CONTACT:       Robert E. Kernan, Jr.
                                                     President & CEO

Seneca-Cayuga Bancorp, Inc.                          Menzo D. Case
NEWS RELEASE                                         EVP

                                                     19 Cayuga Street
                                                     Seneca Falls, NY  13148
                                                     315-568-5855



FOR IMMEDIATE RELEASE

July 31, 2006

SENECA-CAYUGA  BANCORP, INC. ANNOUNCES SECOND QUARTER EARNINGS SENECA FALLS, NEW
YORK - Seneca-Cayuga Bancorp, Inc., the mid-tier holding company of Seneca Falls
Savings Bank,  (OTC Bulletin Board;  symbol:  SCAY) reported net loss of $13,000
for the three  months  ended June 30,  2006 as compared to a $4,000 loss for the
same  period in 2005.  For the six  months  ended  June 30,  2006,  the  Company
reported net income of $3,000 compared to $36,000 for the same period in 2005.

"Earnings are being challenged by a flat yield curve and an increased regulatory
burden cost," indicated President and CEO Robert E. Kernan, Jr.

"Noninterest  income is an important  part of our  earnings.  While bank service
fees have increased during the past year, insurance  commissions have declined."
Kernan further stated. "We earned lower contingent insurance commissions in 2006
than in 2005 and have seen insurance  companies  significantly  reduce insurance
sales commissions."

Net interest income decreased  $4,000, or 0.4%, to $937,000 for the three months
ended June 30, 2006 from  $941,000  for the three months ended June 30, 2005 due
to a modest decline in our margin.

Interest income  increased  $124,000 or 7.0%, and was $1.9 million for the three
months  ended June 30,  2006 as compared  to $1.8  million for the three  months
ended June 30, 2005. The average  interest-earning assets increased $157,000, or
0.1%, to $137.3  million at June 30, 2006 from $137.1  million at June 30, 2005.
The increase in interest income resulted primarily from an increase of $172,000,
or 15.7%, in interest and fee income from loans and $54,000,  or 96.4%, in other
interest-earning  assets,  offset partially by a decrease of $102,000, or 16.5%,
in  interest  earned from  mortgage-backed  securities.  Other  interest-earning
assets include  proceeds from the Holding  Company's stock offering,  which were
invested in  short-term  cash  deposits.  The yield  earned on  interest-earning
assets  increased 35 basis points,  or 6.8%, to 5.52% for the three months ended
June 30, 2006 from 5.17% for the three months  ended June 30,  2005,  reflecting
the  modest  movement  in  long-term  rates  despite  significant  increases  in
short-term rates over the last year.

Interest expense increased $128,000,  or 15.4%, to $958,000 for the three months
ended June 30, 2006 from $830,000 for the three months ended June 30, 2005.  The
increase in interest expense resulted from an increase of $1.7 million, or 1.3%,
in the average balance of interest-bearing liabilities to $131.1 million for the
three months ended June 30, 2006 from $129.4  million for the three months ended



Seneca-Cayuga Bancorp, Inc.                                         Page 2 of 4
2nd Quarter Earnings Release

June 30, 2005, and an increase of 36 basis points, or 14.1%, in the average cost
of interest-bearing  liabilities to 2.92% for the three months ended at June 30,
2006 from 2.56% for the three  months  ended  June 30,  2005.  Interest  expense
increased for money market  accounts,  certificates  of deposits and borrowings,
which is the result of a general  increase  in  interest  rates for  instruments
maturing in five years or less. The cost of interest-bearing demand deposits and
escrow and savings accounts did not change significantly between the two periods
as the  rates  paid  are  not as  sensitive  to  changes  in  the  general  rate
environment.

Non-interest income increased $10,000, or 2.2%, to $473,000 for the three months
ended June 30, 2006 from $463,000 for the three months ended June 30, 2005.  The
increase was primarily the result of a $15,000 increase in bank fees and service
charges,  driven by higher volumes of account  activity,  an $8,000  increase in
income from bank owned life insurance and new rental income of $7,000,  obtained
from property  purchased for potential future  branching,  offset partially by a
$11,000  decrease in  insurance  commissions,  driven by premium  reductions  in
automobile  and home  insurance,  and a $12,000  decrease  in  mortgage  banking
income, which is the result of fewer gains being recognized on loans sold.

Non-interest  expense increased  $18,000,  or 1.3%, and was $1.4 million for the
three  months  ended June 30, 2006 and 2005.  The  increase  was the result of a
$11,000  increase in compensation  and benefits  primarily due to an increase in
benefits,  a $14,000 increase in service charges assessed by correspondent banks
and third party items  processing and a $24,000  increase in professional  fees,
which are due to higher costs  incurred as a newly  registered  public  company,
offset by a $10,000  reduction in advertising  and a $21,000  reduction in other
operating expenses.

Total assets  increased by $9.4 million,  or 6.2%, to $161.4 million at June 30,
2006 from $152.0 million at December 31, 2005 primarily due to increases in cash
and cash equivalents and loans, offset by decreases in securities.  Asset growth
was funded by subscription funds from the Holding Company's stock offering,  and
to a lesser extent deposit growth.

Cash and cash equivalents increased by $12.6 million, or 368.0% to $16.0 million
at June 30,  2006 from $3.4  million at  December  31,  2005,  primarily  due to
subscription funds from the public offering, which were held in escrow until the
shares were issued in July 2006.

Loans receivable,  including loans held for sale,  increased by $2.7 million, or
3.4%, to $82.0 million at June 30, 2006 from $79.3 million at December 31, 2005.
The increase in loans receivable was the primarily the result of automobile loan
originations and, to a lesser extent, mortgages and other loans to consumers.

Deposits increased by $2.5 million,  or 2.2%, to $115.4 million at June 30, 2006
from  $112.9  million at  December  31,  2005.  Most of the  growth in  deposits
represented checking accounts and time deposits,  offset partially by a decrease
in money market accounts.

Borrowings  decreased by $4.3  million,  or 15.9%,  to $22.9 million at June 30,
2006 from $27.2 million at December 31, 2005.  Short-term borrowings were repaid
primarily  from  mortgage-backed   securities  and  other  principal  repayments
received during the quarter.

Other liabilities increased by $11.2 million to $11.5 million at June 30, 2006
from $331,000 at December 31, 2005. The increase was primarily  attributable  to
the receipt of stock subscriptions totaling $11.1 million.

Total shareholder's  equity decreased $62,000, or 0.6%, and was $10.1 million at
June 30, 2006 and December 31, 2005. The net decrease was a result of net income



Seneca-Cayuga Bancorp, Inc.                                         Page 3 of 4
2nd Quarter Earnings Release

of $3,000 for the six months ended June 30, 2006 offset by a $65,000 increase in
accumulated  other  comprehensive  loss.  Subsequent  to the end of the quarter,
shareholders' equity increased by $10.2 million as a result of the completion of
the stock offering.

Nonperforming  assets decreased $72,000,  or 16.8%, to $357,000 at June 30, 2006
from  $429,000 at December 31, 2005.  Nonperforming  assets to total assets were
..22% at June 30, 2006 as compared to .28% at December  31,  2005.  Nonperforming
assets at June 30, 2006 and December 31, 2005 were  primarily  loans past due 90
days or more secured by residential properties.

Seneca-Cayuga  Bancorp,  Inc. is the  mid-tier  holding  company of Seneca Falls
Savings Bank, a federally  chartered savings bank headquartered in Seneca Falls,
New York.  The Bank has four full  service  offices  located in its market  area
consisting of Cayuga, Seneca and Ontario Counties.

Presently,  the only business  conducted by Seneca-Cayuga  Bancorp,  Inc. is the
100% ownership of Seneca Falls Savings Bank and ownership of approximately  $1.6
million investment in a mutual fund.

This release may contain certain forward-looking statements,  which are based on
management's  current   expectations   regarding  economic,   legislative,   and
regulatory  issues that may impact the  Company's  earnings  in future  periods.
Factors  that  could  cause  future  results  to vary  materially  from  current
management  expectations  include,  but are not  limited  to,  general  economic
conditions,  changes in interest rates,  deposit flows,  loan demand real estate
values,  and  competition;   changes  in  accounting  principles,  policies,  or
guidelines;  changes in legislation or  regulation;  and economic,  competitive,
governmental,  regulatory,  and  technological  factors  affecting the Company's
operations, pricing, products, and services.



Seneca-Cayuga Bancorp, Inc.                                         Page 4 of 4
2nd Quarter Earnings Release




                              Financial Highlights
                             (Dollars in thousands)



                                                                    (Unaudited)
                                                                      June 30,         December 31,       June 30,
                                                                       2006               2005              2005
                                                                  ---------------- ----------------- -----------------
                                                                                    (In thousands)
                                                                                                            
Selected financial condition data:
Total assets                                                   $ 161,382           $ 151,950           $ 149,553
Loans receivable, net                                             81,978              79,205              70,683
Securities                                                        51,385              57,683              64,783
Deposits                                                         115,418             112,915             113,214
Borrowings                                                        22,906              27,228              24,102
Shareholder's equity                                              10,050              10,112              10,452

Asset quality ratios:
Non-performing assets to total assets                               0.22%               0.28%               0.45%
Non-performing loans to total loans                                 0.43%               0.54%               0.79%
Allowance for loan losses to non-performing loans                 114.01%              86.68%              67.75%
Allowance for loan losses to total loans                            0.49%               0.47%               0.53%

                                                                For Three Months Ended June 30,     For Six Months Ended June 30,
                                                                --------------------------------- ----------------------------------
                                                                    2006              2005              2006             2005
                                                                --------------- ----------------- ----------------- ----------------
                                                                                          (In thousands)
Selected operating data:
Interest and dividend income                                   $   1,895           $   1,771           $   3,741        $ 3,546
Interest expense                                                     958                 830               1,904          1,623
                                                                --------------- ----------------- ----------------- ----------------
Net interest income                                                  937                 941               1,837          1,923
Provision for loan losses                                             25                  22                  50             50
                                                                 -------------- ----------------- ----------------- ----------------
Net interest income after provision for loan losses                  912                 919               1,787          1,873
Non-interest income                                                  473                 463               1,025            995
Non-interest expense                                               1,413               1,395               2,818          2,825
                                                                 -------------- ----------------- ----------------- ----------------
Income before income taxes                                           (28)                (13)                 (6)            43
Provision for income taxes                                           (15)                 (9)                 (9)             7
                                                                 -------------- ----------------- ----------------- --------------
Net income                                                     $     (13)          $      (4)          $       3        $    36
                                                                 ============== ================= ================= ================

Performance ratios (1):
Return on average assets                                           -0.03%              -0.01%               0.00%           0.05%
Return on average equity                                           -0.52%              -0.15%               0.06%           0.68%
Interest rate spread (2)                                            2.60%               2.60%               2.55%           2.66%
Net interest margin (3)                                             2.73%               2.75%               2.68%           2.80%
Efficiency ratio (4)                                              100.21%              99.36%              98.46%          96.81%
Operating expense to average total assets                           3.71%               3.74%               3.72%           3.78%
Average interest-earning assets to average interest-bearing
      liabilities                                                 104.69%             105.92%             104.35%         105.78%

Capital ratios:
Average equity to average assets                                    6.60%               7.05%               6.67%           7.08%
Equity to total assets at the end of period                         6.23%               6.99%               6.23%           6.99%

Other data:
Number of full service offices                                         4                   4                   4               4

- ----------------------------------------------------------------
(1)   Ratios for the interim periods have been annualized where appropriate.
(2)   Represents the difference between the weighted-average yield on
      interest-earning assets and the weighted-average cost of interest-bearing
      liabilities for the period.
(3)   Represents net interest income as a precent of average interest-earning
      assets for the period.
(4)   The efficiency ratio represents non-interest expense divided by the sum of net interest income and non-interest income.