undistributed earnings of its Canadian operations
as  a  result of the Company's election to permanently reinvest these  prior
years earnings.  Further, this decision also resulted in a direct charge  to
equity  to  eliminate  the deferred tax asset of approximately  $20  million
related  to  the  Cumulative  Translation Adjustment.   In  addition,  third
quarter  fiscal 1994 results were further affected by the Company's decision
to no longer record income tax benefits on current Canadian losses.

Effective  February 27, 1994, the Company adopted SFAS No.  112  "Employers'
Accounting for Postemployment Benefits".  As a result, the Company  recorded
a  charge  of $5.0 million or $0.13 per share (net of tax) as the cumulative
effect of this change on prior years.


LIQUIDITY AND CAPITAL RESOURCES

The  Company  ended the third quarter with working capital of  $120  million
compared  to  $79 million at the beginning of the fiscal year.  The  Company
had  cash and short-term investments aggregating $129 million at the end  of
the  third  quarter of fiscal 1994 compared to $124 million at  the  end  of
fiscal 1993.

As a result of the charges previously discussed, certain financial covenants
in  the Company's U.S. and Canadian bank credit agreements were required  to
be  amended.   The  Company  has obtained the necessary  waivers  for  these
facilities through January 31, 1995 and is near completion in finalizing the
required amendments.  The U.S. amendments, which have been approved  by  the
required  banks, will become effective upon the final documentation  of  the
Company's  CAN$200  Million Canadian Loan Facility, the principal  terms  of
which  have  been  agreed to.  The amendments provide for certain  financial
covenants which require, among other things, minimum net worth and levels of
indebtedness.

Subsequent  to  the third quarter ended December 3, 1994,  the  Company  has
reduced its regular quarterly dividend to five cents per share from 20 cents
per share.
                                    -11-



For   fiscal   1994,  the  Company  had  planned  capital  expenditures   of
approximately $340 million for 35 new stores and approximately 120  remodels
and  expansions.   Certain store openings and remodels and  expansions  have
been   delayed  mainly  to  permit  compliance  with  applicable  regulatory
requirements.   Accordingly,  the Company  has  adjusted  its  planned  1994
capital  expenditures to approximately $210 million including 18 new  stores
and  approximately  57  remodels and expansions.  For  the  40  weeks  ended
December  3, 1994, capital expenditures totaled $164 million, which included
15 new stores and 44 remodels and enlargements.

At the end of the third quarter of fiscal 1994, the Company's existing
senior debt rating was BBB- with Standard & Poor's Ratings Group and Baa3
with Moody's Investors Service.  A change in either of these ratings could
affect the availability and cost of financing.

The   Company's  available  cash  resources,  together  with   income   from
operations,  are  sufficient for the Company's capital expenditure  program,
mandatory scheduled debt repayments and dividend payments for fiscal 1994.







































                                    -12-


               THE GREAT ATLANTIC & PACIFIC TEA COMPANY, INC.

                                      
                         PART II.  OTHER INFORMATION
                         ---------------------------


Item 1.  Legal Proceedings
         -----------------
         None


Item 2.  Changes in Securities
         ---------------------
         None


Item 3.  Defaults Upon Senior Securities
         -------------------------------
         None


Item 4.  Submission of Matters to a Vote of Security Holders
         ---------------------------------------------------
         None


Item 5.  Other Information
         -----------------
         None


Item 6.  Exhibits and Reports on Form 8-K
         --------------------------------
         None























                                    -13-
                                      
                                      
               THE GREAT ATLANTIC & PACIFIC TEA COMPANY, INC.






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.



                          THE GREAT ATLANTIC & PACIFIC TEA COMPANY, INC.



Date: January 16, 1995    By:        /s/ Kenneth A. Uhl
                             ---------------------------------------
                               Kenneth A. Uhl, Vice President and
                                Controller (Chief Accounting Officer)

































                                    -14-