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 October 1, 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
    ------    -------

Indicate by check mark  whether  the  Company is a shell  company (as defined in
Rule 12b-2 of the Exchange Act).

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

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 October 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
                                                                                                     10/1/05           3/31/05
                                                                                                     -------           -------
                                                                                                         

ASSETS

Current Assets:
    Cash and Cash Equivalents                                                                $         4,636   $         5,179
    Accounts Receivable, Net                                                                          54,116            43,664
    Inventories:
        Finished Goods                                                                               458,729           209,874
        Work in Process                                                                               62,547            17,168
        Raw Materials                                                                                 33,718            67,428
                                                                                                     -------           -------
                                                                                                     554,994           294,470
    Off-Season Reserve (Note 2)                                                                      (85,514)                -
    Deferred Income Tax Asset, Net                                                                     5,014             5,669
    Assets Held For Sale                                                                                 634             1,451
    Refundable Income Taxes                                                                                -             1,199
    Other Current Assets                                                                               3,796             7,192
                                                                                                    --------          --------
        Total Current Assets                                                                         537,676           358,824
Property, Plant and Equipment, Net                                                                   154,223           163,290
Other Assets                                                                                           5,642             2,381
                                                                                                    --------          --------
    Total Assets                                                                                    $697,541          $524,495
                                                                                                    ========          ========
LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
    Notes Payable                                                                            $        67,349   $        60,733
    Accounts Payable                                                                                 200,847            38,719
    Accrued Expenses                                                                                  42,823            38,271
    Income Taxes                                                                                         657                 -
    Current Portion of Long-Term Debt and Capital
        Lease Obligations                                                                             10,203            15,671
                                                                                                    --------          --------
        Total Current Liabilities                                                                    321,879           153,394
Long-Term Debt                                                                                       145,540           148,318
Capital Lease Obligations                                                                              5,630             5,807
Deferred Income Taxes                                                                                  8,875            11,125
Other Long-Term Liabilities                                                                           13,713            10,042
                                                                                                    --------          --------
    Total Liabilities                                                                                495,637           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                                                                                    126,718           120,623
                                                                                                    --------          --------
        Stockholders' Equity                                                                         201,904           195,809
                                                                                                    --------          --------
    Total Liabilities and Stockholders' Equity                                                      $697,541          $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
                                                                                       ------------------
                                                                                 10/1/05                9/25/04
                                                                                 -------                -------
                                                                                             

Net Sales                                                                 $          244,169       $         220,375

Costs and Expenses:
Cost of Product Sold                                                                 222,620                 203,787
Selling, General, and Administrative                                                   8,343                   7,852
Plant Restructuring                                                                    1,461                     619
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           232,424                 212,258
                                                                          ------------------       -----------------

    Operating Income                                                                  11,745                   8,117

Other Expense (Income) (net)                                                           1,832                       -
Interest Expense (net)                                                                 3,909                   4,110
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                           6,004                   4,007

Income Taxes                                                                           2,317                   1,562
                                                                          ------------------       -----------------

Net Earnings                                                              $            3,687       $           2,445
                                                                           =================        ================

Earnings Applicable to Common Stock                                       $            2,259       $           1,472
                                                                           =================        ================

Basic Earnings per Common Share                                           $              .33       $             .22
                                                                           =================        ================

Diluted Earnings per Common Share                                         $              .33       $             .22
                                                                           =================        ================
<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)


                                                                                         Six Months Ended
                                                                                         ----------------
                                                                                 10/1/05                9/25/04
                                                                                 -------                -------
                                                                                             


Net Sales                                                                 $          400,764       $         385,053

Costs and Expenses:
Cost of Product Sold                                                                 364,553                 353,360
Selling, General, and Administrative                                                  15,470                  14,978
Plant Restructuring                                                                    1,461                     619
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           381,484                 368,957
                                                                          ------------------       -----------------

    Operating Income                                                                  19,280                  16,096

Other Expense (Income) (net)                                                           1,405                  (3,376)
Interest Expense (net)                                                                 7,929                   8,084
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                           9,946                  11,388

Income Taxes                                                                           3,839                   4,441
                                                                          ------------------       -----------------

Net Earnings                                                              $            6,107       $           6,947
                                                                           =================        ================

Earnings Applicable to Common Stock                                       $            3,721       $           4,186
                                                                           =================        ================

Basic Earnings per Common Share                                           $              .55       $             .62
                                                                           =================        ================

Diluted Earnings per Common Share                                         $              .54       $             .62
                                                                           =================        ================
<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)


                                                                                         Six Months Ended
                                                                                         ----------------
                                                                                 10/1/05                9/25/04
                                                                                 -------                -------
                                                                                            
Cash Flows From Operating Activities:
    Net Earnings                                                          $            6,107      $            6,947
    Adjustments to Reconcile Net Earnings to
       Net Cash Provided by Operations:
        Depreciation and Amortization                                                 12,454                  14,223
        Gain on the Sale of Assets                                                      (427)                 (3,904)
        Other Expenses                                                                 1,832                     528
        Deferred Income Taxes                                                         (1,595)                    646
        Changes in Working Capital:
          Accounts Receivable                                                        (10,089)                (13,363)
          Inventories                                                               (260,524)               (194,923)
          Off-Season Reserve                                                          85,514                  41,380
          Other Current Assets                                                         3,396                   1,248
          Refundable Income Taxes                                                      1,856                     361
          Accounts Payable, Accrued
            Expenses, and Other Liabilities                                          167,319                 147,466
                                                                          ------------------       -----------------
  Net Cash Provided by
    Operations                                                                         5,843                     609
                                                                          ------------------       -----------------

Cash Flows From Investing Activities:
    Additions to Property, Plant,
      and Equipment                                                                   (5,431)                (11,278)
    Proceeds from the Sale of Assets                                                     625                   5,622
                                                                          ------------------       -----------------
  Net Cash Used in Investing
      Activities                                                                      (4,806)                 (5,656)
                                                                          ------------------       -----------------

Cash Flows From Financing Activities:
    Borrowings on Notes Payable                                                      148,491                 122,071
    Payments on Notes Payable                                                       (141,875)               (123,121)
    Proceeds from Issuance of Long-Term Debt                                              83                   8,767
    Payments of Long-Term Debt and Capital
    Lease Obligations                                                                 (8,506)                 (2,867)
    Other                                                                                239                      25
    Dividends                                                                            (12)                    (12)
                                                                          ------------------       -----------------
  Net Cash (Used in) Provided by
      Financing Activities                                                            (1,580)                  4,863
                                                                          ------------------       -----------------
Net Decrease in Cash and Cash
    Equivalents                                                                         (543)                   (184)
Cash and Cash Equivalents,
Beginning of Period                                                                    5,179                   4,570
                                                                          ------------------       -----------------
Cash and Cash Equivalents,
    End of Period                                                         $            4,636      $            4,386
                                                                          ==================      ==================
<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)

                                 October 1, 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 October 1, 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 and six month periods ended October
     1, 2005 are not  necessarily  indicative  of the results to be expected for
     the full year.

     In the six months ended  October 1, 2005,  the Company sold for cash,  on a
     bill and hold basis,  $79,088,000  ($66,875,000  for the  six-months  ended
     September  25,  2004) 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 October 1, 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
     $296,000 and $182,000, respectively. This change in estimate also increased
     Basic Earnings Per Share and Diluted Earnings Per Share by $.02. The change
     in estimate  together  with the  previously  reported  health care estimate
     change for the first  quarter  resulted in an  increase in Earnings  Before
     Income Taxes and Net Earnings of $1,276,000 and $784,000, respectively. The
     change in estimate also increased the first half of 2006 Basic Earnings Per
     Share and Diluted Earnings Per Share by $.07.

     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
     October 1, 2005 and  September 25, 2004 and the six months ended October 1,
     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                     Six Months Ended
                                                          ------------------                     ----------------
                                                  10/1/05                   9/25/04        10/1/05                9/25/04
                                                  -------                   -------        -------                -------
                                                                                                      


    Net Earnings                                  $3,686                    $2,445          $6,107                  $6,947

    Other Comprehensive
      Earnings, Net of Tax:

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

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

        Comprehensive
          Income                                  $3,686                    $2,445          $6,107                  $4,623
                                                  ========================================================================
<FN>
The securities were sold during the quarter ended June 26, 2004.
</FN>


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 October 1, 2005, as of result of a detailed review
     of  property,  plant and  equipment at each plant,  the Company  recorded a
     non-cash loss on disposal of property and equipment of $1,832,000 which was
     included  Other  Expense   (Income)   (net)  in  the  Unaudited   Condensed
     Consolidated Statements of Net Earnings.


6.   During the quarter ended October 1, 2005,  the Company  announced the phase
     out of the labeling  operation within the leased  distribution  facility in
     Salem, Oregon which resulted in a restructuring  charge of $1,461,000.  The
     restructuring  charge consisted of a provision for future lease payments of
     $1,016,000,  a cash severance charge of $368,000, and a non-cash impairment
     charge of $77,000. With the closure of the Walla Walla facility in the fall
     of 2004, the Company's  labeling and warehousing  requirements at the Salem
     location were dramatically reduced. The Company intends to use a portion of
     the facility  for  warehousing  and will attempt to sublease the  remaining
     unutilized  portion of the facility  until the February 2008  expiration of
     the lease.

7.   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 October 1, 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.

8.   The  following  table  summarizes  the   restructuring  and  related  asset
     impairment charges recorded and the accruals established:



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

       Total expected
        restructuring charge                     $ 1,094                   $5,037                  $3,008               $9,139
                                                 =============================================================================

       Balance March 31, 2005                    $   256                   $1,599                  $1,992               $3,847
       Second quarter charge                         368                       77                   1,016                1,461
       Disposal of assets                              -                   (1,676)                      -               (1,676)
       Cash payments                                (216)                       -                    (149)                (365)
                                                  ----------------------------------------------------------------------------
       Balance October 1, 2005                    $  408                   $    -                  $2,859               $3,267
                                                  ============================================================================

       Total costs incurred
         to date                                  $  686                   $5,037                  $  149               $5,872
                                                  ============================================================================


     The  restructuring  costs  above  relate to the  phase out of the  labeling
     operation of the leased distribution facility in Salem, Oregon, 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 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 lives of the  corresponding  lease terms,  which
     are up to six years.

9.   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  Expense  (Income)  (net)  in the  Unaudited  Condensed  Consolidated
     Statements of Net Earnings.

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


                                                                                                     Three Months Ended
                                                                                                     ------------------
                                                                                                 10/1/05               9/25/04
                                                                                                 -------               -------
                                                                                                                 

Basic Net Earnings Applicable to Common Stock:

Net Earnings                                                                                        $3,687                 $2,445
  Deduct Preferred Cash Dividends                                                                        6                      6
                                                                                                    -----------------------------
Undistributed Earnings                                                                              $3,681                 $2,439
Earnings allocated to participating preferred                                                        1,422                    967
                                                                                                     ----------------------------
Earnings allocated to common shareholders                                                           $2,259                 $1,472
                                                                                                    =============================
  Weighted Average Shares Outstanding
    for Basic Earnings Per Common Share                                                              6,829                  6,714
                                                                                                     ============================

Basic Earnings Per Common Share                                                                      $ .33                 $  .22
                                                                                                     ============================
Diluted Net Earnings Applicable to Common Stock:

Net Earnings Applicable to Common Stock                                                             $2,259                 $1,472
  Add Back Preferred Cash Dividends related                                                              5                      5
  to convertible preferred stock                                                                    -----------------------------
Net Earnings Applicable to Common Stock
  Diluted                                                                                           $2,264                 $1,477
                                                                                                    =============================

Weighted Average Shares Outstanding
  for Basic Earnings Per Common Share                                                                6,829                  6,714
Effect of Convertible Preferred Stock                                                                   67                     67
                                                                                                     ----------------------------
  Weighted Average Shares Outstanding
    for Diluted Earnings Per Common Share                                                            6,896                  6,781
                                                                                                     ============================

Diluted Earnings Per Common Share                                                                   $  .33                 $  .22
                                                                                                    =============================

                                                                                                          Six Months Ended
                                                                                                          ----------------
                                                                                                 10/1/05               9/25/04
                                                                                                 -------               -------
Basic Net Earnings Applicable to Common Stock:

Net Earnings                                                                                        $6,107                 $6,947
  Deduct Preferred Cash Dividends                                                                       12                     12
                                                                                                   ------------------------------
Undistributed Earnings                                                                              $6,096                 $6,936
Earnings allocated to participating preferred                                                        2,375                  2,750
                                                                                                    -----------------------------
Earnings allocated to common shareholders                                                           $3,721                 $4,186
                                                                                                    =============================
  Weighted Average Shares Outstanding
    for Basic Earnings Per Common Share                                                              6,791                  6,714
                                                                                                    =============================

Basic Earnings Per Common Share                                                                      $ .55                 $  .62
                                                                                                     ============================
Diluted Net Earnings Applicable to Common Stock:

Net Earnings Applicable to Common Stock                                                             $3,721                 $4,186
  Add Back Preferred Cash Dividends related to                                                          10                     10
  convertible preferred stock                                                                       -----------------------------
Net Earnings Applicable to Common Stock
  Diluted                                                                                           $3,731                 $4,196
                                                                                                    =============================

Weighted Average Shares Outstanding
  for Basic Earnings Per Common Share                                                                6,791                  6,714
Effect of Convertible Preferred Stock                                                                   67                     67
                                                                                                     ----------------------------
  Weighted Average Shares Outstanding
    for Diluted Earnings Per Common Share                                                            6,858                  6,781
                                                                                                     ============================

Diluted Earnings Per Common Share                                                                   $  .54                 $  .62
                                                                                                    =============================



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


                                                       Six Months Ended
                                                       ----------------
                                                     10/1/05     9/25/04
                                                     -------     -------
         Service Cost                                $ 1,786   $  1,121
         Interest Cost                                 2,147      2,010
         Expected Return on Plan Assets               (2,755)    (2,611)
         Amortization of Transition Asset               (138)      (138)
         Amortization of Net Gain                          -        325
                                                      -----------------
     Net Periodic Benefit Cost                        $1,040       $707
                                                      =================

     During  the  Six  Months  Ended  October  1,  2005,  the  Company  made  no
     contributions   to  its  defined   benefit   pension   plans.   No  pension
     contributions are required during 2006.

11.  During June 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

                                 October 1, 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 has experienced  favorable growing conditions this summer and early fall
reflecting a combination of adequate heat units and moisture.  These  beneficial
growing conditions will likely result in improved crop yields and plant recovery
rates, and further result in favorable manufacturing variances.

During  fiscal 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 Company  believes  that 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  Chiquita  Processed  Foods 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 October 1, 2005, the Company announced the phase out of
the labeling operation within the leased distribution  facility in Salem, Oregon
which resulted in a restructuring charge of $1,461,000. The restructuring charge
consisted  of a  provision  for future  lease  payments  of  $1,016,000,  a cash
severance charge of $368,000,  and a non-cash impairment charge of $77,000. With
the closure of the Walla  Walla,  Washington  facility in the fall of 2004,  the
Company's  labeling and  warehousing  requirements  at the Salem  location  were
dramatically  reduced.  The Company intends to use a portion of the facility for
warehousing and will attempt to sublease the remaining unutilized portion of the
facility until the February 2008 expiration of the lease.

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:

Second quarter results  include Net Sales of $244.2  million,  which represent a
10.8%  increase  from the second  quarter  of fiscal  2005.  The sales  increase
primarily  reflects  the  acceleration  of sales under the Green Giant  Alliance
resulting from favorable growing conditions in the current year.

Six months  ended  October 1, 2005  include Net Sales of $400.8  million,  which
represent a 4.1% increase of $15.7 million compared to the prior year. The sales
increase  reflects the  aforementioned  increase in second  quarter  Green Giant
Alliance sales  together with a $3.2 million  increase in Fruit and Chip Product
sales reflecting  increased  co-pack potato chip volume associated with improved
market  conditions.  These  increases  were  partially  offset by a $7.2 million
decrease in Canned  Vegetable sales  reflecting a planned  reduction in contract
packing  volume  and  limited  availability  of  certain  vegetable  commodities
following the difficult 2004 growing season.

The following table presents the changes by business:



                                                      Three Months Ended             Six Months Ended
                                                      ------------------             ----------------
                                                     10/1/05      9/25/04          10/1/05       9/25/04
                                                     -------      -------          -------       -------
                                                                                     

Canned Vegetables                                    $134.4        $140.1           $253.1           $260.3
Green Giant Alliance                                   94.1          67.2            117.6             99.4
Frozen Vegetables                                       6.6           6.7             13.0             12.6
Fruit and Chip Products                                 5.9           4.7             11.4              8.2
Other                                                   3.2           1.6              5.7              4.6
                                                     ------------------------------------------------------
                                                     $244.2        $220.3           $400.8           $385.1
                                                     ======================================================


Operating Income:

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



                                                         Three Months Ended             Six Months Ended
                                                         ------------------             ----------------
                                                      10/1/05        9/25/04         10/1/05         9/25/04
                                                      -------        -------         -------         -------
                                                                                         


Gross Margin                                            9.0%          7.5%             9.0%             8.3%

Selling                                                 2.9           2.9              3.1              3.3
Plant Restructuring                                     0.6           0.3              0.4              0.2
Administrative                                          0.7           0.6              0.7              0.6
                                                        ---------------------------------------------------

Operating Income                                        4.8%          3.7%             4.8%             4.2%
                                                        ===================================================


For the three month period ended October 1, 2005,  the  operating  income margin
increased from 3.7% to 4.8% reflecting a combination of improved  margins in the
retail  businesses as compared to the prior year,  and the  continuing  improved
profitability in Fruit and Chip Products  resulting from strong volume increases
in our co-pack potato chip business.  These factors were partially offset by the
restructuring  charge of $1,461,000 related to the leased distribution center in
Salem,  Oregon and lower margins on Frozen Vegetables due to competitive  market
conditions.

For the six month period ended  October 1, 2005,  the  operating  income  margin
increased from 4.2% to 4.8% reflecting improved margins in the retail businesses
as compared to the prior year, a $1,276,000  reduction in estimated  exposure to
health care expenses,  elimination of the unprofitable contract packing business
in  Payette,  Idaho  and  improved  profitability  in Fruit  and  Chip  Products
resulting  from strong  volume  increases in our co-pack  potato chip  business.
These factors were partially  offset by a combination  of compressed  margins in
our canned food  service  business due to  competitive  market  conditions,  the
restructuring  charge of $1,461,000 related to the leased distribution center in
Salem,  Oregon,  and  an  increase  in  administrative  expense  driven  by  our
Sarbanes-Oxley  compliance  efforts.  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 and six month periods
ended October 1, 2005 and September 25, 2004, respectively.

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


                                                                                                     Three Months Ended
                                                                                                     ------------------
                                                                                                 10/1/05               9/25/04
                                                                                                 -------               -------
                                                                                                                 

Basic Net Earnings Applicable to Common Stock:

Net Earnings                                                                                        $3,687                 $2,445
  Deduct Preferred Cash Dividends                                                                        6                      6
                                                                                                    -----------------------------
Undistributed Earnings                                                                              $3,681                 $2,439
Earnings allocated to participating preferred                                                        1,422                    967
                                                                                                     ----------------------------
Earnings allocated to common shareholders                                                           $2,259                 $1,472
                                                                                                    =============================
  Weighted Average Shares Outstanding
    for Basic Earnings Per Common Share                                                              6,829                  6,714
                                                                                                     ============================

Basic Earnings Per Common Share                                                                      $ .33                 $  .22
                                                                                                     ============================
Diluted Net Earnings Applicable to Common Stock:

Net Earnings Applicable to Common Stock                                                             $2,259                 $1,472
  Add Back Preferred Cash Dividends related                                                              5                      5
  to convertible preferred stock                                                                    -----------------------------
Net Earnings Applicable to Common Stock
  Diluted                                                                                           $2,264                 $1,477
                                                                                                    =============================

Weighted Average Shares Outstanding
  for Basic Earnings Per Common Share                                                                6,829                  6,714
Effect of Convertible Preferred Stock                                                                   67                     67
                                                                                                     ----------------------------
  Weighted Average Shares Outstanding
    for Diluted Earnings Per Common Share                                                            6,896                  6,781
                                                                                                     ============================

Diluted Earnings Per Common Share                                                                   $  .33                 $  .22
                                                                                                    =============================

                                                                                                          Six Months Ended
                                                                                                          ----------------
                                                                                                 10/1/05               9/25/04
                                                                                                 -------               -------
Basic Net Earnings Applicable to Common Stock:

Net Earnings                                                                                        $6,107                 $6,947
  Deduct Preferred Cash Dividends                                                                       12                     12
                                                                                                   ------------------------------
Undistributed Earnings                                                                              $6,096                 $6,936
Earnings allocated to participating preferred                                                        2,375                  2,750
                                                                                                    -----------------------------
Earnings allocated to common shareholders                                                           $3,721                 $4,186
                                                                                                    =============================
  Weighted Average Shares Outstanding
    for Basic Earnings Per Common Share                                                              6,791                  6,714
                                                                                                    =============================

Basic Earnings Per Common Share                                                                      $ .55                 $  .62
                                                                                                     ============================
Diluted Net Earnings Applicable to Common Stock:

Net Earnings Applicable to Common Stock                                                             $3,721                 $4,186
  Add Back Preferred Cash Dividends related to                                                          10                     10
  convertible preferred stock                                                                       -----------------------------
Net Earnings Applicable to Common Stock
  Diluted                                                                                           $3,731                 $4,196
                                                                                                    =============================

Weighted Average Shares Outstanding
  for Basic Earnings Per Common Share                                                                6,791                  6,714
Effect of Convertible Preferred Stock                                                                   67                     67
                                                                                                     ----------------------------
  Weighted Average Shares Outstanding
    for Diluted Earnings Per Common Share                                                            6,858                  6,781
                                                                                                     ============================

Diluted Earnings Per Common Share                                                                   $  .54                 $  .62
                                                                                                    =============================


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

                                                                 September                         March
                                                                 ---------                         -----
                                                             2005           2004             2005           2004
                                                             ----           ----             ----           ----
                                                                                            

     Working Capital:
       Balance                                           $215,797        $197,912        $205,430       $187,764
       Change in Quarter                                    6,504           3,282               -              -
     Notes Payable                                         67,349          57,345          60,733         58,395
     Long-Term Debt                                       151,170         160,883         154,125        160,987
     Current Ratio                                         1.67:1          1.64:1          2.34:1         2.18:1


As shown in the Condensed  Consolidated  Statements of Cash Flows, Cash Provided
by Operating  Activities was  $5,843,000 in the first half of 2006,  compared to
$609,000  in the  first  half of  2005.  This  represents  an  increase  in cash
generation  of  $5,234,000.  The increase in cash  generation  is primarily as a
result of improved operating earnings in the first half of 2006 of $19.3 million
as compared to $16.1 million in the first half of 2005.

In addition, as compared to September 25, 2004 Inventory increased $45.7 million
(net of the Off Season Reserve increase,  which is contra inventory, of of $44.1
million).  The Inventory  increase  primarily  reflects a $30.7 million increase
(net of the Off Season  Reserve  increase) in Finished  Goods,  a $20.2  million
increase in Work in Process and $5.2  million  decrease  in Raw  Materials.  The
Finished  Goods  increase  reflects  a larger  and  earlier  harvest  this year,
together with 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.  This Inventory
increase was largely offset by a corresponding increase in accounts payable.

Cash Used in  Investing  Activities  was  $4,806,000  in the first  half of 2006
compared to $5,656,000 in the first half of 2005.  Additions to Property,  Plant
and  Equipment  were  $5,431,000 in the first half of fiscal 2006 as compared to
$11,278,000  in the first half of fiscal  2005.  The  additions  in fiscal  2005
included warehouse expansion projects totaling  $6,159,000.  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 Used in  Financing  Activities  was  $1,580,000  in the first half of 2006,
principally  consisting  of  the  repayment  of  $8,506,000  in  Long-Term  Debt
partially  offset by the issuance of $6,616,000 in Notes Payable.  Cash Provided
by Financing  Activities  of  $4,863,000  in the first half of 2005  principally
included $8,767,000 in proceeds from Long-Term Debt.

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 Chiquita  Processed  Foods,  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 October
1, 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 six months ended  October 1, 2005,  the Company sold for cash,  on a bill
and hold basis,  $79,088,000 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 six months ended October 1, 2005,  the Company  implemented  controls
and  procedures  to address the material  weaknesses  identified as of March 31,
2005 and believes that these controls and  procedures  will correct the material
weaknesses  discussed above. We plan to test these control procedures during the
third quarter to determine their effectiveness.  However,  pending completion of
our  testing  of these  controls,  we have  not  concluded  that our  disclosure
controls and procedures are 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
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
                                                                          

7/01/05 - 7/31/05      9,500         -         $16.17        -                N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
8/01/05 - 8/31/05      9,000         -         $16.15        -                N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
9/01/05 - 9/30/05        -            -          -           -                N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
Total                 18,500         -         $16.16        -                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

At the Company's  Annual  Meeting of  Shareholders,  held on August 5, 2005, the
following matters were submitted for voting to shareholders:

1.   Election of Directors -- The  shareholders  re-elected  Robert T. Brady, G.
     Brymer  Humphreys,  and Arthur S.  Wolcott to serve  until the 2008  Annual
     Meeting of  Shareholders  or until their  successors  are duly  elected and
     qualified  (the terms of Arthur H. Baer,  Andrew M. Boas,  Thomas  Paulson,
     Douglas F. Brush,  Kraig H. Kayser, and Susan W. Stuart continued after the
     meeting).

              Director                   Votes For      Votes Withheld
              --------                   ---------      --------------
        Robert T. Brady                    3,235,952            61,223
        G. Brymer Humphreys                3,300,577            41,078
        Arthur S. Wolcott                  3,300,107            41,548

2.   Ratification  of  Auditors  --  The  shareholders   failed  to  ratify  the
     appointment  of Ernst & Young LLP as the Company's  independent  registered
     public accounting firm for the for the fiscal year ending March 31, 2006.

        For                                         1,380,554
        Against                                     1,960,490
        Abstain                                           611

     Pursuant  to the Rules  and  Regulations  of the  Securities  and  Exchange
     Commission,  the Audit Committee has the direct  responsibility to appoint,
     retain,  terminate,  fix  the  compensation  and  oversee  the  work of the
     Company's independent registered public accounting firm. Consequently,  the
     Audit  Committee  will  consider  the  results of the  shareholder  vote on
     ratification,  but will exercise its judgment,  consistent with its primary
     responsibility,   on  the   appointment  and  retention  of  the  Company's
     independent auditors.


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
                                                       ------------------------
November 9, 2005                                       Kraig H. Kayser
                                                       President and
                                                         Chief Executive Officer


                                                       /s/Jeffrey L. Van Riper
                                                       ------------------------
November 9, 2005                                       Jeffrey L. Van Riper
                                                       Controller and
                                                        Chief Accounting Officer