Form 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549


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



     For the Quarter Ended September 28, 1996 Commission File Number 0-1989

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

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

              1162 Pittsford-Victor Road, Pittsford, New York    14534
               (Address of principal executive offices)        (Zip Code)


Registrant's telephone number, including area code          716/385-9500


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

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

Yes   X    No


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, 1996

 Common Stock Class A, $.25 Par                       3,143,125
 Common Stock Class B, $.25 Par                       2,796,555






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


                                                                                                     9/28/96           3/31/96
                                                                                                     -------           -------
                                                                                                             

ASSETS

Current Assets:
    Cash and Short-term Investments                                                          $         1,029   $         1,297
    Common Stock of Moog Inc.                                                                              -            12,863
    Accounts Receivable, Net                                                                          55,382            51,118
    Inventories:
        Finished Goods                                                                               369,155           138,953
        Work in Process                                                                               14,719            63,730
        Raw Materials                                                                                 31,013            27,076
                                                                                                     -------           -------
                                                                                                     414,887           229,759
    Off-Season Reserve (Note 3)                                                                      (54,189)                -
    Deferred Tax (Net)                                                                                    53                53
    Refundable Income Taxes                                                                            1,901             3,503
    Other Current Assets                                                                                 565             1,041
                                                                                              --------------   ---------------
        Total Current Assets                                                                         419,628           299,634
Property, Plant and Equipment, Net                                                                   223,819           222,720
Common Stock of Moog Inc.                                                                              1,261             1,048
Other Assets                                                                                             401               457
                                                                                              --------------   ---------------
                                                                                                    $645,109          $523,859
                                                                                                    ========          ========
             LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
    Notes Payable                                                                            $       121,780   $       113,000
    Accounts Payable                                                                                 144,196            48,930
    Accrued Expenses                                                                                  35,440            28,253
    Current Portion of Long-Term Debt and Capital
        Lease Obligations                                                                                177               690
                                                                                             ---------------   ---------------
        Total Current Liabilities                                                                    301,593           190,873
Long-Term Debt                                                                                       223,733           216,928
Capital Lease Obligations                                                                              9,826             9,646
Deferred Income Taxes                                                                                 11,930            11,414
Deferred Gain                                                                                          4,380             4,059
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
Common Stock                                                                                           2,666             2,666
Paid in Capital                                                                                        5,913             5,913
Net Unrealized Gain on Available-For-Sale Securities                                                     340             5,169
Retained Earnings                                                                                     84,658            77,121
                                                                                             ---------------   ---------------
        Stockholders' Equity                                                                          93,647            90,939
                                                                                             ---------------   ---------------
                                                                                                    $645,109   $       523,859
                                                                                                     =======           =======
<FN>

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








                    SENECA FOODS CORPORATION AND SUBSIDIARIES

                   CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                                   (Unaudited)
                        (In Thousands, except Share Data)


                                                                                       Three Months Ended
                                                                                 9/28/96                9/30/95
                                                                                 -------                -------
                                                                                                 

Net Sales                                                                 $          159,521       $         131,979
Other Income (See Notes)                                                               1,640                       -
                                                                          ------------------       -----------------

                                                                                     161,161                 131,979

Costs and Expenses:
Cost of Product Sold                                                                 143,194                 118,324
Selling, General, and Administrative                                                   6,669                   8,185
Interest Expense                                                                       7,246                   6,820
Nonrecurring Charge (See Notes)                                                            -                  15,078
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           157,109                 148,407
                                                                          ------------------       -----------------

Earnings (Loss) Before Income Taxes                                                    4,052                 (16,428)

Income Taxes                                                                           1,342                  (6,079)
                                                                          ------------------       -----------------

Net Earnings (Loss)                                                       $            2,710       $         (10,349)
                                                                          ==================       =================

Net Earnings Applicable to
  Common Stock                                                                         2,704                 (10,355)
Weighted Average Common
  Shares Outstanding                                                               5,939,680               5,593,110

Primary and Fully Diluted Earnings Per
    Share of Common Stock (Exhibit II):

   Net Earnings(Loss)                                                     $              .46       $         (1.85)
                                                                          ==================       ===============
<FN>

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







                    SENECA FOODS CORPORATION AND SUBSIDIARIES
                   CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                                   (Unaudited)
                        (In Thousands, except Share Data)


                                                                                        Six Months Ended
                                                                                 9/28/96                9/30/95
                                                                                 -------                -------
                                                                                             

Net Sales                                                                 $          283,215       $         213,924
Other Income (See Notes)                                                               9,141                       -
                                                                          ------------------       -----------------

                                                                                     292,356                 213,924


Costs and Expenses:
Cost of Product Sold                                                                 252,600                 186,853
Selling, General, and Administrative                                                  13,253                  15,968
Interest Expense                                                                      14,727                  12,365
Nonrecurring Charge (See Notes)                                                            -                  15,078
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           280,580                 230,264
                                                                          ------------------       -----------------

Earnings (Loss) Before Income Taxes                                                   11,776                 (16,340)

Income Taxes                                                                           4,239                  (6,046)
                                                                          ------------------       -----------------

Net Earnings (Loss)                                                       $            7,537       $         (10,294)
                                                                          ==================       =================

Net Earnings Applicable to
  Common Stock                                                                         7,525                 (10,306)
Weighted Average Common
  Shares Outstanding                                                               5,939,680               5,593,110

Primary and Fully Diluted Earnings Per
    Share of Common Stock (Exhibit II):

 Net Earnings (Loss)                                                      $             1.27       $         (1.84)
                                                                          ==================       ===============
<FN>

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







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


                                                                                        Six Months Ended
                                                                                 9/28/96                9/30/95
                                                                                 -------                -------
                                                                                               

Cash Flows From Operating Activities:
    Net Earnings (Loss)                                                   $            7,537      $          (10,294)
    Adjustments to Reconcile Net Earnings
    (Loss) to Net Cash Used by
    Operating Activities:
        Depreciation and Amortization                                                 12,701                  10,358
        Deferred Income Taxes                                                            523                     (35)
        Gain on the Sale of Assets                                                    (9,141)                      -
        Changes in Working Capital:
          Accounts Receivable                                                         (4,264)                 (8,464)
          Inventories                                                               (185,128)               (130,993)
          Off-Season Reserve                                                          54,189                 (36,631)
          Other Current Assets                                                           476                      43
          Income Taxes                                                                 4,054                  (6,864)
          Accounts Payable and
            Accrued Expenses                                                         102,774                 108,549
                                                                          ------------------       -----------------
        Net Cash Used by Operations                                                  (16,279)                (74,331)
                                                                          ------------------       -----------------
Cash Flows From Investing Activities:
    Additions to Property, Plant,
      and Equipment                                                                   (9,275)                (59,409)
  Proceed from the Sale of Assets                                                     15,511                       -
    Disposals of Property, Plant,
      and Equipment                                                                       30                      33
                                                                          ------------------       -----------------
  Net Cash Provided (Used) by Investing
      Activities                                                                       6,266                 (59,376)
                                                                          ------------------       -----------------
Cash Flows From Financing Activities:
    Long-Term Borrowing                                                                1,745                   9,258
    Notes Payable                                                                      8,780                 109,100
    Payments and Current Portion of Long-Term
      Debt and Capital Lease Obligations                                                (836)                   (326)
    Other                                                                                 56                    (111)
    Dividends                                                                              -                     (12)
                                                                          ------------------       -----------------
      Net Cash Provided by
        Financing Activities                                                           9,745                 117,909
                                                                          ------------------       -----------------
Net Decrease in Cash and Short-
    Term Investments                                                                    (268)                (15,798)
Cash and Short-Term Investments,
Beginning of Period                                                                    1,297                  26,538
                                                                          ------------------       -----------------
Cash and Short-Term Investments,
    End of Period                                                         $            1,029                  10,740
                                                                          ==================       =================
<FN>

An  addition  to  the  secured  nonrecourse   subordinated  promissory  note  of
$7,558,000  occurred  in the  second  quarter  of 1997 in  conjunction  with the
acquisition  of additional  Green Giant assets.  The  accompanying  notes are an
integral part of these consolidated condensed financial statements.
</FN>






                    SENECA FOODS CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                               September 28, 1996

1.      Consolidated Condensed Financial Statements


        In the opinion of management,  the accompanying  unaudited  consolidated
        condensed financial statements contain all adjustments, which are normal
        and  recurring  in nature,  necessary  to present  fairly the  financial
        position of the  Registrant  as of September 28, 1996 and March 31, 1996
        and  results of  operations  for the three and six month  periods  ended
        September  28,  1996 and  September  30, 1995 and Cash Flows for the six
        month  periods ended  September  28, 1996 and  September  30, 1995.  All
        significant intercompany  transactions and accounts have been eliminated
        in  consolidation.  The March 31, 1996  balance  sheet was derived  from
        audited financial statements.

        The  results of  operations  for the three and six month  periods  ended
        September 28, 1996 and September 30, 1995 are not necessarily indicative
        of the results to be expected for the full year.

        The accounting policies followed by the Registrant are set forth in Note
        1 to the  Registrant's  financial  statements  in the 1996 Seneca  Foods
        Corporation Annual Report and 10-K.

        Other footnote  disclosures  normally  included in financial  statements
        prepared in accordance  with generally  accepted  accounting  principles
        have been condensed or omitted.  It is suggested that these consolidated
        condensed financial statements be read in conjunction with the financial
        statements  and  notes  included  in the  Registrant's  March  31,  1996
        financial report.

2.      Primary  earnings per share are based on the weighted  average number of
        common shares outstanding,  as the effect of common stock equivalents is
        immaterial.  The difference  between primary and fully diluted  earnings
        per share is immaterial.

3.      Off-Season  Reserve is the excess of  absorbed  expenses  over  incurred
        expenses  to  date.  The  seasonal  nature  of  the  Registrant'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 are zero at fiscal year end.


4.     The  Registrant  issued a stock  split in the form of a  dividend  during
       1996.  This has  been  reflected  in the  prior  year of these  financial
       statements as if it had occurred at the beginning of the year.





                    SENECA FOODS CORPORATION AND SUBSIDIARIES
        NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (Continued)

                               September 28, 1996

5.      The prior year second quarter results  include a nonrecurring  charge of
        $15,078,000, before income tax benefit, due to a combination of start-up
        costs related to the Pillsbury  Alliance and severe  drought  conditions
        that New York State suffered during the entire summer.

6.      During the first quarter, the Registrant sold its investment in Moog, 
        Inc. Class A Common Stock back to Moog.  This resulted in
        a Pre-Tax gain of $7,501,000.

7.      During the second  quarter,  the  Registrant  sold its Clifton Park, New
        York facility for cash  resulting in a gain of $1,640,000  before income
        tax expense. The Registrant had leased this facility to a third party.





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

                               September 28, 1996

Results of Operations:

Sales:
Sales  reflect an  increase  of 20.9% for the second  quarter  and 32.4% for the
comparable six month period,  versus 1995. The higher sales,  in large part, are
due to higher canned vegetables quantities sold than the previous period.

Costs and Expenses:
The following table shows cost and expenses as a percentage of sales:



                                                       Three Months Ended               Six Months Ended
                                                    9/28/96          9/30/95       9/28/96            9/30/95
                                                    -------          -------       -------            -------
                                                                                             

Cost of Product Sold                                   89.8%         89.6%            89.2%            87.3%
Selling                                                 3.2           4.5              3.6              5.5
Administrative                                          1.0           1.7              1.1              2.0
Interest Expense                                        4.5           5.2              5.2              5.8
Nonrecurring Charge                                     -            11.4              -                7.0
                                                        ---------------------------------------------------

                                                       98.5%        112.4%            99.1%           107.6%
                                                       ====================================================


Higher Cost of Product Sold  percentages  (i.e.  lower Gross  Margins) and lower
Selling percentages reflect, in part, higher proportion of vegetable sales under
the  Pillsbury  Alliance.  Refer  to the  footnotes  for the  discussion  of the
Nonrecurring Charge.

Income Taxes:
The effective tax rate used in fiscal 1997 is 36% and in fiscal 1996 it is 37%.

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



                                                              For the Quarter                  For the Year
                                                              Ended September                   Ended March
                                                             1996           1995             1996           1995
                                                             ----           ----             ----           ----
                                                                                               

     Working Capital Balance                             $118,035        $86,621         $108,761       $136,342
     Quarter Change                                        10,116        (13,662)               -              -
     Inventory                                            414,887        336,659          229,759        138,113
     Notes Payable                                        121,780        109,100                -              -
     Long-Term Debt                                       233,559        234,701          226,574        221,480
     Current Ratio                                         1.39:1         1.32:1           1.57:1         3.21:1
     Inventory (Average) Turnover                             1.2            1.6              2.0            2.2






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

                               September 28, 1996

The change in the Working Capital for the quarter from the prior year is largely
due to  acquisition  of Green  Giant  assets in the prior  year and the  capital
expenditure  program needed for the  Registrant's  plants to take on some of the
canned vegetable volume added by the acquisition.

Inventory  is $78 million  greater than the same month in the prior year largely
due to the larger  vegetable pack than the prior year. The increase was expected
as the  Registrant  is now producing  Pillsbury's  green bean  requirements.  In
addition, unlike the prior year, the pack budgets were met this year.

As part of the Alliance  with  Pillsbury  (see 1996 Annual  Report for details),
Pillsbury  takes  Green  Giant  inventory  as it  needs  it or at  least  by the
take-or-pay date (varies by commodity).

The Registrant was in compliance  with its debt covenants  related to Short-Term
and Long-Term Debt.

See Consolidated Condensed Statements of Cash Flows for further details.






                           PART II - OTHER INFORMATION


Item 1.               Legal Proceedings

                      None.

Item 2.               Changes in Securities

                      None.

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 and Reports on Form 8-K


                      (a) Exhibit 4 - (4a) Instrument  defining the rights of
                          any holder of  Long-Term  Debt  related to the Note
                          Agreement by and among SENECA FOODS CORPORATION, 
                          THE PRUDENTIAL INSURANCE COMPANY OF AMERICA and
                          JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY as 
                          amended by Consent under Note Agreement as Exhibit
                          4a filed hereto.

                      (b) Exhibit 4 - (4b) Instrument defining the rights of 
                          any holder of any holder of Long-Term Debt: 
                          Supplementary Agreement dated October 2, 1996 made by
                          Seneca Foods Corporation, The Pillsbury Company and 
                          Grand Metropolitan Incorporated related to a First
                          Restated and Amended Alliance Agreement as amended by
                          Exhibit 4b filed hereto.

                      (c) Exhibit 11 - (11) Computation of earnings per share

                      (d) Exhibit 27 - (27) Financial Data Schedules

                      (e) Reports on Form 8-K - None during the quarter.





                                   SIGNATURES


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





                                                       Seneca Foods Corporation
                                                             (Registrant)



                                                       /s/Kraig H. Kayser
                                                       -----------------------
November 13, 1996                                      Kraig H. Kayser
                                                       President and
                                                       Chief Executive Officer


                                                       /s/Jeffrey L. Van Riper
                                                       ------------------------
November 13, 1996                                      Jeffrey L. Van Riper
                                                       Controller and
                                                       Chief Accounting Officer