UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                  FORM 10-Q/A

              [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

               For the Quarterly Period Ended September 30, 1995

                                       OR

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

    For the Transition Period From __________________ To ___________________

                         Commission File Number 2-18868

                       KNAPE & VOGT MANUFACTURING COMPANY
             (Exact name of registrant as specified in its charter)

            Michigan                              38-0722920
     (State of Incorporation)           (IRS Employer Identification No.)

                         2700 Oak Industrial Drive, NE
              Grand Rapids, Michigan                     49505
     (Address of principal executive offices)          (Zip Code)

                                 (616) 459-3311
                               (Telephone Number)

Indicate by check mark whether the registrant (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  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

               YES [X]        NO [ ]

        3,299,918 common shares were outstanding as of November 3, 1995.
    2,581,151 Class B common shares were outstanding as of November 3, 1995.

<PAGE>
              KNAPE & VOGT MANUFACTURING COMPANY AND SUBSIDIARIES

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



RESULTS OF OPERATIONS

Net Sales

The following  table  indicates the Company's sales (in millions) and percentage
of total sales by product  category for the three month periods ended  September
30, 1995 and 1994:
<TABLE>
                                           Three months ended September 30,
                              ---------------------------------------------------------
                                       1995                           1994
                              --------------------------     --------------------------
<S>                           <C>            <C>             <C>            <C>
Shelving systems              $  21.4        47.6%           $  20.9        43.5%
Drawer slides                    11.3        25.1%              13.2        27.4%
Hardware                          6.3        14.0%               7.0        14.6%
Store fixtures                    5.3        11.8%               5.1        10.6%
Furniture components              0.8         1.8%               1.9         4.0%
---------------------------------------------------------------------------------------
Total                         $  45.1       100.0%           $  48.1       100.0%
=======================================================================================
</TABLE>
Net sales for the first quarter of fiscal year 1996 decreased  $2.9 million,  or
6.1%,  over the  comparable  period of fiscal  year  1995.  Drawer  slide  sales
decreased by $1.9 million.  Continued  growth in precision  slides was more than
offset by the  decline in sales of utility  slides.  Furniture  component  sales
decreased $1.0 million compared to the first quarter of fiscal year 1995. In the
first   quarter  of  fiscal  year  1995  the  Company  had  not   completed  its
consolidation of the wood lamination operations at Modar and furniture component
sales were filling this capacity.  Hardware  product line sales decreased by $.7
million  due to  decreased  sales  of  work  systems  which  include  sawhorses,
toolstands,  workbenches  and  workstations.  Shelving  sales  increased  by $.5
million  compared to the first quarter of fiscal year 1995 due to an increase in
sales of free standing shelving.  Store fixture sales increased only $.2 million
compared  to the first  quarter of fiscal  year 1994 due to lower than  expected
orders from Roll-it's largest customer.

Costs and Expenses

Cost of sales was 75.7% of sales for the quarter  compared to 74.0% of sales for
the first  quarter of 1995.  The higher cost of sales is due to increases in raw
material prices that could not be passed along to our customers.
<PAGE>
Selling and  administrative  expenses  increased  to 17.4% of sales  compared to
16.3% for the period ended September 30, 1994.  Expenses actually only increased
by $6,295. Selling expense increased due to co-op advertising  arrangements with
customers  but were offset by decreases  in  administrative  expense  related to
Michigan taxes.

Other Expenses

Interest  expense  was  $598,405  for the quarter  compared to $579,948  for the
quarter ended September 30, 1994. The Company has reduced its level of borrowing
to  $39,400,000  at September  30, 1995 from  $41,300,000  at September 30, 1994
while  interest  rates  were  higher  during the first  quarter  of fiscal  1996
compared to the same period in fiscal 1995.

Income Taxes

The  effective  tax rate for the  quarter  ended  September  30,  1995 was 38.9%
compared to 37.3% for the quarter ended September 30, 1994.  Lower pretax income
for the quarter  ended  September  30, 1995  increased  the impact of  permanent
differences,  such as amortization of goodwill, when computing the effective tax
rate.

Net Income

Net income of $1,507,711 for the first quarter of 1996 was 3.3% of sales for the
quarter  compared to 5.2% of sales in the first quarter last year.  Earnings per
share  decreased  39.5% to $.26  compared  to $.44 in the first  quarter of last
year.

Liquidity and Capital Resources

The  Company's  net cash  position  improved  during the first  three  months to
$1,332,513  from $604,106 at June 30, 1995. Net cash from  operating  activities
was negatively effected by an increase in inventory balances as production could
not be slowed in conjunction  with sales.  Introductions of Lumber Loc and Space
Solution products also increased inventory levels.  Accounts payable and accrued
expenses  decreased during the quarter which is common for the first quarter due
to the timing of when  payments  are due.  Accounts  receivable  also  increased
during the quarter  particularly at our Hirsh  subsidiary since September is one
of the largest sales months.

Capital  expenditures  totaled $815,333 for the three months ended September 30,
1995,  compared to $942,322 last year. The debt increased  $3,600,000 due to the
cash used in operating  activities  during the quarter ended September 30, 1995.
Debt levels are expected to decrease during the remainder of fiscal year 1996.

The Company's  working  capital of $50,933,593  and current ratio of 5.2 to 1 at
September 30, 1995, remains strong and increased from the $45,796,753 of working
capital and 4.4 to 1 current ratio at June 30, 1995.
<PAGE>
                                   SIGNATURES

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

Knape & Vogt Manufacturing Company
(Registrant)



Date: May 1, 1997                       /s/ Richard C. Simkins
                                        Richard C. Simkins
                                        Executive Vice President -
                                        CFO, Secretary,
                                        and Treasurer


<PAGE>