Form 10-Q

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549


                   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934



        For the Quarter Ended July 2, 2005 Commission File Number 0-01989
                              ------------                        -------

                            Seneca Foods Corporation
                            ------------------------
               (Exact name of Company as specified in its charter)

               New York                                      16-0733425
               --------                                      ----------
   (State or other jurisdiction of                       (I. R. S. Employer
    incorporation or organization)                        Identification No.)

     3736 South Main Street, Marion, New York                  14505
     ----------------------------------------                  -----
     (Address of principal executive offices)                (Zip Code)


Company's telephone number, including area code          315/926-8100
                                                         ------------


                                 Not Applicable
                                 --------------
               Former name, former address and former fiscal year,
                          if changed since last report

Check mark indicates  whether  Company (1) has filed all reports  required to be
filed by Section 13 or 15(d) of the  Securities  Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the Company was required to
file such reports), and (2) has been subject to such filing requirements for the
past 90 days.

Yes   X    No
    ------    -------

Indicate by check mark whether the Company is an  accelerated  filer (as defined
in Rule 12b-2 of the Exchange Act).

Yes   X    No
    ------    -------

The number of shares outstanding of each of the issuer's classes of common stock
at the latest practical date are:

                                      Class Shares Outstanding at July 31, 2005

  Common Stock Class A, $.25 Par                        4,065,959
  Common Stock Class B, $.25 Par                        2,762,905





                                                  PART I ITEM 1 FINANCIAL INFORMATION
                                               SENECA FOODS CORPORATION AND SUBSIDIARIES
                                                 CONDENSED CONSOLIDATED BALANCE SHEETS
                                                       (In Thousands of Dollars)


                                                                                                    Unaudited
                                                                                                     7/2/05            3/31/05
                                                                                                    ---------          -------
                                                                                                         

ASSETS

Current Assets:
    Cash and Cash Equivalents                                                                $         2,995   $         5,179
    Accounts Receivable, Net                                                                          35,423            43,664
    Inventories:
        Finished Goods                                                                               186,681           209,874
        Work in Process                                                                               25,938            17,168
        Raw Materials                                                                                 81,284            67,428
                                                                                                     -------           -------
                                                                                                     293,903           294,470
    Off-Season Reserve (Note 2)                                                                       39,472                 -
    Deferred Income Tax Asset, Net                                                                     5,414             5,669
    Assets Held For Sale                                                                                 634             1,451
    Refundable Income Taxes                                                                              634             1,199
    Other Current Assets                                                                               6,100             7,192
                                                                                              --------------   ---------------
        Total Current Assets                                                                         384,575           358,824
Property, Plant and Equipment, Net                                                                   159,126           163,290
Other Assets                                                                                           5,747             2,381
                                                                                              --------------   ---------------
    Total Assets                                                                                    $549,448          $524,495
                                                                                                    ========          ========
LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
    Notes Payable                                                                            $        66,269   $        60,733
    Accounts Payable                                                                                  61,632            38,719
    Accrued Expenses                                                                                  34,621            38,271
    Current Portion of Long-Term Debt and Capital
        Lease Obligations                                                                             12,761            15,671
                                                                                             ---------------   ---------------
        Total Current Liabilities                                                                    175,283           153,394
Long-Term Debt                                                                                       146,724           148,318
Capital Lease Obligations                                                                              5,706             5,807
Deferred Income Taxes                                                                                 10,271            11,125
Other Long-Term Liabilities                                                                           13,247            10,042
                                                                                             ---------------   ---------------
    Total Liabilities                                                                                351,231           328,686
                                                                                             ---------------   ---------------
Commitments
10% Preferred Stock, Series A, Voting, Cumulative,
    Convertible, $.025 Par Value Per Share                                                                10                10
10% Preferred Stock, Series B, Voting, Cumulative,
    Convertible, $.025 Par Value Per Share                                                                10                10
6% Preferred Stock, Voting, Cumulative, $.25 Par Value                                                    50                50
Convertible, Participating Preferred Stock, $12.00
 Stated Value                                                                                         41,265            41,265
Convertible, Participating Preferred Stock, $15.50
 Stated Value                                                                                         13,229            15,000
Common Stock                                                                                           2,888             2,859
Paid in Capital                                                                                       17,734            15,992
Retained Earnings                                                                                    123,031           120,623
                                                                                             ---------------   ---------------
        Stockholders' Equity                                                                         198,217           195,809
                                                                                             ---------------   ---------------
    Total Liabilities and Stockholders' Equity                                                      $549,448          $524,495
                                                                                                    ========          ========
<FN>
The accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.
</FN>






                                               SENECA FOODS CORPORATION AND SUBSIDIARIES
                                           CONDENSED CONSOLIDATED STATEMENTS OF NET EARNINGS
                                                              (Unaudited)
                                                 (In Thousands, Except Per Share Data)

                                                                                       Three Months Ended
                                                                                       ------------------
                                                                                 7/2/05                 6/26/04
                                                                                 ------                 -------
                                                                                             

Net Sales                                                                 $          156,595       $         164,678

Costs and Expenses:
Cost of Product Sold                                                                 141,933                 149,531
Selling, General, and Administrative                                                   7,127                   7,126
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           149,060                 156,657
                                                                          ------------------       -----------------

    Operating Income                                                                   7,535                   8,021

Other Income (net)                                                                      (427)                 (3,334)
Interest Expense (net)                                                                 4,020                   3,974
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                           3,942                   7,381

Income Taxes                                                                           1,522                   2,879
                                                                          ------------------       -----------------

Net Earnings                                                              $            2,420       $           4,502
                                                                           =================        ================

Earnings Applicable to Common Stock                                       $            1,465       $           2,713
                                                                           =================        ================

Basic Earnings per Common Share                                           $              .22       $             .40
                                                                           =================        ================

Diluted Earnings per Common Share                                         $              .22       $             .40
                                                                           =================        ================
<FN>
The accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.
</FN>






                                               SENECA FOODS CORPORATION AND SUBSIDIARIES
                                            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                              (Unaudited)
                                                             (In Thousands)


                                                                                       Three Months Ended
                                                                                       ------------------
                                                                                 7/2/05                 6/26/04
                                                                                 ------                 -------
                                                                                            

Cash Flows From Operating Activities:
    Net Earnings                                                          $            2,420      $            4,502
    Adjustments to Reconcile Net Earnings to
       Net Cash (Used in) Provided by
     Operations:
        Depreciation and Amortization                                                  6,769                   7,191
        Gain on the Sale of Assets                                                      (427)                 (3,862)
        Other                                                                              -                     528
        Deferred Income Taxes                                                           (599)                    419
        Changes in Working Capital:
          Accounts Receivable                                                          8,241                   9,095
          Inventories                                                                    567                  28,593
          Off-Season Reserve                                                         (39,472)                (58,259)
          Other Current Assets                                                         1,092                   1,569
          Refundable Income Taxes                                                        565                     520
          Accounts Payable, Accrued
            Expenses, and Other Liabilities                                           19,551                  24,658
                                                                          ------------------       -----------------

  Net Cash (Used in) Provided by
    Operations                                                                        (1,293)                 14,954
                                                                          ------------------       -----------------

Cash Flows From Investing Activities:
    Additions to Property, Plant,
      and Equipment                                                                   (2,483)                 (7,322)
    Proceeds from the Sale of Assets                                                   1,264                   5,540
                                                                          ------------------       -----------------
  Net Cash Used in Investing
      Activities                                                                      (1,219)                 (1,782)
                                                                          ------------------       -----------------

Cash Flows From Financing Activities:
    Borrowings on Notes Payable                                                       50,652                  41,535
    Payments on Notes Payable                                                        (45,116)                (62,657)
    Proceeds from Issuance of Long-Term Debt                                               -                   8,543
    Payments of Long-Term Debt and Capital
      Lease Obligations                                                               (4,605)                 (1,539)
    Other                                                                               (591)                   (247)
    Dividends                                                                            (12)                    (12)
                                                                          ------------------       -----------------
  Net Cash Provided by (Used in)
      Financing Activities                                                               328                 (14,377)
                                                                          ------------------       -----------------
Net Decrease in Cash and Cash
    Equivalents                                                                       (2,184)                 (1,205)
Cash and Cash Equivalents,
Beginning of Period                                                                    5,179                   4,570
                                                                          ------------------       -----------------
Cash and Cash Equivalents,
    End of Period                                                         $            2,995      $            3,365
                                                                          ==================      ==================

<FN>
The accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.
</FN>





                    SENECA FOODS CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                 (In Thousands)

                                  July 2, 2005

1.   Unaudited Condensed Consolidated Financial Statements


     In  the  opinion  of  management,   the  accompanying  unaudited  condensed
     consolidated financial statements contain all adjustments, which are normal
     and recurring in nature, necessary to present fairly the financial position
     of the  Company as of July 2, 2005 and  results of its  operations  and its
     cash flows for the interim periods presented.  All significant intercompany
     transactions and accounts have been eliminated in consolidation.  The March
     31, 2005 balance sheet was derived from the audited consolidated  financial
     statements.

     The results of operations for the three month period ended July 2, 2005 are
     not necessarily indicative of the results to be expected for the full year.

     In the three  months ended July 2, 2005,  the Company  sold for cash,  on a
     bill and hold basis, $11,796,000 of Green Giant finished goods inventory to
     General Mills  Operations,  Inc.  ("GMOI").  At the time of the sale of the
     Green  Giant  vegetables  to  GMOI,   title  to  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.

     In the three  months ended July 2, 2005,  the Company  recorded a change in
     estimate  related to the  reduction  in  estimated  exposure to health care
     expenses which  increased  Earnings Before Income Taxes and Net Earnings by
     $980,000 and $602,000, respectively. This change in estimate also increased
     Basic Earnings Per Share and Diluted Earnings Per Share by $.05.

     The accounting  policies followed by the Company are set forth in Note 1 to
     the Company's  Consolidated  Financial  Statements in the 2005 Seneca Foods
     Corporation Annual Report and Form 10-K.

     Other footnote disclosures normally included in annual financial statements
     prepared in accordance with U. S. generally accepted accounting  principles
     have been  condensed or omitted.  These  unaudited  condensed  consolidated
     financial  statements  should  be read in  conjunction  with the  financial
     statements  and notes included in the Company's 2005 Annual Report and Form
     10-K.

2.   The seasonal nature of the Company's food processing  business results in a
     timing difference between expenses  (primarily  overhead expenses) incurred
     and absorbed into product cost.  All  Off-Season  Reserve  balances,  which
     essentially  represent a contra-inventory  account, are zero at fiscal year
     end. Depending on the time of year, Off-Season Reserve is either the excess
     of  absorbed  expenses  over  incurred  expenses  to date or the  excess of
     incurred  expenses  over  absorbed  expenses to date.  Other than the first
     quarter of each year,  absorbed  expenses exceed  incurred  expenses due to
     timing of production.

3.   Comprehensive  income  equaled Net Earnings for the three months ended July
     2, 2005.  Comprehensive income consisted of Net Earnings and Net Unrealized
     Gains on Securities classified as  available-for-sale  for the three months
     ended June 26,  2004.  The  following  table  provides  the results for the
     periods presented:

                                                 Three Months Ended
                                                7/2/05      6/26/04
                                                ------      -------

    Net Earnings                                $2,420       $4,502

    Other Comprehensive
      Earnings, Net of Tax:

    Net Reclassification of
      Accumulated Other
      Comprehensive Income                           -      (2,356)

      Net Unrealized Gains
        on Investment                                -          32
                                                ------------------

        Comprehensive
          Income                                $2,420      $2,178
                                                ==================

The securities were sold during the quarter ended June 26, 2004.

4.   In  November  2004,  the FASB  issued  Statement  of  Financial  Accounting
     Standards No. 151, Inventory Costs - An Amendment of ARB No. 43, Chapter 4.
     This statement amends ARB No. 43, Chapter 4, Inventory Pricing,  to clarify
     that abnormal amounts of idle facility  expense,  freight,  handling costs,
     and wasted  material  (spoilage)  should be  recognized  as  current-period
     charges.   Additionally,   SFAS  151  requires  that  allocation  of  fixed
     production  overheads  to the costs of  conversion  be based on the  normal
     capacity  of the  production  facilities.  The Company is required to adopt
     SFAS 151 effective  April 1, 2006. The Company is currently  evaluating the
     effect  that  the  adoption  of SFAS  151  will  have  on its  consolidated
     financial statements and the impact has not yet been determined.

5.   During the quarter  ended  December 25,  2004,  the Company  announced  the
     closure of a processing facility in Walla Walla, Washington.  This facility
     was sold during the quarter  ended July 2, 2005 for  $514,000 in cash and a
     $3,550,000 note which carries an interest rate of 8% and is due in full May
     14, 2007.  This Note is secured by a mortgage on the property.  The Company
     accounted  for the sale under the  installment  method.  During the quarter
     ended July 2, 2005,  $427,000 of the gain was  included in Other Income and
     an additional $2,819,000 of the gain on this sale was deferred.

6.   The  following  table  summarizes  the   restructuring  and  related  asset
     impairment  charges recorded and the accruals  established  during the year
     ended March 31, 2005:



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

       Total expected
        restructuring charge                     $   726                  $4,960                    $1,992              $7,678
                                                 =============================================================================

       Balance March 31, 2005                    $   256                  $1,599                    $1,992              $3,847
       Disposal of assets                              -                  (1,289)                        -              (1,289)
       Cash payments                                   -                       -                       (78)                (78)
                                                  ----------------------------------------------------------------------------
       Balance July 2, 2005                       $  256                  $  310                    $1,914              $2,480
                                                  ============================================================================

       Total costs incurred
         to date                                  $  470                  $4,650                    $   78              $5,198
                                                  ============================================================================



     The  restructuring  costs  above  relate to the  closure of corn  plants in
     Wisconsin  and  Washington  and a green bean plant in upstate New York plus
     the removal of canned meat production from a plant in Idaho. The corn plant
     in Washington  has been sold.  The  restructuring  is complete in the Idaho
     plant and the New York plant. The Wisconsin plant is closed and is expected
     to be sold within a year.

     The remaining  severance costs and long lived asset charges are expected to
     be incurred  prior to March 31, 2006. The other costs relate to outstanding
     lease payments which will be paid over the remaining six years of the lease
     term.

7.   As previously reported, during the quarter ended June 26, 2004, the Company
     sold its investment in the Class B Common Stock of Moog Inc. for $4,578,000
     and recorded a gain of $3,862,000 before income taxes, which is included in
     Other Income (net) in the Unaudited  Condensed  Consolidated  Statements of
     Net Earnings.

8.   On June 24, 2004, the Company  issued a mortgage  payable to GE Capital for
     $8  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.

9.   Earnings per share (In thousands, except per share data):

                                                      Three Months Ended
                                                      ------------------
                                                      7/2/05      6/26/04
                                                      ------      -------
Basic Net Earnings Applicable to Common Stock:

Net Earnings                                          $2,420       $4,502
  Deduct Preferred Cash Dividends                          6            6
                                                      -------------------
Undistributed Earnings                                $2,414       $4,496
Earnings allocated to participating preferred            949        1,783
                                                      -------------------
Earnings allocated to common shareholders             $1,465       $2,713
                                                      ===================
  Weighted Average Shares Outstanding
    for Basic Earnings Per Common Share                6,753        6,714
                                                      ===================

Basic Earnings Per Common Share                        $ .22       $  .40
                                                      ===================
Diluted Net Earnings Applicable to Common Stock:

Net Earnings Applicable to Common Stock               $1,465       $2,713
  Add Back Preferred Cash Dividends                        5            5
                                                      -------------------
Net Earnings Applicable to Common Stock
  Diluted                                             $1,470       $2,718
                                                      ===================

Weighted Average Shares Outstanding
  for Basic Earnings Per Common Share                  6,753        6,714
Effect of Convertible Preferred Stock                     67           67
                                                      -------------------
  Weighted Average Shares Outstanding
    for Diluted Earnings Per Common Share              6,820        6,781
                                                      ===================

Diluted Earnings Per Common Share                     $  .22       $  .40
                                                      ===================

10. The net periodic benefit cost for pension plans consist of:


                                                      Three Months Ended
                                                      7/2/05     6/26/04
                                                      ------     -------
         Service Cost                                $   893      $  696
         Interest Cost                                 1,074         962
         Expected Return on Plan Assets               (1,378)     (1,052)
         Amortization of Transition Asset                (69)        (76)
         Amortization of Net Gain                          -         177
                                                     -------------------
     Net Periodic Benefit Cost                       $   520      $  707
                                                     ===================

     During  the  Three  Months  Ended  July  2,  2005,   the  Company  made  no
     contributions   to  its  defined   benefit   pension   plans.   No  pension
     contributions are required during 2006.

11.  During  the  quarter  ended  July 2, 2005,  there  were  114,242  shares of
     Participating  Convertible  Preferred  Stock  converted  to  Class A Common
     Stock.






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

                                  July 2, 2005

Seneca  Foods  Corporation  is  primarily a vegetable  processing  company  with
manufacturing  facilities located throughout the United States. Its products are
sold under the Libby's(R), Aunt Nellie's Farm Kitchen(R), Stokely's(R), READ(R),
and  Seneca(R)  labels as well as  through  the  private  label  and  industrial
markets.  In addition,  under an alliance  with General Mills  Operations,  Inc.
(GMOI), a successor to the Pillsbury  Company and a subsidiary of General Mills,
Inc.,  Seneca produces canned and frozen  vegetables,  which are sold by General
Mills Operations, Inc. under the Green Giant(R) label.

The Company's raw product is harvested mainly between May through  October.  The
Company experienced a difficult growing season last summer and fall due to lower
average  temperatures  in August,  which impacted crop yields and plant recovery
rates, and further resulted in unfavorable manufacturing variances.

During 2005, the Company  implemented a restructuring  program which principally
involved  the  closure of three  processing  facilities,  including a green bean
plant in upstate  New York and corn  plants in  Wisconsin  and  Washington.  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 decline
in GMOI  volume  requirements;  and (3)  mitigate  the  effect  of  inflationary
pressures on the Company's raw material inputs such as steel and fuel.

During  the  quarter  ended July 2,  2005,  the  recently  closed  Walla  Walla,
Washington  processing  facility  was sold for $514,000 in cash and a $3,550,000
note which  carries an interest  rate of 8% and is due in full on May 14,  2007.
This Note is secured by a mortgage on the  property.  The Company  accounted for
the sale under the  installment  method.  During the quarter ended July 2, 2005,
$427,000 of the gain was included in Other Income and an  additional  $2,819,000
of the gain on this sale was deferred.

The fiscal 2006 asparagus harvest, completed in the first quarter, represented a
partial  pack as GMOI is in  process  of  moving  the  production  of  asparagus
offshore  from the Dayton,  Washington  manufacturing  facility.  As fiscal 2006
represents the final year of operation for the Dayton,  Washington facility, the
Company and GMOI are in process of negotiating a definitive agreement related to
the pending closure of this facility.

Results of Operations:

Sales:

First quarter  results  include Net Sales of $156.7  million,  which represent a
4.9%  decrease  from the first  quarter  of  fiscal  2005.  The  sales  decrease
primarily  reflects a planned sales reduction of $8.6 million in the Green Giant
Alliance related to the asparagus  commodity produced at the Dayton,  Washington
manufacturing facility which is further described above.

The following table presents the changes by business:


                                                      Three Months Ended
                                                      ------------------
                                                     7/2/05       6/26/04
                                                     ------       -------
Canned Vegetables                                    $118.3        $119.9
Green Giant Alliance                                   23.4          31.8
Frozen Vegetables                                       6.9           5.9
Fruit and Chip Products                                 5.5           3.5
Other                                                   2.6           2.5
                                                     --------------------
                                                     $156.7        $163.6
                                                     ====================
Operating Income:

The following table presents  components of Operating  Income as a percentage of
Net Sales:

                                                      Three Months Ended
                                                      ------------------
                                                      7/2/05      6/26/04
                                                      ------      -------

Gross Margin                                            9.4%          9.3%

Selling                                                 3.8           3.8
Administrative                                          0.8           0.6
                                                        -----------------

Operating Income                                        4.8%          4.9%
                                                        =================

The operating  income margin  decreased  slightly from 4.9% to 4.8% reflecting a
combination  of  compressed  margins in our canned food service  business due to
competitive  market conditions and an increase in administrative  expense driven
by our Sarbanes-Oxley compliance efforts. These factors were partially offset by
a $980,000  reduction in estimated exposure to health care expenses and improved
profitability in Fruit and Chip Products  resulting from strong volume increases
in our co-pack potato chip business.  The health expense adjustment relates to a
change in estimate of the accrual for the incurred but not recorded liability.


Income Taxes:

The  effective  tax rate was 38.6% and 39.0% for the three periods ended July 2,
2005 and June 26, 2004, respectively.

Earnings Per Share (In thousands, except per share data):

                                                      Three Months Ended
                                                      ------------------
                                                      7/2/05      6/26/04
                                                      ------      -------
Basic Net Earnings Applicable to Common Stock:

Net Earnings                                          $2,420       $4,502
  Deduct Preferred Cash Dividends                          6            6
                                                      -------------------
Undistributed Earnings                                $2,414       $4,496
Earnings allocated to participating preferred            949        1,783
                                                      -------------------
Earnings allocated to common shareholders             $1,465       $2,713
                                                      ===================
  Weighted Average Shares Outstanding
    for Basic Earnings Per Common Share                6,753        6,714
                                                      ===================

Basic Earnings Per Common Share                        $ .22       $  .40
                                                      ===================
Diluted Net Earnings Applicable to Common Stock:

Net Earnings Applicable to Common Stock               $1,465       $2,713
  Add Back Preferred Cash Dividends                        5            5
                                                      -------------------
Net Earnings Applicable to Common Stock
  Diluted                                             $1,470       $2,718
                                                      ===================

Weighted Average Shares Outstanding
  for Basic Earnings Per Common Share                  6,753        6,714
Effect of Convertible Preferred Stock                     67           67
                                                      -------------------
  Weighted Average Shares Outstanding
    for Diluted Earnings Per Common Share              6,820        6,781
                                                      ===================

Diluted Earnings Per Common Share                     $  .22       $  .40
                                                      ===================

Liquidity and Capital Resources:

The financial  condition of the Company is summarized in the following table and
explanatory review (In Thousands):


                                                                   June                            March
                                                                   ----                            -----
                                                             2005           2004             2005           2004
                                                             ----           ----             ----           ----
                                                                                            

     Working Capital:
       Balance                                           $209,292        $194,630        $205,430       $187,764
       Change in Quarter                                    3,862           6,866               -              -
     Notes Payable                                         66,269          37,273          60,733         58,395
     Long-Term Debt                                       152,430         164,693         154,125        160,987
     Current Ratio                                         2.19:1          2.17:1          2.34:1         2.18:1



As shown in the  consolidated  statement  of cash flows,  Cash Used in Operating
Activities was $1,293,000 in the first quarter of 2006,  compared to $14,954,000
of cash generated from operating  activities in the first quarter of 2005.  This
represents a decrease in cash generation of $16,247,000.

The  decrease  in cash  generation  is  primarily  as a result of the  Inventory
increase  of $33.4  million  (net of the Off Season  Reserve  decrease  of $18.8
million) from June 26, 2004. The Inventory  increase  primarily reflects a $10.4
million  increase (net of the Off Season Reserve  decrease) in Finished Goods, a
$14.8  million  increase  in Work in Process  and $8.1  million  increase in Raw
Materials.  The Finished  Goods  increase  reflects unit cost  increases for key
commodity  inputs  including  steel  and  energy.  The Work in  Process  and Raw
Materials  increases  were  primarily due to higher steel prices and  quantities
compared to the prior year.

Cash Used in Investing  Activities  was  $1,219,000 in the first quarter of 2006
compared to  $1,782,000  in the first  quarter of 2005.  Additions  to Property,
Plant and Equipment were  $2,483,000 in the first quarter of 2006 as compared to
$7,322,000  in the  first  quarter  of  2005.  The  additions  in 2005  included
warehouse  expansion projects of $3,224,000.  In 2006, there were no significant
capital projects.

As previously reported, during the quarter ended June 26, 2004, the Company sold
its  investment  in the Class B Common  Stock of Moog Inc.  for  $4,578,000  and
recorded a gain of $3,862,000  before  income taxes,  which is included in Other
Income (net) in the Unaudited Condensed Consolidated Statements of Net Earnings.

Cash Provided by Financing  Activities was $328,000 in the first quarter of 2006
compared  to cash  used in  financing  activities  of  $14,377,000  in the first
quarter of 2005. Notes Payable increased $5,536,000 in the first quarter of 2006
compared  to a  reduction  of  $21,122,000  in the first  quarter  of 2005.  The
additional debt is due primarily to the increase in working capital requirements
reflecting the increased inventory levels.

On June 24,  2004,  the Company  issued a mortgage  payable to GE Capital for $8
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.

In  connection  with the  acquisition  of CPF,  the Company  entered into a $200
million revolving credit facility  (subsequently  reduced to $125 million at the
request of the Company)  with a five-year  term to finance its seasonal  working
capital  requirements.  During the first  quarter,  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.

The Company's credit facilities contain various financial covenants.  At July 2,
2005, the Company was in compliance with all such financial covenants.

Seasonality

The  Company's  revenues  typically  have been  higher in the  second  and third
quarters,  primarily because the Company sells, on a bill and hold basis,  Green
Giant canned and frozen vegetables to General Mills Operations,  Inc. at the end
of each pack cycle.  The two largest  commodities  are peas and corn,  which are
sold in the second and third quarters, respectively. See the Critical Accounting
Policies  section below for further  details.  In addition,  our non Green Giant
sales have exhibited  seasonality with the third quarter  generating the highest
sales.  This quarter reflects  increased sales of the Company's  products during
the holiday period.






Forward-Looking Statements

Statements  that  are  not  historical   facts,   including   statements   about
management's beliefs or expectations,  are forward-looking statements as defined
in the Private  Securities  Litigation  Reform Act (PSLRA) of 1995.  The Company
wishes  to take  advantage  of the  "safe  harbor"  provisions  of the  PSLRA by
cautioning that numerous important factors which involve risks and uncertainties
in the future  could  affect the  Company's  actual  results and could cause its
actual  consolidated  results to differ  materially  from those expressed in any
forward-looking  statement made by, or on behalf of, the Company.  These factors
include,  among  others:  general  economic  and business  conditions;  cost and
availability  of commodities  and other raw materials such as vegetables,  steel
and packaging  materials;  transportation  costs;  climate and weather affecting
growing  conditions and crop yields;  leverage and ability to service and reduce
the Company's debt;  foreign currency  exchange and interest rate  fluctuations;
effectiveness  of marketing  and trade  promotion  programs;  changing  consumer
preferences;  competition;  product  liability  claims;  the loss of significant
customers or a substantial reduction in orders from these customers; changes in,
or the failure or inability to comply with, U.S., foreign and local governmental
regulations, including environmental regulations; and other factors discussed in
the Company's filings with the Securities and Exchange Commission.

Readers are cautioned not to place undue reliance on forward-looking statements,
which reflect management's analysis only as the date hereof. The Company assumes
no obligation to update forward-looking statements.

Critical Accounting Policies

In the three months ended July 2, 2005, the Company sold for cash, on a bill and
hold basis, $11,796,000 of Green Giant finished goods inventory to General Mills
Operations, Inc. ("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.

The seasonal  nature of the  Company's  Food  Processing  business  results in a
timing difference  between expenses  (primarily  overhead expenses) incurred and
absorbed into product cost. All Off-Season  Reserve balances,  which essentially
represent a contra-inventory  account, are zero at fiscal year end. Depending on
the time of year,  Off-Season  Reserve is either the excess of absorbed expenses
over incurred  expenses to date or the excess of incurred expenses over absorbed
expenses to date. Other than the first quarter of each year,  absorbed  expenses
exceed incurred expenses due to timing of production.

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.

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.

        ITEM 3 Quantitative and Qualitative Disclosures about Market Risk

In the  ordinary  course of business,  the Company is exposed to various  market
risk factors, including changes in general economic conditions,  competition and
raw  material  pricing and  availability.  In addition the Company is exposed to
fluctuations  in  interest  rates,  primarily  related to its  revolving  credit
facility. To manage interest rate risk, the Company uses both fixed and variable
interest  rate  debt.  There  have been no  material  changes  to the  Company's
exposure to market risk since March 31, 2005.

                         ITEM 4 Controls and Procedures

As  previously  reported  in our  Annual  Report on Form 10-K for the year ended
March 31, 2005, we concluded that, as of March 31, 2005, our disclosure controls
and procedures were not effective in alerting  management  prior to the end of a
reporting  period to all  material  information  required  to be included in our
periodic  filings  with the SEC  because  we  identified  that we had a material
weakness in the design of internal controls over financial  reporting because we
had  insufficient  controls to review the  application of accounting  principles
over the  determination  and calculation of asset impairments in accordance with
FAS 144,  insufficient  controls  over the  calculation  and  review of  accrued
promotion expense,  and insufficient  controls over the selection and monitoring
of key assumptions supporting accounting estimates.

An evaluation was performed under the supervision and with the  participation of
our  management,  including  our Chief  Executive  Officer  and Chief  Financial
Officer,  of the  effectiveness  of the design and  operation of our  disclosure
controls and procedures  (as defined in Rule 13a-15(e)  under the Securities and
Exchange  Act of 1934,  as amended) as of the end of the period  covered by this
report. Our disclosure controls and procedures have been designed to ensure that
information we are required to disclose in our reports that we file with the SEC
under the Exchange Act is recorded, processed and reported on a timely basis.

During  the  quarter  ended  July 2,  2005,  the  Company  began the  process of
implementing   controls  and  procedures  to  address  the  material  weaknesses
identified as of March 31, 2005 and believes that, once fully implemented, these
controls and procedures will correct the material  weaknesses  discussed  above.
However,  based upon our current  evaluation,  we concluded  that our disclosure
controls and procedures are still not effective in alerting  management prior to
the  end of a  reporting  period  to all  material  information  required  to be
included in our periodic filings with the SEC.

Except as  discussed  above,  there were no changes  in the  Company's  internal
control over  financial  reporting  during its most  recently  completed  fiscal
quarter that have  materially  affected or are  reasonably  likely to materially
affect  its  internal  control  over  financial  reporting,  as  defined in Rule
13a-15(f) under the Exchange Act.






PART II - OTHER INFORMATION


Item 1.             Legal Proceedings

                    None.

Item 2.             Unregistered Sales of Equity Securites and Use of Proceeds



- ------------------- ------------------------ ----------------------- ---------------------- ----------------------
                                                                                             Maximum Number (or
                                                                        Total Number of      Approximate Dollar
                                                                      Shares Purchased as     Value) or Shares
                                                                       Part of Publicly        that May Yet Be
                    Total Number of Shares     Average Price Paid     Announced Plans or     Purchased Under the
      Period             Purchased (1)             per Share               Programs           Plans or Programs

- ------------------- ------------------------ ----------------------- ---------------------- ----------------------
                      Class A    Class B     Class A     Class B
                      Common       Common      Common      Common
                                                                          
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
4/01/05 - 4/30/05     14,507         -         $16.98        -                N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
5/01/05 - 5/31/05      9,000         -         $16.52        -                N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
6/01/05 - 6/30/05      7,000          -        $16.18        -                N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
Total                 30,507         -         $16.66        -                N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
- ----------
<FN>
(1) These purchases were made in open market  transactions by the trustees under
the Seneca  Foods  Corporation  Employees'  Savings  Plan and the Seneca  Foods,
L.L.C. 401(k) Retirement Savings Plan to provide employee matching contributions
under the plans.
</FN>


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

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

                    None.

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

Item 6.             Exhibits
                    --------

31.1 Certification   of  Kraig  H.  Kayser   pursuant  to  Section  302  of  the
     Sarbanes-Oxley Act of 2002 (filed herewith) 31.2 Certification of Philip G.
     Paras  pursuant  to Section  302 of the  Sarbanes-Oxley  Act of 2002 (filed
     herewith)

32   Certifications  pursuant to Section 906 of the  Sarbanes-Oxley  Act of 2002
     (filed herewith)







                                   SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the Company
has duly  caused  this  report  to be signed  on its  behalf by the  undersigned
thereunto duly authorized.



                                                      Seneca Foods Corporation
                                                             (Company)


                                                      /s/Kraig H. Kayser
                                                      ------------------------
August 10, 2005                                       Kraig H. Kayser
                                                      President and
                                                      Chief Executive Officer


                                                      /s/Jeffrey L. Van Riper
                                                      -----------------------
August 10, 2005                                       Jeffrey L. Van Riper
                                                      Controller and
                                                      Chief Accounting Officer