Five Year Selected Financial Data

Summary of Operations and Financial Condition
(In thousands, except per share data)


 Years ended March 31,                                2005           2004         2003          2002           2001
- -------------------------------------------------------------------------------------------------------------------
                                                                                           

 Net sales                                         $864,274     $890,850      $644,379     $ 651,075      $ 674,300
- -------------------------------------------------------------------------------------------------------------------

 Operating earnings (before interest and
    other (income) expense, net)                  $  24,868      $36,476       $33,035     $  20,406      $  20,795
 Net earnings                                         7,907       12,941         9,050         1,140            813
- -------------------------------------------------------------------------------------------------------------------

 Basic earnings per common share                        .71         1.18           .89           .11            .08
 Diluted earnings per common share                      .70         1.17           .88           .11            .08
- ------------------------------------------------------------------------------------------------------------------

 Working capital                                   $205,430     $187,764      $172,382      $163,606       $163,367
 Inventories                                        294,470      270,283       141,649       181,835        229,170
 Net property, plant, and equipment                 163,290      181,907       132,969       155,189        167,450
 Total assets                                       524,495      533,903       379,540       403,576        444,233
 Long-term debt and capital lease
    obligations                                     154,125      160,987       133,337       156,100        171,346
 Stockholders' equity                               195,809      190,249       159,364       151,123        149,759
 ------------------------------------------------------------------------------------------------------------------

 Additions to property, plant, and equipment    $      14,415   $ 23,109      $  6,832     $  13,423      $  15,395
 Interest expense, net                                 16,592     16,135        13,757        17,441         18,662
 ------------------------------------------------------------------------------------------------------------------

 Net earnings/average equity                             4.1%        7.4%          5.8%          0.8%           0.5%
 Earnings before taxes/sales                             1.4%        2.3%          2.3%          0.3%           0.2%
 Net earnings/sales                                      0.9%        1.5%          1.4%          0.2%           0.1%
 Long-term debt/equity                                    79%         85%           84%          103%           114%
 Current ratio                                         2.3:1       2.2:1         3.4:1         3.0:1          2.5:1
 ------------------------------------------------------------------------------------------------------------------

 Stockholders'equity per common share             $    20.77  $    19.97       $ 17.64      $  16.46      $   16.26
 Class A National Market System
    closing price range                         20.00-16.75  21.97-16.20   18.75-10.75   14.75-11.50    15.25-11.00
 Class B National Market System
    closing price range                         19.45-16.99  22.88-16.85   18.38-12.75   14.78-12.00    14.88-10.75
 Common cash dividends declared per share               -              -             -             -              -
 Price earnings ratio                                  23.8         16.0          13.6          84.3          110.2
 ------------------------------------------------------------------------------------------------------------------









Management's Discussion and Analysis of Financial Condition and Results of
Operations

OVERVIEW

Our Business

Seneca  Foods  is  the  world's  leading  producer  and  distributor  of  canned
vegetables. Canned vegetables are sold nationwide in all channels serving retail
markets,  certain  export  markets,  the food service  industry,  and other food
processors.  Canned vegetables represent 89% of the Company's sales. The Company
maintains  a number one share in the  private  label,  food  service  and export
canned  vegetable  markets;  and a number three  position in the branded  canned
vegetable market. Our Company also supplies canned and frozen vegetable products
to General Mills  Operations,  Inc.  ("GMOI")  under an Alliance  Agreement.  In
addition,  our Company is the supplier of frozen vegetable products  principally
to the food  service  industry,  and fruit and snack chip  products  principally
serving retail markets and other food processors.

Currently, our business strategies are designed to maintain our market share and
enhance our sales and  margins  and  include:  (1)  position  the Company as the
low-cost,  high quality producer of canned vegetables through the elimination of
costs from our supply chain and  investment in  state-of-the-art  production and
logistical  technology;   (2)  effective  integration  of  the  recent  Chiquita
Processed Foods  acquisition ("the  Acquisition");  (3) drive growth in earnings
through the use of cash flow to de-leverage the balance sheet;  and (4) focus on
our growth segments to capitalize on their higher expected returns.

- -






The Acquisition

On May 27, 2003, the Company completed its acquisition of 100% of the membership
interest in Chiquita  Processed  Foods,  L.L.C.  ("CPF")  from  Chiquita  Brands
International,   Inc.  The  rationale  for  the  acquisition  was  twofold:  (1)
strengthen the Company's  market position in the canned vegetable  segment;  and
(2) improve the Company's cost structure through the realization of cost savings
by eliminating  duplicative  functions and combining the purchasing power of the
two companies.  The purchase price totaled $126.1 million plus the assumption of
certain  liabilities.  This acquisition was financed with cash,  proceeds from a
new $200.0 million revolving credit facility, and $16.1 million of the Company's
Participating  Convertible  Preferred  Stock. The Preferred Stock is convertible
into the  Company's  Class A Common  Stock on a  one-for-one  basis  subject  to
antidilution  adjustments.  The  Preferred  Stock was valued at $16.60 per share
based  on the  market  value  of the  Class  A  Common  Stock  at the  time  the
acquisition was announced.

Purchase Price Allocation

The purchase  price to acquire CPF was allocated  based on the fair value of the
assets and liabilities  acquired.  The Company obtained an independent valuation
of its property,  plant and equipment,  and internally determined the fair value
of its other assets and  liabilities.  The purchase  price of $130.3 million has
been calculated as follows (in millions):

Cash                                                 $   110.0
Issuance of convertible preferred stock                   16.1
Closing costs                                              4.2
                                                     ---------
Purchase Price                                       $   130.3
                                                     =========

The total purchase price of the transaction has been allocated as follows:

Current assets                                       $   137.8
Property, plant and equipment                             87.8
Other assets                                               6.5
Current liabilities                                      (69.6)
Long-term debt                                           (27.9)
Other non-current liabilities                             (4.3)
                                                     ---------
Total                                                $   130.3
                                                     =========

Restructuring

After a  comprehensive  review of our  production  capacities  following the CPF
acquisition,  the  Company  completed  a  plant  restructuring  program  in 2005
resulting in a restructuring  charge of $7.7 million.  The restructuring  charge
consisted of a non-cash  impairment  charge of $7.0 million and a cash severance
charge  of $0.7  million  which  are  included  in  Plant  Restructuring  in the
Consolidated  Statement of Net Earnings.  This restructuring program principally
involved the closure of three processing facilities including a green bean plant
in upstate New York and corn plants in Wisconsin  and  Washington.  In addition,
the Company restructured the newly acquired Payette,  Idaho facility through the
removal  of canned  meat  production  to focus  exclusively  on dry  beans.  The
rationalization  of the  Company's  productive  capacity  will:  1) improve  the
Company's overall cost structure and competitive position; 2) address the excess
capacity  situation arising from the recent  acquisition of CPF; and 3) mitigate
the effect of  inflationary  pressures on the Company's raw material inputs such
as steel and fuel.

The  closure  of the  Washington  corn  processing  facility  coincided  with an
amendment to the Alliance  Agreement with GMOI. Under the above  amendment,  the
Blue Earth,  Minnesota facility was removed from the Alliance Agreement due to a
reduction in GMOI volume  requirements  and will be operated by the Company as a
non-Alliance facility. Additionally, GMOI agreed to reimburse the Company in the
future for remaining  lease and  depreciation  costs at the Blue Earth  facility
which, on a net present value basis,  approximate  the closure costs  associated
with the Washington facility.

Divestitures

The Company sold three former Chiquita Processed Foods plants and related assets
to Lakeside Foods,  Inc. on June 17, 2003. The Company sold one additional plant
of Chiquita Processed Foods and related assets to Lakeside Foods, Inc. on August
6, 2003.  The  aforementioned  divestitures  to Lakeside Foods  generated  $46.0
million in cash  proceeds,  which was used to pay down debt.  The  Company  sold
additional  plant  locations and related assets that were  previously  closed by
Chiquita  Processed Foods and designated as assets held for sale during 2005 and
2004,  generating  $1.6 million and $2.5  million,  respectively  in  additional
proceeds used for debt repayment.

Liquidity and Capital Resources

The  Company's  primary  cash  requirements  are to make  payments  on our debt,
finance  seasonal  working  capital  needs  and to  make  capital  expenditures.
Internally  generated funds and amounts under our revolving  credit facility are
our primary sources of liquidity.

Revolving Credit Facility

On May 27, 2003, in connection with the Acquisition,  the Company entered into a
$200.0 million  five-year  floating rate secured  revolving credit facility (the
"Revolver")  with  several  lenders,  under which $118.2  million was  initially
borrowed.  As of March 31,  2005,  the  outstanding  balance on the Revolver was
$60.7 million. In order to maintain availability of funds under the facility, we
pay a commitment fee on the unused portion of the Revolver. The Revolver is used
to fund our seasonal  working  capital needs,  which are affected by the growing
cycles of the vegetables we process. The vast majority of vegetable  inventories
are produced during the harvesting and packing months of May through October and
depleted through the remaining six months. Accordingly,  our need to draw on the
Revolver may  fluctuate  significantly  throughout  the year. As a result of the
additional liquidity generated by the aforementioned  divestitures,  the Company
provided  notice to its bank  lenders  during  the first  quarter in 2005 of its
intention to reduce the revolving  credit facility from $200.0 million to $150.0
million.  Correspondingly,  the Company  took a non-cash  charge of $0.5 million
reflecting the write-down of the pro-rata  amount of deferred  financing  costs,
which is included in Other Income (net) in the  Consolidated  Statements  of Net
Earnings.  During the fourth quarter of 2005, the Company provided notice to its
bank lenders of its intention to further  reduce the revolving  credit  facility
from $150.0 million to $125.0 million and took a non-cash charge of $0.2 million
reflecting  the  write-down  of the  corresponding  pro-rata  amount of deferred
financing  costs,  which is included in Other Income  (net) in the  Consolidated
Statements  of Net  Earnings.  Subsequent  to 2005 year end, the Company and its
lenders  extended the term of the Revolver for an  additional  year with a final
maturity date of May 27, 2009.

We believe that cash flows from operations and  availability  under our Revolver
will provide  adequate  funds for our working  capital  needs,  planned  capital
expenditures and debt service obligations for at least the next 12 months.

Long-Term Debt

On June 24, 2004,  the Company  issued a mortgage to GE Capital for $8.0 million
with an interest rate of 6.35% and a term of 15 years. The proceeds were used to
finance new warehouse  construction  in Janesville and Cambria,  Wisconsin.  The
Company did not issue any other significant long-term debt in 2005. During 2004,
the Company  refinanced  $42.5 million of debt  outstanding  under the revolving
credit facility with new term debt from John Hancock Life Insurance Company.  At
issuance, the John Hancock note totaled $75.0 million and included the refinance
of $32.5  million in existing  John  Hancock  debt.  The John Hancock note has a
fixed interest rate of 8.03%, a fifteen-year amortization and a ten-year term.

The Company has two major long-term debt instruments: 1) a $70.9 million secured
note payable to John Hancock Life  Insurance  Company,  with an interest rate of
8.03%,  which is due through 2014;  and 2) a $46.6 million  secured  nonrecourse
note payable to GMOI, with an interest rate of 8%, which is due through 2010.

At March 31, 2005, scheduled maturities of long-term debt in each of the five
succeeding fiscal years are as follows (in thousands):

                                  2006      $14,896
                                  2007        9,101
                                  2008        8,956
                                  2009        9,151
                                  2010       38,110

Restrictive Covenants

Our credit  facilities  contain  covenants  that  restrict  our  ability and the
ability of our subsidiaries to incur additional  indebtedness,  pay dividends on
and  redeem  our  capital  stock,  make  other  restricted  payments,  including
investments,  sell our assets, incur liens, transfer all or substantially all of
our assets and enter into consolidations or mergers.  Our credit facilities also
require us to meet  certain  financial  tests,  including  minimum  fixed charge
coverage,  minimum  interest  coverage  and  maximum  total debt  ratios.  These
financial  requirements  and ratios generally become more restrictive over time,
subject to allowances for seasonal  fluctuations.  We are in compliance with all
such financial covenants, and were in compliance therewith as of March 31, 2005.
The most restrictive  financial covenant in the credit agreements is the minimum
fixed charge coverage ratio.

Capital Expenditures

Capital  expenditures  in 2005 totaled $14.4 million and include $7.4 million of
construction  costs for three warehouse  expansion projects in Geneva, New York,
Janesville,   Wisconsin,   and  Cambria,   Wisconsin   together  with  equipment
replacement and cost saving projects. Capital expenditures in 2004 totaled $23.1
million and  include  $7.2  million of  construction  in  progress on  warehouse
expansion  projects in Janesville  and Cambria plus  equipment  replacement  and
other improvements, and economic return and cost saving projects. The total cost
of the Geneva,  Janesville and Cambria warehouse projects over the two years was
$14.8 million.

Inventories

In 2005,  inventories increased by $24.2 million primarily reflecting the effect
of unit cost increases for key commodity inputs  including steel and energy.  In
2004, inventories increased by $125.5 million primarily reflecting the effect of
seasonal  production  from the eight  plants  acquired  in the CPF  acquisition.
Inventories  consist  primarily of finished  canned  vegetable  products and raw
materials and supplies including cans and ends.

Critical Accounting Policies

During the year ended 2005, the Company sold for cash, on a bill and hold basis,
$176.5 million of Green Giant  finished goods  inventory to GMOI. At the time of
the sale of the Green Giant vegetables to GMOI, title of the specified inventory
transferred to GMOI. In addition,  the  aforementioned  finished goods inventory
was  complete,  ready for  shipment  and  segregated  from the  Company's  other
finished  goods  inventory.  Further,  the  Company  had  performed  all  of its
obligations with respect to the sale of the specified Green Giant finished goods
inventory.

Trade  promotions  are an important  component of the sales and marketing of the
Company's  branded  products,  and are critical to the support of the  business.
Trade promotion costs,  which are recorded as a reduction of net sales,  include
amounts paid to encourage  retailers to offer temporary price reductions for the
sale of our  products to  consumers,  amounts paid to obtain  favorable  display
positions in retailers' stores, and amounts paid to retailers for shelf space in
retail stores.  Accruals for trade promotions are recorded primarily at the time
of sale of product to the  retailer  based on  expected  levels of  performance.
Settlement of these liabilities typically occurs in subsequent periods primarily
through an authorized  process for  deductions  taken by a retailer from amounts
otherwise due to us. As a result, the ultimate cost of a trade promotion program
is dependent on the relative  success of the events and the actions and level of
deductions  taken by  retailers  for amounts they  consider  due to them.  Final
determination of the permissible deductions may take extended periods of time.

The Company assesses its long-lived  assets for impairment  whenever there is an
indicator of  impairment.  Property,  plant and equipment are  depreciated  over
their  assigned  lives.  The assigned lives and the projected cash flows used to
test impairment are subjective.  If actual lives are shorter than anticipated or
if future cash flows are less than anticipated,  a future impairment charge or a
loss on  disposal  of the  assets  could  be  incurred.  Impairment  losses  are
recognized when the carrying value of an asset exceeds its fair value.

Obligations and Commitments

As of March  31,  2005,  the  Company  is  obligated  to make cash  payments  in
connection with our capital leases,  debt, and operating  leases.  The effect of
these  obligations  and  commitments  on our  liquidity and cash flows in future
periods are listed below. All of these  arrangements  require cash payments over
varying periods of time.  Certain of these  arrangements are cancelable on short
notice and others require termination or severance payments as part of any early
termination.


                                               Contractual Obligations
                                                     March 31, 2005

                                                                                                    2011
                                     2006              2007-8                2009-10             and beyond
                                     ----------------------------------------------------------------------
                                                                                     

Long-term debt                    $14,896             $18,057                $47,261                $83,001
Interest                           14,019              25,513                 19,850                 33,752
Notes payable                           -                   -                 60,733                      -
Operating lease obligations        18,415              27,922                 18,888                 15,049
Pension                                 -               2,009                  2,331                  7,371
Purchase commitments              122,466                   -                      -                      -
Capital lease obligations             775               1,527                  1,105                  3,175
                                 --------------------------------------------------------------------------
Total                            $170,571             $75,028               $150,168               $142,348
                                 --------------------------------------------------------------------------



We have no material off-balance sheet debt or other unrecorded obligations other
than the items noted in the above table.

Standby Letters of Credit

We have standby letters of credit for certain insurance-related requirements and
capital leases.  The majority of our standby letters of credit are automatically
renewed annually,  unless the issuer gives  cancellation  notice in advance.  On
March 31, 2005, we had $6.2 million in outstanding standby letters of credit.

Cash Flows

In 2005,  our cash and cash  equivalents  increased  by $0.6  million,  which is
primarily  due  to the  net  impact  of  $18.0  million  provided  by  operating
activities,  $8.2 million used in investing activities, and $9.2 million used by
financing activities.

Operating Activities

Cash  provided by operating  activities  increased to $18.0 million in 2005 from
$1.6 million in 2004.  The increase is primarily a function of the negative cash
flow impact in 2004  associated with the inventory  increase  related to the CPF
acquisition  partially  offset by lower  operating  earnings  in 2005.  The cash
requirements  of the business  fluctuate  significantly  throughout  the year to
coincide with the seasonal  growing cycles of  vegetables.  The vast majority of
the  inventories  are  produced  during the  packing  months,  from May  through
October,  and then  depleted  during the  remaining  six months.  Cash flow from
operating activities is one of our main sources of liquidity.

Cash provided by operating  activities  decreased  from $68.8 million in 2003 to
$1.6 million in 2004. The decrease reflects higher inventory balances associated
with  the  seasonal  production  from  the  eight  plants  acquired  in the  CPF
acquisition, which were primarily funded through the issuance of debt.

Investing Activities

Cash  used in  investing  activities  was  $8.2  million  in  2005,  principally
reflecting  capital  expenditures  partially  offset by $6.2 million in proceeds
from the sale of assets  including  $4.6 million from the sale of Class B Common
Stock of Moog Inc. Capital expenditures  aggregated $14.4 million in 2005 versus
$23.1  million  in  2004.  Capital  expenditures  were  unusually  high  in 2004
reflecting a significant  number of equipment upgrades and other improvements in
connection  with  the CPF  acquisition.  Capital  expenditures  in 2005 and 2004
included $7.4 million and $7.2  million,  respectively  for warehouse  expansion
projects. This included the completion of the Janesville and Cambria,  Wisconsin
projects started in 2004 and a Geneva, New York warehouse expansion.

Cash  used in  investing  activities  was  $85.9  million  for  2004,  primarily
reflecting the cash  requirements  of the CPF  acquisition  partially  offset by
proceeds from the sale of assets  primarily  involving the  divestiture  of four
plants to Lakeside Foods. Capital expenditures  aggregated $23.1 million in 2004
versus $6.8 million in 2003. The increase is primarily attributable to equipment
replacement  and other  improvements  at the former CPF locations  together with
$7.2 million of construction in progress on two warehouse  expansion projects in
Janesville and Cambria, Wisconsin.

Cash  used in  investing  activities  was  $6.2  million  in  2003,  principally
reflecting capital expenditures.

Financing Activities

Cash  used  in  financing  activities  was  $9.2  million  in  2005  principally
consisting of the repayment of $21.9 million in long-term debt partially  offset
by the $9.1 million in proceeds from long-term debt.

Cash provided by financing activities was $23.9 million in 2004. During 2004, we
borrowed cash to fund the CPF acquisition. Cash used in financing activities was
$22.6 million in 2003 principally reflecting debt repayment.

RESULTS OF OPERATIONS

Fiscal 2005 versus Fiscal 2004


Classes of similar
products/services:                 2005                2004                2003
- -------------------------------------------------------------------------------
                                                 (In thousands)
Net Sales:
GMOI                           $ 225,527           $ 247,992           $ 252,059
Canned vegetables                581,486             586,594             328,907
Frozen vegetables                 28,304              29,410              30,422
Fruit and chip products           16,674              15,347              20,784
Other                             12,283              11,507              12,207
- --------------------------------------------------------------------------------
                               $ 864,274           $ 890,850           $ 644,379
================================================================================


Net sales for fiscal 2005 decreased $26.6 million, or 3%, from $890.9 million to
$864.3 million.  The decrease  primarily  reflects a planned  reduction of $22.5
million in GMOI production  which was exacerbated by the poor sweet corn growing
conditions  in the  summer  of 2004.  In  addition,  we  experienced  a  planned
reduction  of $15.0  million in canned  vegetable  co-pack  volume  reflecting a
strategic decision by the Company to exit certain unprofitable co-pack business.
Although 2004 included only 10 months of CPF acquisition-related sales activity,
the sales  retention rate from the  acquisition  was higher in 2004,  reflecting
volume associated with plants that were ultimately divested to Lakeside Foods.

Cost of product sold as a percentage  of sales  increased  from 92.2% in 2004 to
92.6% in 2005.  The  increase  in the  percentage  of the cost of  product  sold
reflects higher  production  costs in fiscal 2005  associated  with  unfavorable
manufacturing  variances  principally  the result of commodity  inflation in key
inputs such as steel, natural gas, and fuel. In addition,  last summer and fall,
we experienced a difficult  growing season due to lower average  temperatures in
August which impacted crop yields,  plant recovery rates and further resulted in
certain  contracted  raw  produce  being  unable  to be  harvested.  The cost of
implementing the Sarbanes-Oxley Act of 2002, which totaled $2.5 million in 2005,
was also a significant factor in the cost increase.  Furthermore,  the cost of a
product  recall,  initiated  in the  second  quarter of 2005,  amounted  to $1.4
million.  Finally,  we were unable to fully pass along those higher costs to our
customers,  since many of our customer  contracts are  semi-annual and annual in
nature.

Selling,  general and  administrative  expense remained at 3.7% of sales, as the
negative impact of the sales reduction was offset by effective expense control.

Interest  expense  increased from $16.1 million in 2004 to $16.6 million in 2005
primarily reflecting a full year of acquisition-related debt in 2005.

Plant  restructuring  costs were $7.7 million in 2005  primarily  involving  the
closure of three processing  facilities which are detailed in the  Restructuring
Program section above. As a result of the CPF acquisition,  the Company was able
to complete some plant  consolidations  which will result in substantial savings
by moving the volumes into other plants with minimal capital investment.

Other income of $3.8 million in 2005  reflects the gain on the sale of Moog Inc.
stock of $3.9 million and the sale of certain fixed assets of $0.6 million. This
was  partially  offset by a  non-cash  charge  of $0.7  million  reflecting  the
write-down  of deferred  financing  costs  associated  with the reduction of the
Revolver from $200 million to $125 million. Other income of $0.2 million in 2004
reflects the gain on the sale of certain fixed assets.

As a result of the above factors,  pre-tax earnings decreased from $20.5 million
in 2004 to $12.0  million in 2005.  The effective tax rate was 34.3% in 2005 and
37.0% in 2004. The 2005 effective tax rate reduction is a result of the reversal
of certain tax reserves which were no longer required.






Fiscal 2004 versus Fiscal 2003

Net sales for fiscal 2004 increased $246.5 million,  or 38%, from $644.4 million
to $890.9  million.  The  increase  reflects  ten months of  operating  activity
related to the CPF  acquisition  which  resulted in a 35%  increase in vegetable
unit volume.

Cost of product sold as a percentage  of sales  increased  from 91.6% in 2003 to
92.2% in 2004.  The  increase  in the  percentage  of the cost of  product  sold
reflects higher  production  costs in fiscal 2004  associated  with  unfavorable
manufacturing  variances  principally  the result of drought  conditions  in the
Midwest growing areas and extreme heat in the Northwest growing areas,  followed
by an early  killing  frost which  included  the  late-season  growing  areas of
Illinois.  The drought and hot weather  conditions  impacted crop yields,  plant
recovery rates and further  resulted in the bunching of crop maturities  whereby
certain contracted raw produce was unable to be harvested. Although we were able
to increase  selling  prices over the second half of the fiscal year, the effect
of these increases was more than offset by the higher manufacturing costs.

Selling,  General and Administrative  expense increased as a percentage of sales
from 3.3% to 3.7% due in large part to the fact that GMOI  sales do not  involve
selling  expense and GMOI sales  decreased as a  percentage  of total sales from
39.1% in 2003 to  27.8%  in  2004.  In  addition,  outside  warehousing  expense
increased in connection with the CPF acquisition.

Interest  expense  increased from $13.8 million to $16.1 million  reflecting the
new debt supporting the CPF acquisition.

Other  income of $0.2  million in 2004  reflects the gain on the sale of certain
fixed  assets.  Other  expense  of $4.7  million  in 2003  reflects  a  non-cash
impairment charge attributable to idle fixed assets.

As a result of the above factors,  pre-tax earnings increased from $14.6 million
in 2003 to $20.5  million in 2004.  The effective tax rate was 37.0% in 2004 and
37.8% in 2003.

Recently Issued Accounting Standards

Recently issued accounting standards have been considered by the Company and are
not expected to have a material  effect on the Company's  financial  position or
results of operations.












QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Risk

As a result of its regular borrowing activities, the Company's operating results
are  exposed to  fluctuations  in  interest  rates,  which it manages  primarily
through its regular financing activities.  The Company uses bank lines of credit
with variable  interest rates to finance seasonal working capital  requirements.
The Company  maintains  $5.2 million in cash  equivalents  as of March 31, 2005.
Long-term debt represents  secured and unsecured  notes and debentures,  certain
notes payable to insurance companies used to finance long-term  investments such
as business  acquisitions,  and capital lease obligations.  Long-term debt bears
interest at fixed and variable  rates.  With $80.5  million in average  variable
rate debt, a 1% change in interest  rates would have an $805 thousand  effect on
interest expense.  The following table provides  information about the Company's
financial instruments that are sensitive to changes in interest rates. The table
presents  principal  cash  flows  and  sinking  fund  requirements  and  related
weighted-average  interest  rates by expected  maturity  date.  Weighted-average
interest rates on variable-rate debt are based on rates as of March 31, 2005.

Commodity Risk

The materials  that the Company uses,  such as  vegetables,  steel and packaging
materials  are  commodities  that may  experience  price  volatility  caused  by
external  factors   including  market   fluctuations,   availability,   currency
fluctuations and changes in governmental  regulations and agricultural programs.
In light of the recent  volatility in steel  pricing,  a 5% change in steel unit
costs would equate to a $3.1  million  cost  impact.  These events can result in
reduced supplies of these materials, higher supply costs or interruptions in our
production schedules.  If prices of these raw materials increase and the Company
is not able to  effectively  pass such price  increases  along to its customers,
operating income will decrease.


         Interest Rate Sensitivity of Long-Term Debt, Short-Term Debt and Short-Term Investments
                                 March 31, 2005
                                 (In Thousands)


                                                 EXPECTED MATURITY DATE
                        --------------------------------------------------------------------------------
                                                                                                               Total /     Estimated
                                                                                                              Weighted       Fair
                                2006          2007         2008        2009         2010      Thereafter      Average        Value
- -------------------------- ------------- ------------- ------------ ------------ ------------ ------------ -------------- ----------
                                                                                                  

Fixed-rate L/T debt:
   Principal cash flows       $15,221       $9,446       $ 9,326   $  9,541    $    38,525     $63,246       $145,305     $  140,516
   Average interest rate         7.36%        6.88%         7.10%      7.10%          7.85%       7.71%          7.55%             -
Variable-rate L/T debt:
   Principal cash flows     $    450      $    454     $     358    $   150      $    150     $22,929      $   24,491     $   24,491
   Average interest rate         2.09%        2.08%         2.25%       3.37%         3.25%       3.25%          3.17%             -
Average variable-rate S/T debt:
   Principal cash flows                                                                                    $   55,996     $   55,996
   Average interest rate                                                                                         3.70%             -
Short-term investments:
   Average balance                                                                                         $      284     $      284
   Average interest rate                                                                                         1.95%             -







Consolidated Statements of Net Earnings

Seneca Foods Corporation and Subsidiaries
(In thousands, except per share amounts)



Years ended March 31,                                                              2005             2004              2003
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                         


Net sales                                                                      $864,274         $890,850          $644,379

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

Costs and expenses:
   Cost of product sold                                                         800,002          821,604           590,079
   Selling, general, and administrative expense                                  31,726           32,770            21,265
   Plant restructuring                                                            7,678                -                 -
                                                                        ---------------  ----------------- ---------------
   Total Costs and Expenses                                                     839,406          854,374           611,344
                                                                        ---------------  ---------------   ---------------

Operating income                                                                 24,868           36,476            33,035
Other (income) expense, net                                                      (3,757)           (207)             4,719
Interest expense, net of interest income of
   $102, $395, and $834, respectively                                            16,592           16,135            13,757
- --------------------------------------------------------------------------------------------------------------------------

Earnings before income taxes                                                     12,033           20,548            14,559
Income taxes                                                                      4,126            7,607             5,509
                                                                        --------------------------------------------------
   Net earnings                                                                $  7,907         $ 12,941          $  9,050
==========================================================================================================================


   Basic earnings per common share                                             $    .71         $   1.18          $    .89
==========================================================================================================================

   Diluted earnings per common share                                           $    .70         $   1.17          $    .88
==========================================================================================================================

<FN>
See notes to consolidated financial statements.
</FN>






Consolidated Balance Sheets

Seneca Foods Corporation and Subsidiaries
(In thousands)


March 31,                                                                                                   2005                2004
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                     

Assets
Current Assets:


   Cash and cash equivalents                                                                           $   5,179           $   4,570
   Marketable securities                                                                                       -               4,465
   Accounts receivable, less allowance for doubtful accounts

     of $625 and $945, respectively                                                                       43,664              46,180
   Inventories:
     Finished products                                                                                   209,874             202,573
     In process                                                                                           17,168              15,365
     Raw materials and supplies                                                                           67,428              52,345
   Deferred income taxes                                                                                   5,669               6,615
   Assets held for sale                                                                                    1,451               2,931
   Refundable income taxes                                                                                 1,199                 451
   Prepaid expenses                                                                                        7,192              12,098
                                                                                               -------------------------------------
       Total Current Assets                                                                              358,824             347,593
- ------------------------------------------------------------------------------------------------------------------------------------
Other assets                                                                                               2,381               4,403
Property, Plant, and Equipment:
   Land                                                                                                    9,981               9,222
   Building                                                                                              122,644             112,061
   Equipment                                                                                             296,512             313,494
                                                                                               -------------------------------------
                                                                                                         429,137             434,777
Less accumulated depreciation and amortization                                                           265,847             252,870
                                                                                               -------------------------------------
       Net Property, Plant, and Equipment                                                                163,290             181,907
- ------------------------------------------------------------------------------------------------------------------------------------
         Total Assets                                                                                $   524,495            $533,903
====================================================================================================================================

Liabilities and Stockholders' Equity
Current Liabilities:
   Notes payable                                                                                       $  60,733           $  58,395
   Accounts payable                                                                                       38,719              37,362
   Accrued expenses                                                                                       38,271              42,553
   Current portion of long-term debt and capital lease obligations                                        15,671              21,519
                                                                                               -------------------------------------
     Total Current Liabilities                                                                           153,394             159,829
- ------------------------------------------------------------------------------------------------------------------------------------
Long-Term Debt                                                                                           148,318             154,428
Capital Lease Obligations                                                                                  5,807               6,559
Other Liabilities                                                                                         10,042               7,790
Deferred Income Taxes                                                                                     11,125              15,048
                                                                                               -------------------------------------
       Total Liabilities                                                                                 328,686             343,654
- ------------------------------------------------------------------------------------------------------------------------------------
Commitments and other contingencies (Note 14)
Stockholders' Equity:
   Preferred stock                                                                                        56,335              56,338
   Common stock                                                                                            2,859               2,859
                                                                                               -------------------------------------
     Total Capital Stock                                                                                  59,194              59,197
   Additional paid-in capital                                                                             15,992              15,989
   Accumulated other comprehensive income                                                                      -               2,324
   Retained earnings                                                                                     120,623             112,739
                                                                                               -------------------------------------
       Total Stockholders' Equity                                                                        195,809             190,249
- ------------------------------------------------------------------------------------------------------------------------------------
         Total Liabilities and Stockholders' Equity                                                    $ 524,495            $533,903
- -----------------------------------------------------------------------------------------------=====================================

<FN>

See notes to consolidated financial statements.
</FN>






Consolidated Statements of Cash Flows

Seneca Foods Corporation and Subsidiaries
(In thousands)



Years ended March 31,                                                                   2005             2004              2003
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                               

Cash flows from operating activities:
   Net earnings                                                                     $   7,907        $  12,941          $ 9,050
   Adjustments to reconcile net earnings to
     net cash provided by operations:
       Depreciation and amortization                                                   29,178           29,393           22,597
       Deferred income taxes                                                           (1,552)           1,107            3,520
       Gain on the sale of assets                                                      (4,469)            (207)               -
       Impairment provision and other expenses                                          5,673                -            4,719
       Changes in operating assets and liabilities:
         Accounts receivable                                                            2,516            9,991              236
         Inventories                                                                  (24,187)         (41,122)          40,186
         Prepaid expenses                                                               4,906          (10,782)            (892)
         Accounts payable, accrued expenses, and other liabilities                     (1,218)          (1,686)         (11,588)
         Income taxes                                                                    (748)           1,987              942
                                                                               ------------------------------------------------
       Net cash provided by operations                                                 18,006            1,622           68,770
- -------------------------------------------------------------------------------------------------------------------------------


Cash flows from investing activities:
   Additions to property, plant, and equipment                                        (14,415)         (23,109)          (6,832)
   Proceeds from the sale of assets                                                     6,233           48,808              677
   Acquisition                                                                             -          (114,172)               -
   Cash received from acquisition                                                           -            2,560                -
                                                                               ------------------------------------------------
       Net cash used in investing activities                                           (8,182)         (85,913)          (6,155)
- -------------------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
   Borrowings on notes payable                                                        285,425          396,568                -
   Payments on notes payable                                                         (283,087)        (363,548)               -
   Payments of long-term debt and capital lease obligations                           (21,856)         (51,903)         (22,834)
   Proceeds from issuance of long-term debt                                             9,146           42,562              235
   Other assets                                                                         1,180              221               18
   Preferred dividends paid                                                               (23)             (23)             (23)
                                                                               ------------------------------------------------

       Net cash (used in) provided by financing activities                             (9,215)          23,877          (22,604)
- -------------------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents                                      609          (60,414)          40,011
Cash and cash equivalents, beginning of year                                            4,570           64,984           24,973
                                                                               ------------------------------------------------
Cash and cash equivalents, end of year                                               $  5,179      $     4,570          $64,984
===============================================================================================================================
<FN>
Supplemental disclosures of cash flow information: Cash paid during the year
   for:
     Interest                                                                        $ 16,973      $    15,023         $ 15,122
     Income taxes                                                                       6,425            5,768            2,025
Supplemental information of non-cash investing and financing activities:
     $16.1 million of Preferred Stock was issued in partial consideration for
     the CPF acquisition in 2004. The Company assumed $9.1 million of long-term
     debt related to the CPF acquisition.
===============================================================================================================================

See notes to consolidated financial statements.
</FN>







Consolidated Statements of Stockholders' Equity

Seneca Foods Corporation and Subsidiaries
(In thousands, except share amounts)

                                              Preferred Stock
                      --------------------------------------------------------------
                                 6%             10%
                     Cumulative Par  Cumulative Par   Participating   Participating
                         Value $.25     Value $.025 Convertible Par Convertible Par          Class A         Class B   Additional
                    Callable at Par     Convertible           Value           Value     Common Stock    Common Stock      Paid-In
                             Voting          Voting           $.025           $.025   Par Value $.25  Par Value $.25      Capital
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                  

Shares authorized           200,000       1,400,000         967,742       4,166,667       20,000,000      10,000,000
=====================================================================================================================
Shares issued and outstanding:
- ---------------------------------------------------------------------------------------------------------------------
    March 31, 2002          200,000         807,240              --       3,485,506        3,908,470       2,764,005
- ---------------------------------------------------------------------------------------------------------------------
    March 31, 2003          200,000         807,240         967,742       3,443,596        3,950,380       2,764,005
- ---------------------------------------------------------------------------------------------------------------------
    March 31, 2005          200,000         807,240         967,742       3,443,359        3,951,717       2,762,905
- ---------------------------------------------------------------------------------------------------------------------
Balance March 31, 2002          $50            $ 20        $     --         $42,605             $956          $1,871      $13,619
   Net earnings                  --              --              --              --               --              --           --
   Cash dividends paid
     on preferred stock          --              --              --              --               --              --           --
   Preferred stock conversion    --              --              --          (1,019)              22              --          997
   Minimum pension liability     --              --              --              --               --              --           --
   Net unrealized gain on
     investments                 --              --              --              --               --              --           --
- ------------------------------------------------------------------------------------------------------------------------------------
Balance March 31, 2003           50              20              --          41,586              978           1,871       14,616


   Net earnings                  --              --              --              --               --              --           --
   Cash dividends paid
     on preferred stock          --              --              --              --               --              --           --
   Preferred stock conversion    --              --              --            (500)              10              --          490
   Preferred stock issued        --              --          15,000              --               --              --        1,065
   Minimum pension liability
   (net of tax $477)             --              --              --              --               --              --           --
   Preferred stock adjustment    --             182              --              --               --              --         (182)
   Net unrealized gain on
     investments
     (net of tax $658)           --              --              --              --               --              --           --
- ------------------------------------------------------------------------------------------------------------------------------------
Balance March 31, 2004           50             202          15,000          41,086              988           1,871       15,989


   Net earnings                  --              --              --              --               --              --           --
   Cash dividends paid
     on preferred stock          --              --              --              --               --              --           --
   Preferred stock conversion    --              --              --              (3)              --              --            3
   Net unrealized gain on
     investments (net of
     tax of $16)                 --              --              --              --               --              --           --
   Net reclassification of
     accumulated other
     comprehensive income
     (net of tax $1,160)         --              --              --              --               --              --           --
- ------------------------------------------------------------------------------------------------------------------------------------
Balance March 31, 2005          $50            $202         $15,000         $41,083             $988          $1,871      $15,992
====================================================================================================================================
<FN>
See notes to consolidated financial statements.
</FN>


                         Accumulated
                               Other
                       Comprehensive    Retained     Comprehensive
                              Income    Earnings            Income
- ------------------------------------------------------------------
                                               
Balance March 31, 2002        $1,208    $90,794
   Net earnings                   --      9,050       $    9,050
   Cash dividends paid
     on preferred stock           --        (23)              --
   Preferred stock conversion     --         --               --
   Minimum pension liability    (778)        --             (778)
   Net unrealized gain on
     investments                  (8)        --               (8)
- ----------------------------------------------------------------
Balance March 31, 2003            422    99,821        $   8,264
                                                        ========

   Net earnings                    --    12,941         $ 12,941
   Cash dividends paid
     on preferred stock            --       (23)              --
   Preferred stock conversion      --        --               --
   Preferred stock issued          --        --               --
   Minimum pension liability
   (net of tax $477)              778        --              778
   Preferred stock adjustment      --        --               --
   Net unrealized gain on
     investments
     (net of tax $658)          1,124        --            1,124
- ----------------------------------------------------------------
Balance March 31, 2004          2,324   112,739         $ 14,843
                                                        ========

   Net earnings                    --     7,907         $  7,907
   Cash dividends paid
     on preferred stock            --       (23)              --
   Preferred stock conversion      --        --               --
   Net unrealized gain on
     investments (net of
     tax of $16)                   32        --               32
   Net reclassification of
     accumulated other
     comprehensive income
     (net of tax $1,160)       (2,356)       --           (2,356)
- ----------------------------------------------------------------
Balance March 31, 2005       $     --  $120,623           $5,583
================================================================







Notes to Consolidated Financial Statements

Seneca Foods Corporation and Subsidiaries

1.  Summary of Significant Accounting Policies

Nature of Operations - The Company conducts its business almost entirely in food
processing,  operating 27 plants and  warehouses  in seven  states.  The Company
markets branded and private label processed foods to retailers and institutional
food distributors.

Principles of Consolidation - The consolidated  financial statements include the
accounts for the parent Company and all of its wholly-owned  subsidiaries  after
elimination of intercompany transactions, profits, and balances.

Revenue Recognition - Sales and related cost of product sold are recognized when
legal  title  passes  to the  purchaser  which is  primarily  upon  shipment  of
products.  When customers,  under the terms of specific orders, request that the
Company  invoice  goods and hold the  goods for  future  shipment,  the  Company
recognizes  revenue when legal title to the finished goods  inventory  passes to
the  purchaser.  Generally,  the Company  receives cash from the purchaser  when
legal title passes.

Concentration of Credit Risk - Financial  instruments  that potentially  subject
the Company to credit risk  consist of trade  receivables  and  interest-bearing
investments.  Wholesale  and retail  food  distributors  comprise a  significant
portion of the trade receivables; collateral is generally not required. The risk
associated  with  the  concentration  is  limited  due to the  large  number  of
wholesalers and retailers and their  geographic  dispersion.  The Company places
substantially all its interest-bearing  investments with financial  institutions
and  monitors  credit  exposure.  Cash and  short-term  investments  in  certain
accounts  exceed  the  federal  insured  limit,  however,  the  Company  has not
experienced any losses in such accounts.

Cash and Cash Equivalents - The Company considers all highly liquid  instruments
purchased  with an  original  maturity  of three  months  or less as  short-term
investments.

Inventories  -  Inventories  are stated at lower of cost;  determined  under the
first-in, first-out (FIFO) method; or market.

Income Taxes - The provision for income taxes  includes  federal,  foreign,  and
state income taxes  currently  payable and those  deferred  because of temporary
differences  between  the  financial  statement  and tax  bases  of  assets  and
liabilities.

Shipping  and  Handling  Costs - The Company  includes all shipping and handling
costs billed to customers  in net sales and the  corresponding  costs in cost of
product sold.

Doubtful  Accounts - A provision for doubtful accounts is recorded based upon an
assessment of credit risk within the accounts receivable  portfolio,  experience
of  delinquencies  (accounts  over 15 days past due) and  charge-offs  (accounts
removed from accounts  receivable for  expectation of  non-payment)  and current
market conditions.  Management believes these provisions are adequate based upon
the relevant information  presently available.  However, it is possible that the
Company's provisions may change in the future.








Notes to Consolidated Financial Statements (continued)

Earnings per Common Share

The Company has two classes of convertible  preferred  stock which are deemed to
be participating  securities that are entitled to participate in any dividend on
Class A common stock as if the preferred  stock had been  converted  into common
stock immediately prior to the record date for such dividend. Basic earnings per
share for  common  stock  must be  calculated  using the  "two-class"  method by
dividing the earnings  allocated to common  stockholders by the weighted average
of common shares outstanding during the period.

Diluted  earnings  per share is  calculated  by dividing  earnings  allocated to
common stockholders by the sum of the weighted average common shares outstanding
plus the dilutive effect of convertible preferred stock using the "if-converted"
method, which treats the  contingently-issuable  shares of convertible preferred
stock as common stock.



Years ended March 31,                                         2005         2004         2003
- --------------------------------------------------------------------------------------------
                                                         (In thousands, except share amounts)
                                                                         

Basic

Net earnings                                          $     7,907   $    12,941   $     9,050
Deduct preferred stock dividends paid                          23            23            23
                                                      ---------------------------------------

Undistributed earnings                                      7,884        12,918         9,027
Earnings allocated to participating preferred               3,126         5,035         3,164
                                                      ---------------------------------------
Earnings allocated to common shareholders             $     4,758   $     7,883   $     5,863
                                                      =======================================
Weighted average common shares outstanding                  6,714         6,691         6,597
                                                      =======================================
Basis earnings per common share                       $       .71   $      1.18   $       .89
                                                      =======================================

Diluted

Earnings allocated to common shareholders             $     4,758   $     7,883   $     5,863
Add dividends on convertible preferred stock                   20            20            20
                                                      ---------------------------------------
Earnings applicable to common stock on a diluted
  basis                                               $     4,778   $     7,903   $     5,883
                                                      =======================================

Weighted average common shares outstanding-basic            6,714         6,691         6,597
Additional shares to be issued under full conversion
   of preferred stock                                          67            67            67
                                                      ---------------------------------------
Total shares for diluted                                    6,781         6,758         6,664
                                                      =======================================

Diluted earnings per common share                     $       .70   $      1.17   $       .88
                                                      =======================================


Depreciation - Property, plant, and equipment are stated at cost or, in the case
of capital  leases,  the present value of future lease  payments.  For financial
reporting,  the Company provides for depreciation and capital lease amortization
on the  straight-line  method at rates based upon the estimated  useful lives of
the various assets. Depreciation and capital lease amortization was $28,503,000,
$28,676,000,  and  $22,597,000  in  2005,  2004,  and  2003,  respectively.  The
estimated  useful  lives are as  follows:  buildings - 30 years;  machinery  and
equipment - 10-15 years;  vehicles - 3-7 years;  and land  improvements  - 10-20
years.  Impairment  losses are  recognized  when the carrying  value of an asset
exceeds  its  fair  value.  The  Company  assesses  its  long-lived  assets  for
impairment  whenever there is an indicator of impairment.  There were $4,960,000
of  impairment  losses in 2005 that were  included in Plant  Restructuring  (see
Plant  Restructuring,  note  15).  There  were no  impairment  losses  in  2004.
Impairment  losses of  $4,719,000  were  recognized in 2003 and were included in
Other (Income) Expense, net (see Other Income and Expense, note 11).

Use of Estimates in the Preparation of Financial Statements - The preparation of
financial  statements  in conformity  with U.S.  generally  accepted  accounting
principles requires management to make estimates and assumptions that affect the
reported  amount of assets and  liabilities  and the  disclosure  of  contingent
assets and liabilities at the date of the financial  statements,  as well as the
related revenues and expenses during the reporting period.  Actual amounts could
differ from those estimated.

Recently Issued Accounting Standards - Recently issued accounting standards have
been considered by the Company and are not expected to have a material effect on
the Company's financial position or results of operations.

Reclassifications  - Certain previously  reported amounts have been reclassified
to conform to the current period classification.





Notes to Consolidated Financial Statements (continued)


2.  Common Stock of Moog Inc.

During 2005,  the Company sold its  investment  in the Common Stock of Moog Inc.
The sale provided proceeds of $4,578,000 and a realized gain of $3,862,000.  The
Company's  investment  in the  Class  B  Common  Stock  of  Moog  Inc.  totaling
$4,465,000 as of March 31, 2004 was included in marketable securities. The gross
unrealized  holding  gains  were  $3,749,000  and  $1,967,000  in 2004 and 2003,
respectively.

3.  Lines of Credit

The Company obtains required  short-term  funds through bank borrowings.  On May
27, 2003, in connection  with the acquisition of CPF, the Company entered into a
$200 million  five-year  floating rate secured  revolving  credit  facility with
various banks. During 2005, the Company provided its bank lenders with notice to
reduce  the  revolving  credit  facility  from  $200  million  to $125  million.
Subsequent to 2005  year-end,  the Company and its lenders  extended the term of
the revolver for an additional  year with a final maturity date of May 27, 2009.
As of March 31, 2005, the outstanding  balance on the revolver was  $60,733,000,
with a weighted average interest rate of 4.56%, and is included in notes payable
on the  Consolidated  Balance  Sheet.  The $125  million  revolver is secured by
accounts  receivable and inventory with a carrying value of $338,134,000.  There
were  $58,395,000 in bank  borrowings  under the revolver at March 31, 2004. The
Company had $6,187,000 and $7,120,000 of outstanding  standby  letters of credit
as of March 31, 2005 and 2004,  respectively that reduce borrowing  availability
under the revolver.


4.  Long-Term Debt


                                                                                                               2005           2004
- ------------------------------------------------------------------------------------------------------- --------------------------
                                                                                                                   (In thousands)
                                                                                                                   

Secured note payable to insurance company, 8.03%, due through 2014                                        $   70,862     $   73,675
Secured nonrecourse subordinated promissory note, 8.00%, due through 2010                                     46,583         50,208
Secured Industrial Revenue Development Bonds, 3.53% and 3.24% due through 2029                                22,630         22,630
Secured promissory note, 6.35% due through 2020                                                                7,782              -
Secured Industrial Revenue Development Bond, 5.69%, due through 2010                                           3,173          3,763
Unsecured Industrial Revenue Development Bond, 7.75%, due through 2006                                         3,000          3,000
Unsecured Industrial Revenue Development Bond, 8.50%, due through 2006                                         2,500          2,500
Secured notes payable to utility company, 3.00%, due through 2009                                              2,295          1,956
Secured note payable to insurance company, 10.78%, due through 2005                                                -         12,000
Other                                                                                                          4,389          5,468
                                                                                                        ------------    -----------

                                                                                                             163,214        175,200
Less current portion                                                                                          14,896         20,772
                                                                                                        ------------    -----------

                                                                                                          $  148,318     $  154,428
                                                                                                        ============    ===========



Our credit  facilities  contain  covenants  that  restrict  our  ability and the
ability of our subsidiaries to incur additional  indebtedness,  pay dividends on
and  redeem  our  capital  stock,  make  other  restricted  payments,  including
investments,  sell our assets, incur liens, transfer all or substantially all of
our assets and enter into consolidations or mergers.  Our credit facilities also
require us to meet  certain  financial  tests,  including  minimum  fixed charge
coverage,  minimum  interest  coverage  and  maximum  total debt  ratios.  These
financial  requirements  and ratios generally become more restrictive over time,
subject to allowances for seasonal  fluctuations.  We are in compliance with all
such financial covenants, and were in compliance therewith as of March 31, 2005.
The most restrictive  financial covenant in the credit agreements is the minimum
fixed charge coverage ratio.

As of March 31, 2005, the most restrictive  credit  agreement  limitation on the
Company's  payment of dividends  and other  distributions,  such as purchases of
shares,  to  holders  of  Class A or Class B Common  Stock  is an  annual  total
limitation of $500,000  reduced by aggregate annual dividend  payments  totaling
$23,000 which the Company presently pays on two outstanding classes of preferred
stock.




Notes to Consolidated Financial Statements (continued)


The Company has five Industrial  Revenue Bonds ("IRB's")  totaling  $23,680,000,
which are secured by direct pay  letters of credit.  The  interest  rates in the
table above reflect the direct pay letters of credit costs and  amortization  of
other  related  costs for those  IRB's.  Other  than the five IRB's  above,  the
carrying  value of assets  pledged for secured debt  including  the $125 million
revolver is $432,656,000.

Debt repayment requirements for the next five fiscal years are:


                                 (In thousands)
                              2006              $14,896
                              2007                9,101
                              2008                8,956
                              2009                9,151
                              2010               38,110



5.  Leases

The Company leases a portion of its equipment and buildings.  Capitalized leases
consist  primarily  of limited  obligation  special  revenue  bonds,  which bear
interest  rates  from  1.42%  to  4.75%.  Other  leases  include  non-cancelable
operating  leases expiring at various dates through 2025.  Generally,  operating
leases provide for early purchase options one year prior to expiration.

Leased assets under capital leases consist of the following:


                                                                            2005              2004
                  --------------------------------------------------------------------------------
                                                                               (In thousands)

                                                                                     


                  Land                                                   $    67           $    67
                  Buildings                                                1,033             1,033
                  Equipment                                               11,476            11,313
                                                                 ---------------------------------
                                                                          12,576            12,413
                  Less accumulated amortization                           10,651             9,372
                                                                 ---------------------------------
                                                                           1,925             3,041
                  Assets held for sale                                         -               340
                                                                 ---------------------------------
                                                                         $ 1,925           $ 3,381
                  ================================================================================



The following is a schedule by year of minimum payments due under leases as of
March 31, 2005:


                                                                     Operating         Capital
                  ----------------------------------------------------------------------------
                                                                             (In thousands)
                                                                                 

                  Years ending March 31:
                     2006                                              $18,415          $1,025
                     2007                                               15,160           1,025
                     2008                                               12,762             929
                     2009                                               10,066             719
                     2010                                                8,822             721
                     2011-2025                                          15,049           3,585
                                                                 -----------------------------
                     Total minimum payment required                    $80,274          $8,004
                  ============================================================

                  Less interest                                                          1,422
                                                                                --------------
                     Present value of minimum lease payments                             6,582
                  Amount due within one year                                               775
                                                                                --------------
                     Long-term capital lease obligations                                $5,807
                  ============================================================================


Rental  expense  in  2005,  2004,  and 2003 was  $23,059,000,  $20,538,000,  and
$13,077,000, respectively.




Notes to Consolidated Financial Statements (continued)

6.  Income Taxes

The Company files a consolidated income tax return. The provision for income
taxes is as follows:



                                                         2005           2004           2003
                                                   ----------------------------------------
                                                                 (In thousands)
                                                                          

                       Current:
                         Federal                     $  4,489       $  4,938       $  1,529
                         State                          1,189          1,562            460
                                                   ----------------------------------------
                                                        5,678          6,500          1,989
                                                   ----------------------------------------

                       Deferred:
                         Federal                       (1,448)         1,009          3,150
                         State                           (104)            98            370
                                                   ----------------------------------------

                                                       (1,552)         1,107          3,520
                                                   ----------------------------------------
                         Total income taxes            $4,126       $  7,607       $  5,509
                                                   ========================================



A reconciliation of the expected U.S. statutory rate to the effective rate follows:

                                                         2005             2004            2003
                 -----------------------------------------------------------------------------


                 Computed (expected tax rate)            35.0%            35.0%           35.0%
                 State income taxes (net of
                   federal tax benefit)                   5.9              5.2             3.7
                 Reversal of tax reserves                (4.2)             -               -
                 Other permanent differences
                     not deductible                       1.7              1.1             0.4
                 Tax exempt income                         -              (0.7)           (1.5)
                 Other                                   (4.1)            (3.6)            0.2
                                                     -----------------------------------------
                 Effective tax rate                      34.3%            37.0%           37.8%
                 =============================================================================







6.  Income Taxes (continued)

The  following  is a summary  of the  significant  components  of the  Company's
deferred tax assets and liabilities as of March 31, 2005 and 2004:


                                                                            2005               2004
                  ---------------------------------------------------------------------------------
                                                                             (In thousands)
                                                                                    

                  Deferred tax liabilities:
                     Basis and depreciation difference                 $  14,178          $  15,608
                     Other comprehensive income                                -              1,425
                     Other                                                   142                309
                                                                -----------------------------------

                                                                          14,320             17,342
                                                                -----------------------------------


                  Deferred tax assets:
                     Inventory valuation                                     704              1,534
                     Net operating loss carryforwards                          -                 25
                     Employee benefits                                     2,667              2,697
                     Pension                                               3,028              2,142
                     Insurance                                             1,963              2,025
                     Deferred gain on sale/leaseback                         405                486
                     Severance                                                97                  -
                                                                -----------------------------------

                                                                           8,864              8,909
                                                                -----------------------------------

                      Net deferred tax liability                       $   5,456          $   8,433
                  =================================================================================



Net current  deferred tax assets of  $5,669,000  and  $6,615,000 as of March 31,
2005 and 2004, respectively,  are recognized in the Consolidated Balance Sheets.
Also recognized are net non-current  deferred tax liabilities of $11,125,000 and
$15,048,000 as of March 31, 2005 and 2004, respectively.




Notes to Consolidated Financial Statements (continued)

7.  Stockholders' Equity

Preferred   Stock  -  The  Company  has  issued  a  class  of  preferred   stock
("Participating Preferred Stock") which is convertible, and participating. There
are  3,443,359  shares  outstanding  as of March  31,  2005.  These  shares  are
convertible  immediately  on a  one-for-one  basis into shares of Class A Common
Stock subject to antidilution adjustments. There were no dividends on this class
of stock. These shares have a liquidation value of $12 per share. This preferred
stock has the right to receive  dividends or  distributions  at a rate per share
equal to the amount of any dividend or distribution  declared or made to Class A
Common Stock. In addition,  this preferred stock has certain distribution rights
upon liquidation.

As part of the  financing of the CPF  acquisition,  the Company  issued  967,742
shares of  Participating  Convertible  Preferred  Stock.  The Preferred Stock is
convertible  into the  Company's  Class A Common  Stock on a  one-for-one  basis
subject to  antidilution  adjustments.  The Preferred Stock was valued at $16.60
per share based on the market  value of the Class A Common Stock at the time the
acquisition  was  announced.  This  class of stock  has a par value of $.025 per
share and a stated value of $15.50 per share.

The outstanding 10% cumulative,  convertible, voting preferred stock consists of
407,240 Series A shares,  convertible at the rate of one common share of Class A
and Class B for every  twenty  preferred  shares,  and 400,000  Series B shares,
which  carry a one  common  share of Class A and Class B for  thirty  conversion
rate.  The Series A and B shares have a $.25 stated value and a $.025 par value.
There are 2,633,333  shares  authorized of Class A $.025 par value stock,  which
are unissued and  undesignated.  In addition,  there are 30,000 shares of no par
stock,  which are also  unissued and  undesignated.  The Company paid  dividends
totaling $20,181, or $.025 per share, to the holders of this 10% preferred stock
for the years ended March 31, 2005 and 2004.  The Company has 200,000  shares of
6%, cumulative,  voting, $.25 stated value, preferred stock which is callable at
par value of $.25 per share. The Company paid dividends totaling $3,000 or $.015
per share to the holders of this 6% preferred cumulative, $.25 par value, voting
stock.

Common  Stock - The  Class A Common  Stock  and the  Class B Common  Stock  have
substantially identical rights with respect to any dividends or distributions of
cash or property  declared on shares of common  stock and rank equally as to the
right to receive  proceeds on  liquidation  or  dissolution of the Company after
payment of the Company's  indebtedness  and liquidation  right to the holders of
preferred  shares.  However,  holders of Class B Common Stock retain a full vote
per share  whereas  the holders of Class A Common  Stock have  voting  rights of
1/20th  of one vote per share on all  matters  as to which  shareholders  of the
Company are entitled to vote.

Unissued  shares of common stock reserved for conversion  privileges were 33,695
of Class A and Class B as of March 31, 2005 and 2004.  Additionally,  there were
3,443,359  and  3,443,596  shares  of Class A  reserved  for  conversion  of the
Participating Preferred Stock as of March 31, 2005 and 2004, respectively.

Comprehensive  Income - Net unrealized gains and losses are net of their related
provision for income taxes.





Notes to Consolidated Financial Statements (continued)

8.  Retirement Plans

The Company has a  noncontributory  defined  benefit  pension plan  covering all
employees  who meet  certain age entry  requirements  and work a stated  minimum
number of hours per year.  Annual  contributions are made to the Plan sufficient
to satisfy legal funding requirements.

The  following  tables  provide a  reconciliation  of the  changes in the Plan's
benefit  obligation and fair value of plan assets over the two-year period ended
March 31, 2005 and a statement of the funded  status as of March 31, of 2005 and
2004:

                                                            2005          2004
                                                  ------------------------------
Change in Benefit Obligation                                  (In thousands)

Benefit obligation at beginning of year               $   66,991     $   41,369
Service cost                                               3,050          2,546
Interest cost                                              3,987          3,519
Actuarial gain                                             3,877          1,227
Acquisition                                                    -         20,821
Benefit payments and expenses                             (3,222)        (2,491)
- -------------------------------------------------------------------------------

Benefit obligation at end of year                     $   74,683       $ 66,991
===============================================================================

Change in Plan Assets

Fair value of plan assets at beginning of year        $   59,687     $   28,781
Actual return on plan assets                               3,686         13,603
Employer contributions                                     2,821            241
Benefit payments and expenses                             (3,222)        (2,491)
Acquisition                                                    -         19,553
- -------------------------------------------------------------------------------

Fair value of plan assets at end of year                 $62,972       $ 59,687
===============================================================================


Funded Status
Funded status at end of year                          $ (11,711)        $(7,304)
Unrecognized transition asset                            (1,885)         (2,161)
Unrecognized loss                                         6,336             963
- -------------------------------------------------------------------------------
Accrued benefit cost                                  $  (7,260)      $  (8,502)
===============================================================================

The  Plan  holds  the  Company's  common  stock  with a  fair  market  value  of
$4,418,000.





Notes to Consolidated Financial Statements (continued)

8.       Retirement Plan (continued)

The following table provides the components of net periodic benefit cost for the
Plan for fiscal years 2005, 2004, and 2003:



                                                           2005                2004                2003
- -------------------------------------------------------------------------------------------------------
                                                                        (In thousands)
                                                                                      

Service cost                                           $  3,050            $  2,545            $  2,571
Interest cost                                             3,986               3,519               2,334
Expected return on plan assets                           (5,182)             (3,850)             (3,005)
Amortization of transition asset                           (276)               (276)               (276)
Amortization of net gain                                      -                 649                   -
Amortization of prior service cost                            -                   -                  31
- -------------------------------------------------------------------------------------------------------

Net periodic benefit cost                              $  1,578            $  2,587            $  1,655
=======================================================================================================



The Plan's accumulated benefit obligation was $66,941,000 at March 31, 2005, and
$60,929,000 at March 31, 2004.

The prior service costs are amortized on a straight-line  basis over the average
remaining service period of active  participants.  Gains and losses in excess of
10% of the greater of the benefit  obligation  and the  market-related  value of
assets  are  amortized  over the  average  remaining  service  period  of active
participants.

The assumptions used to measure the Company's benefit obligation are shown in
the following table:

                                                      2005                2004
- ------------------------------------------------------------------------------


   Discount rate                                      5.75%               6.00%
   Expected return on plan assets                     8.75%               8.75%
   Rate of compensation increase                      3.50%               3.50%


Plan Assets



                                                         Target                 Percentage of Plan
                                                       Allocation               Assets at March 31,
                                                           2006                2005                2004
- -------------------------------------------------------------------------------------------------------
                                                                                          

Plan Assets:
   Equity Securities*                                       99%                 99%                 99%
   Debt Securities                                           -                   -                   -
   Real Estate                                               -                   -                   -
   Cash                                                      1                   1                   1
- ------------------------------------------------------------------------------------------------------

     Total                                                 100%                100%                100%
=======================================================================================================



Expected Return on Plan Assets
The expected  rate of return on Plan assets is 8.75%.  Seneca Foods  Corporation
expects  8.75%  to fall  within  the 40 to 50  percentile  range of  returns  on
investment portfolios with asset diversification  similar to that of the pension
plan's target asset allocation.

Investment Policy and Strategy
Seneca Foods  Corporation  maintains an investment  policy designed to achieve a
long term rate of return,  including  investment  income  through  dividends and
equity  appreciation,  sufficient  to meet  the  actuarial  requirements  of the
pension  plans.   Seneca  Foods  Corporation  seeks  to  accomplish  its  return
objectives by prudently  investing in a diversified  portfolio of public company
equities with broad industry  representation seeking to provide long term growth
consistent with the performance of relevant market indices, as well as, maintain
an adequate level of liquidity for pension  distributions  as they fall due. The
strategy of being fully invested in equities has  historically  provided greater
rates of return over extended periods of time.





Cash Flows

Expected contributions for fiscal year ending March 31, 2006:
   Expected employer contributions                         $  -
   Expected employee contributions                            -

Estimated  future benefit  payments  reflecting  expected future service for the
fiscal years ending March 31:

                         2006                   $  2,839
                         2007                      3,035
                         2008                      3,262
                         2009                      3,565
                         2010                      3,742
                         2011-2015                23,106


The Company has  Employees'  Savings Plans  (401(k))  covering all employees who
meet certain age entry  requirements  and work a stated  minimum number of hours
per  year.  Participants  may make  contributions  up to the  legal  limit.  The
Company's matching contributions are discretionary.  Costs charged to operations
for the Company's matching contributions amounted to $1,519,000, $1,708,000, and
$605,000, in 2005, 2004, and 2003, respectively.

9.  Fair Value of Financial Instruments

The carrying  amounts and the estimated  fair values of the Company's  financial
instruments are summarized as follows:


                                                                                             2005                     2004
                                                                                    -----------------------------------------------
                                                                                   Carrying    Estimated     Carrying     Estimated
                                                                                     Amount   Fair Value       Amount    Fair Value
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                       (In thousands)
                                                                                                               

Long-term debt, including current portion                                          $163,214     $159,211     $175,200      $175,850

Notes payable                                                                        60,733       60,733       58,395        58,395
Capital leases, including current portion                                             6,582        5,796        7,306         6,589
Class B Common Stock of Moog Inc.                                                         -            -        4,465         4,465


The estimated fair values were determined as follows:

     Long-term debt and capital lease obligations - The quoted market prices for
     similar debt or current rates offered to the Company for debt with the same
     maturities.

     Notes payable - The carrying amount approximates fair value due to the
     short-term maturity of the notes.

     Class B Common Stock of Moog Inc. - Based on quoted market prices.




Notes to Consolidated Financial Statements (continued)

10. Acquisition

On May 27, 2003, the Company completed its acquisition of 100% of the membership
interest in Chiquita  Processed  Foods,  L.L.C.  ("CPF")  from  Chiquita  Brands
International,  Inc.  The  primary  reason  for the  acquisition  was to acquire
additional  production capacity in the Canned Vegetable  business.  The purchase
price totaled $126.1 million plus the  assumption of certain  liabilities.  This
acquisition was financed with cash, proceeds from a new $200.0 million revolving
credit facility,  and $16.1 million of the Company's  Participating  Convertible
Preferred  Stock.  The Preferred Stock is convertible into the Company's Class A
Common Stock on a one-for-one  basis.  The Preferred  Stock was valued at $16.60
per share based on the market  value of the Class A Common Stock at the time the
acquisition was announced.

During the quarter  ended  September  27,  2003,  the Company  refinanced  $42.5
million of debt  outstanding  under the revolving  credit facility with new term
debt from an insurance company.  The new term debt from the insurance company of
$42.5 million,  when combined with the refinancing of existing insurance company
debt  of  $32.5  million,   has  an  interest  rate  of  8.03%,  a  fifteen-year
amortization and a ten-year term.

As part of this acquisition, the Company assumed seasonal notes payable from the
CPF revolving credit facility of $25.4 million which was paid off at the time of
acquisition with proceeds from the new $200.0 million revolving credit facility.
The Company also assumed $35.9  million of CPF long-term  debt and capital lease
obligations, of which $26.8 million was paid off at the time of acquisition with
proceeds from the new $200.0 million  revolving credit  facility.  The remaining
long-term debt principally  involves two Industrial  Revenue  Development  Bonds
totaling $5.5 million and consisting of a $3 million  Pickett,  Wisconsin  issue
due on June 1, 2005 with an  interest  rate of 7.75%  and a $2.5  million  Walla
Walla,  Washington issue due on September 1, 2005 with an interest rate of 8.5%.
The balance of the debt  acquired,  totaling  $3.6 million,  has interest  rates
ranging from 1.9% to 9% and is due through 2011.

The  Company's  consolidated  statement of net earnings for the year ended March
31, 2004 includes ten months of the CPF acquired operations.  A pro forma income
statement as if the  operations  were  acquired at the  beginning of the periods
presented follows:



                                                            2004                2003
- ---------------------------------------------------------------------------------------
                                                                 (unaudited)
                                                                         

Net Sales                                                  $945,332            $945,217
- ----------------------------------------------------------------------------------------
Cost of Product Sold                                        872,534             874,797
Selling, General and Administrative                          37,075              27,144
Interest Expense (net)                                       16,985              18,209
Other Expense (net)                                           1,675               2,409
- ----------------------------------------------------------------------------------------
       Total Costs and Expenses                             928,269             922,559

Earnings Before Income Taxes                                 17,063              22,658
Income Taxes                                                  6,248               7,644
- ----------------------------------------------------------------------------------------
Net Earnings                                              $  10,815           $  15,014
========================================================================================
Basic Earnings Per Share                                  $    0.96           $    1.35
========================================================================================
Diluted Earnings Per Share                                $    0.96           $    1.35
========================================================================================




Notes to Consolidated Financial Statements (continued)

The Company sold three former Chiquita Processed Foods plants and related assets
to Lakeside Foods, Inc. on June 17, 2003. The Company sold one additional former
Chiquita  Processed  Foods plant and related assets to Lakeside  Foods,  Inc. on
August 6, 2003. The aforementioned sales to Lakeside Foods generated $46 million
in cash proceeds,  which was used to pay down debt. The Company sold  additional
plant  locations  that were  designated  as assets held for sale during 2005 and
2004.

The total purchase price of the transaction has been allocated as follows:

Current assets                                       $   137.8
Property, plant and equipment                             87.8
Other assets                                               6.5
Current liabilities                                      (69.6)
Long-term debt                                           (27.9)
Other non-current liabilities                             (4.3)
                                                     ---------
Total                                                $   130.3
                                                     =========


11.  Other Income and Expense

Other  income  in 2005  consisted  of a gain on the sale of Moog  Inc.  stock of
$3,862,000  and a gain of the sale of certain  fixed assets of  $607,000.  Other
expenses  included a $712,000  non-cash charge  reflecting the write down of the
corresponding  pro-rata  amount of deferred  financing  cost due to reducing the
revolving credit facility from $200 million to $125 million.

Other income in 2004  consisted of a gain on the sale of certain fixed assets of
$207,000.

Other expense in 2003 consisted of an impairment loss of $4,719,000.


12.  Concentrations

The Company sold $225,527,000,  $247,992,000 and $252,059,000, representing 26%,
28% and 39% of net sales, to one customer in 2005, 2004, and 2003, respectively.

The Company has six  collective  bargaining  agreements  with three union locals
covering  approximately  825 of its  full  time  employees.  The  terms of these
agreements  result in wages and benefits  which are  substantially  the same for
comparable  positions for the Company's  non-union  employees.  Four  collective
bargaining agreements expire in calendar 2008. Two agreements expire in calendar
2006.

13.      Segment Information

The Company  manages its business on the basis of one  reportable  segment - the
processing  and sale of  vegetables.  The Company  markets  its  product  almost
entirely  in the United  States.  The Company  has an  Alliance  Agreement  with
General Mills  Operations,  Inc. (GMOI) whereby the Company processes canned and
frozen  vegetables for GMOI under the Green Giant brand name.  GMOI continues to
be responsible for all of the sales,  marketing,  and customer service functions
for the Green Giant products.  In 2005,  2004, and 2003, the sale of Green Giant
vegetables  accounted  for  26%,  28%,  and  39% of  net  sales.  The  following
information  is presented in  accordance  with SFAS No. 131,  "Disclosure  about
Segments of an Enterprise and Related Information":




Classes of similar products/services:                    2005                2004                2003
- -------------------------------------------------------------------------------------------------------
                                                                        (In thousands)
                                                                                    

Net Sales:
   GMOI                                              $  225,527          $  247,992          $  252,059
   Canned vegetables                                    581,486             586,594             328,907
   Frozen vegetables                                     28,304              29,410              30,422
   Fruit and chip products                               16,674              15,347              20,784
   Other                                                 12,283              11,507              12,207
- -------------------------------------------------------------------------------------------------------
                                                     $  864,274          $  890,850          $  644,379
=======================================================================================================





Notes to Consolidated Financial Statements (continued)


14.      Commitments and Other Contingencies

In the ordinary  course of its business,  the Company is made a party to certain
legal proceedings seeking monetary damages. The Company does not believe that an
adverse  decision  in any of these  proceedings  would have a  material  adverse
impact on its financial position, results of operations or cash flows.

The Company is one of a number of business and local  government  entities which
contributed  waste  materials to a landfill in Yates County in upstate New York,
which was operated by a party  unrelated to the Company  primarily in the 1970's
through the early 1980's.  The Company's  wastes were  primarily  food and juice
products.  The landfill contained some hazardous materials and was remediated by
the State of New York. The New York Attorney General has advised the Company and
other known  non-governmental  waste  contributors that New York has sustained a
total remediation cost of $4.9 million and seeks recovery of half that cost from
the non-governmental  waste contributors.  The Company is one of four identified
contributors who  cooperatively are investigating the history of the landfill so
as to identify and seek out other  potentially  responsible  parties who are not
defunct and are financially able to contribute to the non-governmental  parties'
reimbursement liability. Until that search is completed, the Company's liability
cannot be definitively estimated. The Company does not believe that any ultimate
settlement  in excess of the amount  accrued will have a material  impact on its
financial position or results of operations.

During 2004, various claims totaling  approximately  $3,211,000 were asserted by
the Fleming Companies  against the Company and a subsidiary  acquired in 2003 in
the  Bankruptcy  proceedings  in the U.S.  Bankruptcy  Court for the District of
Delaware  for (i)  receipt of  allegedly  preferential  payments  under the U.S.
Bankruptcy Code ($1,292,000),  (ii) receipt of alleged overpayments ($1,139,000)
and (iii) amounts  allegedly  owing under various  vendor  promotional  programs
($780,000). During 2005, the Company settled these claims for $399,000.

On June 15, 2004, an accident occurred at the Company's  aircraft hangar located
at the Yates County Airport in Penn Yan, New York. A collision  occurred between
an automobile owned by an employee of an aircraft service company doing contract
work at the Company's  hangar and two jet aircraft  standing in the hangar.  The
incident  caused  minor  damage  to the  hangar  and  one of the  airplanes  and
substantial  damage to the wing of the second airplane.  A corporate customer of
the  Company's  Flight  Division  shares  ownership  with  the  Company  of  the
less-damaged aircraft and has sole ownership of the more-damaged  aircraft.  The
Company  does not  believe  that any  ultimate  settlement  will have a material
impact on its financial position or results of operations.

15.  Plant Restructuring

After a  comprehensive  review of our  production  capacities  following the CPF
acquisition in 2004, the Company completed a plant restructuring program in 2005
resulting in a  restructuring  charge of $7,678,000.  The  restructuring  charge
consisted of a non-cash  impairment  charge of $6,952,000  and a cash  severance
charge of $726,000 which are included in Plant Restructuring in the Consolidated
Statements  of Net  Earnings.  The Company  used two methods to  determine  fair
value:  1) no value was  assigned  to  machinery  and  equipment  that cannot be
redeployed  within the Company and where there is no ready market for the asset;
and 2) quoted prices or prices for similar assets for real estate.

This restructuring  program principally involved the closure of three processing
facilities  including  a green bean plant in upstate New York and corn plants in
Wisconsin  and  Washington.  In  addition,  the Company  restructured  the newly
acquired  Payette,  Idaho facility through the removal of canned meat production
to  focus  exclusively  on dry  beans.  The  rationalization  of  the  Company's
productive  capacity  will: 1) improve the Company's  overall cost structure and
competitive  position; 2) address the excess capacity situation arising from the
acquisition of CPF; and 3) mitigate the effect of inflationary  pressures on the
Company's raw material inputs such as steel and fuel.

The  closure  of the  Washington  corn  processing  facility  coincided  with an
amendment to the Alliance  Agreement with GMOI. Under the above  amendment,  the
Blue Earth,  Minnesota facility was removed from the Alliance Agreement due to a
reduction in GMOI volume  requirements  and will be operated by the Company as a
non-Alliance facility. Additionally, GMOI agreed to reimburse the Company in the
future for remaining  lease and  depreciation  costs at the Blue Earth  facility
which, on a net present value basis,  approximate  the closure costs  associated
with the Washington facility.





Notes to Consolidated Financial Statements (continued)


The following table  summarizes the  restructuring  and related asset impairment
charges recorded and the accruals established during 2005:



                                                   Long-Lived
                                                        Asset                  Other
                                Severance             Charges                  Costs                 Total
                                ---------          ----------                  -----                 -----
                                                                                         

Total expected
  restructuring charge               $726              $4,960                 $1,992                 $7,678
===========================================================================================================
Balance March 31, 2004                  -                   -                      -                      -
Second quarter charge
  to expense                          619                   -                      -                    619
Third quarter charge
  to expense                           94               3,798                  1,912                  5,804
Fourth quarter charge
  to expense                           13               1,162                     80                  1,255
Loss on disposal of
  assets                                -              (3,361)                     -                 (3,361)
Cash payments                        (470)                 -                       -                   (470)
- -----------------------------------------------------------------------------------------------------------
Balance March 31, 2005               $256              $1,599                 $1,992                 $3,847
===========================================================================================================


In addition,  $771,000 was charged to Cost of Product Sold in the second quarter
of 2005 related to exiting a line of contract packing business.





REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors and Stockholders of
Seneca Foods Corporation
Marion, New York


We have audited the  accompanying  consolidated  balance  sheets of Seneca Foods
Corporation  and  Subsidiaries  as of March 31,  2005 and 2004,  and the related
consolidated  statements of net earnings,  stockholders'  equity, and cash flows
for years then ended.  These financial  statements are the responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the consolidated financial position of Seneca
Foods  Corporation  and  Subsidiaries  as of March 31,  2005 and  2004,  and the
consolidated results of their operations and their cash flows for the years then
ended in conformity with U.S. generally accepted accounting principles.

We have also  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States),  the  effectiveness of Seneca Foods
Corporation and its Subsidiaries'  internal control over financial  reporting as
of  March  31,   2005,   based  on  the   criteria   established   in   Internal
Control--Integrated   Framework   issued   by  the   Committee   of   Sponsoring
Organizations  of the  Treadway  Commission  and our report  dated June 10, 2005
expressed  an  unqualified  opinion on  management's  assessment  and an adverse
opinion on the effectiveness of internal control over financial reporting.


ERNST & YOUNG LLP
Buffalo, New York
June 10, 2005


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


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


Board of Directors and Stockholders
Seneca Foods Corporation
Marion, New York


We have  audited  the  accompanying  consolidated  statements  of net  earnings,
stockholders'  equity,  and of  cash  flows  of  Seneca  Foods  Corporation  and
subsidiaries  (the "Company") for the year ended March 31, 2003. These financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audit  provides  a
reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the results of  operations  and cash flows of Seneca  Foods
Corporation  and  subsidiaries  for the year ended March 31, 2003, in conformity
with accounting principles generally accepted in the United States of America.


DELOITTE & TOUCHE LLP
Rochester, New York
May 21, 2003





Shareholder Information and Quarterly Results

The Company's  common stock is traded on The NASDAQ  National Stock Market.  The
3.9 million of Class A  outstanding  shares and 2.8 million  Class B outstanding
shares are owned by 288 and 279 shareholders of record,  respectively.  The high
and low prices of the Company's common stock during each quarter of the past two
years are shown below:




                          Class A:                            2005                         2004
                                                      ------------------------------------------------
                                       Quarter          High          Low            High         Low
                                       ---------------------------------------------------------------
                                                                                 

                                       First           $20.00       $17.92         $18.50       $16.20
                                       Second           18.81        18.25          19.30        17.30
                                       Third            19.00        18.00          21.50        19.00
                                       Fourth           18.75        16.75          21.97        18.00



                          Class B:                            2005                         2004
                                                      ------------------------------------------------
                                       Quarter          High          Low            High         Low
                                       ---------------------------------------------------------------

                                       First           $19.45       $18.25         $18.72       $16.85
                                       Second           18.95        17.65          19.55        17.52
                                       Third            19.10        18.25          22.88        19.05
                                       Fourth           18.75        16.99          22.25        18.25



As of March 31, 2005, the most restrictive  credit  agreement  limitation on the
Company's  payment of dividends  and other  distributions,  such as purchases of
shares,  to  holders  of  Class A or Class B Common  Stock  is an  annual  total
limitation of $500,000,  reduced by aggregate annual dividend  payments totaling
$23,000 which the Company presently pays on two outstanding classes of preferred
stock.  Payment of dividends to common stockholders is made at the discretion of
the Company's Board of Directors and depends,  among other factors, on earnings,
capital  requirements,  operating  and financial  condition of the Company.  The
Company has not declared or paid a common dividend in many years.

The  following is a summary of the  unaudited  interim  results of operations by
quarter:


                                                                 First           Second              Third            Fourth
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                  (In thousands, except per share data)
                                                                                                         

Year ended March 31, 2005:
Net sales                                                      $ 164,678         $ 220,375         $ 307,966         $ 171,255
Gross margin                                                      15,147            16,546            16,580            15,999
Net earnings                                                       4,502             2,445            (1,513)            2,473
Basic earnings per common share                                      .40               .22              (.14)              .23
Diluted earnings per common share                                    .40               .22              (.14)              .23

Year ended March 31, 2004:
Net sales                                                      $ 151,672         $ 248,610         $ 326,326         $ 164,242
Gross margin                                                      15,567            18,812            16,410            18,457
Net earnings                                                       3,672             3,910             1,887             3,472
Basic earnings per common share                                      .35               .35               .17               .31
Diluted earnings per common share                                    .35               .35               .17               .31



Earnings  for the fourth  quarter have  historically  reflected  adjustments  of
previously  estimated  raw  material  costs and  production  levels.  Due to the
dependence  on fruit and  vegetable  yields  of the  Company's  food  processing
segment, interim costing must be estimated.  Significant adjustments recorded in
the  fourth  quarter  include  a net  impairment  charge of $1.3  million  and a
reduction of the income tax  provision of $571,000.  During the fourth  quarter,
certain  reclassifications  were  made  between  net  sales,  cost of sales  and
selling,  general and administrative  expense which changed previously  reported
quarterly amounts. There was no effect on previously reported net earnings.