SECURITIES AND EXCHANGE COMMISSION

                            Washington, D. C. 20549

                                   Form 8-K/A


                 CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


        Date of Report (Date of earliest event reported) August 11, 1995
                              (February 10, 1995)

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

                           New York 0-1989 16-0733425
         (State or other jurisdiction of (Commission (I. R. S. Employer
        incorporation or organization) File Number) 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




Item 7. Financial Statements and Exhibits

      Financial Statements

The  Registrant  believes that what was purchased does not constitute a business
for  purposes of Article 11 of  Regulation  S-X.  Pillsbury  retained the market
distribution  system,  the sales force,  the customer base, the operating rights
related to the proprietary  seed, and the trade names.  The Registrant  acquired
some of the physical facilities (others were closed), some of the employee base,
and the production  techniques.  The Registrant believes the Statement of Income
for the Green Giant Division of Pillsbury does not accurately reflect the income
and operations of the acquired assets,  because it relects revenue and promotion
amounts that relate to sales by Pillsbury to its industrywide customers, whereas
the Registant's sales will be to the Green Giant Division.  Accordingly, the Pro
Forma financial  statements are not based on historical  data, but the estimated
results based on the financial terms of the Alliance Agreement.

      Pro Forma Financial Information

The pro forma  financial  information  required by Article 11 of Regulation  S-X
follows:




                                        Item 7(b)
                               SENECA FOODS CORPORATION AND
                                       SUBSIDIARIES
                                 PRO FORMA CONSOLIDATED
                                CONDENSED BALANCE SHEETS
                                     OCTOBER 29, 1994
                                        (Unaudited)
                                 (In Thousands of Dollars)

                                                                      
                                  Consolidated    Pro Forma      Pro Forma
                                   Historical   Adjustments      Balance
                                   __________   ___________      _________      
                                                            
ASSETS                                                                     
Current Assets:                                                            
Cash and Short Term Invest.            $2,514                        $2,514
Accounts Receivable, Net               35,274       10,854 (a)       46,128
Inventories                           142,771      199,000 (a)      341,771
Off Season Reserve                    (16,181)      (2,700)(a)      (18,881)
Deferred Tax Asset , Net                1,194                         1,194
Other Current Assets                    2,425        (664) (b)        1,761
Total Current Assets                  167,997      206,490          374,487
Prop., Plant and Eq., Net              79,877       73,025 (a)      152,902
Common Stock of Moog Inc.               6,483                         6,483
Other Assets                              191                           191
                                     ________     ________         ________
                                     $254,548     $279,515         $534,063
 LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:                                                       
Notes Payable                         $38,700      $80,355 (c)      119,055
Accounts Payable                       42,970       20,000 (a)       62,970
Accrued Expenses                       18,223        8,000 (a)       26,223
Income Taxes                                                               
Current Portion of Long Term Debt
  and Capital Lease Obligation          6,233        (540) (a)        5,693
                                      _______      _______          _______
Total Current Liabilities             106,126      107,815          213,941
Long Term Debt                         50,576      169,570 (a)      220,146
Capital Lease Obligations                 832                           832
Deferred Income Taxes                  10,741        1,000           11,741
Stockholder's Equity:                                                      
Preferred Stock                            70                            70
Common Stock                            1,880                         1,880
Net Unrealized Gain                       255                           255
Retained Earnings                      84,068        1,130 (a)       85,198
                                      _______      _______         ________
Stockholders' Equity                   86,273        1,130           87,403
                                     ________     ________         ________
                                     $254,548     $279,515         $534,063
                                     ========     ========         ========
<FN>                                                                           
 The accompanying notes are an integral part of these unaudited
 Pro Forma Condensed Financial Statements.
</FN>




                      SENECA FOODS CORPORATION, AND SUBSIDIARIES
                        PRO FORMA CONDENSED STATEMENT OF INCOME
                           THREE MONTHS ENDED OCTOBER 29, 1994
                                       (Unaudited)
                            (In thousands, except share data)
                                                                           
                                                                     
                                   Consolidated    Pro Forma      Pro Forma
                                    Historical   Adjustments      Balance
                                    __________   ___________      _________
                                                            
Net Sales                             $88,827      $70,555 (a)     $159,382
                                                                           
Costs and Expenses:                                                        
Cost of Product Sold                   77,982       63,210 (a)      141,192
Selling and Administrative              8,240              (a)        8,240
Interest Expense                        1,441        5,550 (a)        6,991
                                      _______      _______         ________
  Total Costs and Expenses             87,663       68,761          156,424
                                                                           
Income Before Income Taxes and          1,164        1,794 (a)        2,958
Extraordinary Item
                                                                           
Income Taxes                              431          664 (a)        1,095
                                       ______       ______         ________ 
Earnings from Continued Operations
  less Appl. Income Taxes                $733       $1,130           $1,863
                                       ======       ======         ========  
                                                                           
Net Earnings Applicable to Common Stock  $727       $1,130           $1,857
                                       ======       ======         ========   
Earnings from Continuing                                                   
  Operations Per Share                  $0.26        $0.40            $0.66
                                       ======       ======         ========    
Weighted Average Common Shares
  Outstanding                       2,796,555    2,796,555        2,796,555
                                    =========    =========        =========    
<FN>                                                                           
 The accompanying notes are an integral part of these unaudited
 Pro Forma Condensed Financial Statements.
</FN>




                     SENECA FOODS CORPORATION, AND SUBSIDIARIES
                      PRO FORMA CONDENSED STATEMENT OF INCOME
                         TWELVE MONTHS ENDED JULY 31, 1994
                                     (Unaudited)
                         (In thousands, except share data)
                                                                           
                                                                      
                                  Consolidated    Pro Forma      Pro Forma
                                   Historical   Adjustments      Balance
                                   __________   ___________      _________
                                                              
Net Sales                            $290,185     $282,220 (a)     $572,405
                                                                           
Costs and Expenses:                                                        
                                                                           
Cost of Product Sold                  247,158      252,842 (a)      500,000
Selling and Administrative             28,824              (a)       28,824
Interest Expense                        6,046       22,201 (a)       28,247
                                     ________     ________         ________
  Total Costs and Expenses            282,028      275,043          557,071
                                                                           
Income Before Income Taxes and          8,157        7,178 (a)       15,335
Extraordinary Item
                                                                           
Income Taxes                            2,816        2,478 (a)        5,294
                                     ________     ________         ________                                    
Earnings from Continued Op.            $5,341       $4,700          $10,041
                                     ========     ========         ========                                      
Net Earnings- Common Stock             $5,318       $4,700          $10,018
                                     ========     ========         ========                                      
Earnings Per Share                      $1.84        $1.62            $3.47
                                     ========     ========         ========                                      
Wtd Ave. Common Shares O/S          2,898,863    2,898,863        2,898,863
                                    =========    =========        =========                                       
<FN>                                                                           
 The accompanying notes are an integral part of these unaudited
 Pro Forma Condensed Financial Statements.
</FN>



                                                                           
 
                   SENECA FOODS CORPORATION AND SUBSIDIARIES
              NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS


October 29, 1994 Statements (Last previous fiscal quarter):

(a) The Pro Forma  adjustments  referenced  as (a) reflect  the  addition of the
    assets and  liabilities  and related  income and expense  accounts as if the
    Alliance Agreement  with of the Green Giant Division of Pillsbury was in
    effect from the beginning of the period.

(b) The Pro  Forma  adjustments  referenced  as (b)  reflect  the the  estimated
    federal and state income tax effect of aforementioned acquisition.

(c) The Pro Forma adjustments  referenced as (c) reflect the source of the funds
    used by the aforementioned purchases.

July 31, 1994 Statements (Last previous year end):

The Pro Forma  adjustments  reflect the addition of the July 31, 1994 assets and
liabilities and related income and expense accounts as if the Alliance Agreement
with the Green Giant  Division of Pillsbury  was in effect from the beginning of
the
period.







      Exhibits

The  Asset  Purchase  Agreement,   the  Alliance  Agreement,   and  the  Secured
Nonrecourse  Subordinated  Promissory Note related to the  transaction  with the
Green Giant Division of Pillsbury are attached  hereto as Exhibits  2(A),  2(B),
2(C),  respectively.  The  Registrant  has  requested  confidental  treatment of
certain  portions of the Alliance  Agreement.  The Alliance  Agreement  contains
certain  schedules and exhibits  which are omitted from this filing  pursuant to
item  601(b)(2) of Regulation  S-K.  These exhibits are listed on page 43 of the
Alliance  Agreement.  The Registrant agrees to furnish  supplementally a copy of
any omitted exhibit to the Securities and Exchange Commission upon request.







                                   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
August 11, 1995                                         Kraig H. Kayser
                                                        President and
                                                        Chief Executive Officer