U. S. SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                               ___________________

                                F O R M 10 - QSB

[X]     Quarterly  Report Under Section 13 or 15(d) of the  Securities  Exchange
        Act of 1934

For the Quarterly Period Ended September 30, 2004


Commission file number 0-49784


                       SOUTHERN CONNECTICUT BANCORP, INC.
           (Name of Small Business Issuer as Specified in Its Charter)

               Connecticut                                06-1609692
      (State or Other Jurisdiction                     (I.R.S. Employer 
    of Incorporation or Organization)                Identification Number)


                                215 Church Street
                          New Haven, Connecticut 06510
                    (Address of Principal Executive Offices)

                                 (203) 782-1100
                           (Issuer's Telephone Number)


         Check whether the issuer (1) filed all reports  required to be filed by
         Section 13 or 15(d) of the Exchange Act during the past 12 months,  and
         (2) has been subject to such filing  requirements for the past 90 days.
         YES [X] No [ ]


         The number of shares of the issuer's  Common Stock,  par value $.01 per
         share, outstanding as of October 19, 2004: 2,797,711


Transitional Small Business Disclosure Format

Yes  __  No  X         









                                                                                     

                                Table of Contents
                                     Part I
                              Financial Information
                                                                                                   Page
Item 1. Financial Statements

       Consolidated Balance Sheets as of
       September 30, 2004 (unaudited) and December 31, 2003                                         1

       Consolidated Statements of Operations
       for the three months and nine months ended September 30, 2004
       and 2003 (unaudited)                                                                         2

       Consolidated Statements of Changes in
       Shareholders' Equity for the nine months ended
       September 30, 2004 and 2003 (unaudited)                                                      3

       Consolidated Statements of Cash Flows for the nine months ended
       September 30, 2004 and 2003 (unaudited)                                                  4 - 5

       Notes to Consolidated Financial Statements (unaudited)                                       6

Item 2. Management's Discussion and Analysis or Plan of Operation                                  14

Item 3. Controls and Procedures                                                                    34

                                     Part II
                                Other Information
Item 1. Legal Proceedings                                                                          35

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                                35

Item 3. Defaults Upon Senior Securities                                                            35

Item 4. Submission of Matters to a Vote of Security Holders                                        35

Item 5. Other Information                                                                          35

Item 6. Exhibits and Reports on Form 8-K                                                           35

Signatures                                                                                         38

Exhibit Index                                                                                      39


                                      -i-








                                                                                       


                                     PART 1
                             Financial Information

Item 1.    Financial Statements

SOUTHERN CONNECTICUT BANCORP, INC.
CONSOLIDATED BALANCE SHEETS
September 30, 2004 (unaudited) and December 31, 2003
                                                                      2004              2003
                                                                  ------------      ------------
Assets
Cash and due from banks                                           $    255,658      $  1,147,883
Federal funds sold                                                   6,350,000           966,000
Short-term investments                                               3,203,563           454,115
                                                                  ------------      ------------
Cash and cash equivalents                                            9,809,221         2,567,998
                                                                  ------------      ------------

Available for sale securities, at fair value                        14,536,086         8,478,068
Federal Home Loan Bank Stock                                            47,100            21,500
Loans receivable (net of allowance for loan losses of
  $521,283 in 2004 and $421,144 in 2003)                            50,507,560        40,818,718
Loans held for sale, at fair value                                   1,206,348              --
Accrued interest receivable                                            270,781           196,545
Premises and equipment, net                                          3,355,702         3,459,915
Other assets                                                           986,156           843,296
                                                                  ------------      ------------
Total assets                                                      $ 80,718,954      $ 56,386,040
                                                                  ============      ============

Liabilities and Shareholders' Equity

Liabilities
Deposits
      Noninterest bearing deposits                                $ 14,803,852      $ 13,781,286
      Interest bearing deposits                                     42,076,931        33,492,589
                                                                  ------------      ------------
Total deposits                                                      56,880,783        47,273,875

Repurchase agreements                                                1,563,888           339,752
Accrued expenses and other liabilities                                 275,159           267,232
Capital lease obligations                                            1,190,230         1,190,879
                                                                  ------------      ------------
Total liabilities                                                   59,910,060        49,071,738
                                                                  ------------      ------------

Commitments and Contingencies                                             --                --

Shareholders' Equity
Preferred stock, no par value; 500,000 shares authorized;
  none issued
Common stock, par value $.01; 5,000,000, shares authorized;
shares issued and outstanding: 2004 2,797,711; 2003 1,063,320           27,977            10,633
Additional paid-in capital                                          24,085,612        10,704,269
Accumulated deficit                                                 (3,097,900)       (3,100,842)
Accumulated other comprehensive loss - net unrealized
  loss on available for sale securities                               (206,795)         (299,758)
                                                                  ------------      ------------
Total shareholders' equity                                          20,808,894         7,314,302
                                                                  ------------      ------------

Total liabilities and shareholders' equity                        $ 80,718,954      $ 56,386,040
                                                                  ============      ============

See Notes to Consolidated Financial Statements 






                                       1







                                                                                                    

SOUTHERN CONNECTICUT BANCORP,INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
For the Three Months and Nine Months Ended September 30, 2004 and 2003 (unaudited)

                                                                 Three Months Ended          Nine Months Ended
                                                                    September 30               September 30
                                                            --------------------------    -------------------------
                                                                 2004           2003            2004          2003
Interest Income                                                  ----           ----            ----          ----
Interest and fees on loans                                  $   871,221    $   577,882    $ 2,548,299   $ 1,497,949
Interest on securities                                           86,739         66,218        190,180       198,023
Interest on federal funds sold and short-term investments        30,993          6,935         64,055        29,375
                                                            --------------------------    -------------------------
Total interest income                                           988,953        651,035      2,802,534     1,725,347
                                                            --------------------------    -------------------------

Interest Expense
Interest on deposits                                            144,212         91,468        451,781       276,694
Interest on capital lease obligations                            42,843         42,268        128,134       126,350
Interest on repurchase agreements                                 2,048          1,117          5,758         2,538
                                                            --------------------------    -------------------------
Total interest expense                                          189,103        134,853        585,673       405,582
                                                            --------------------------    -------------------------

Net interest income                                             799,850        516,182      2,216,861     1,319,765

Provision for Loan Losses                                        56,900         57,100        117,895       143,500

Net interest income after                                                                                          
                                                            --------------------------    -------------------------
provision for loan losses                                       742,950        459,082      2,098,966     1,176,265
                                                            --------------------------    -------------------------

Noninterest Income:
Service charges and fees                                         88,017         39,383        233,033        86,383
Gains and fees from sales and referrals of SBA loans             14,930           --          231,645          --
Gains on sales of available for sale securities                   4,856           --            3,912        44,505
Other noninterest income                                         35,356         32,353        146,783        70,948
                                                            --------------------------    -------------------------
Total noninterest income                                        143,159         71,736        615,373       201,836
                                                            --------------------------    -------------------------

Noninterest Expense
Salaries and benefits                                           472,050        375,123      1,405,126     1,056,994
Occupancy and equipment                                         123,410         99,923        385,006       267,962
Professional services                                           109,459         62,519        289,283       177,970
Data processing and other outside services                       70,831         53,617        209,400       140,426
Advertising and promotional expense                              33,949         27,160         68,256        64,660
Forms, printing and supplies                                     17,141         13,012         61,840        42,915
Other operating expenses                                        112,201        110,689        292,486       251,047
                                                            --------------------------    -------------------------
Total noninterest expenses                                      939,041        742,043      2,711,397     2,001,974
                                                            --------------------------    -------------------------

Net (loss) income                                           $   (52,932)   $  (211,225)   $     2,942   $  (623,873)
                                                            ==========================    =========================

Basic (Loss) Income per Share                               $     (0.02)   $     (0.20)   $      0.00   $     (0.59)
                                                            ==========================    =========================
Diluted (Loss) Income per Share                             $     (0.02)   $     (0.20)   $      0.00   $     (0.59)
                                                            ==========================    =========================

Dividends per Share                                         $      --      $      --      $      --     $      --
                                                            ==========================    =========================

See Notes to Consolidated Financial Statements.





                                       2








                                                                                                        

SOUTHERN CONNECTICUT BANCORP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY For the Nine Months
ended September 30, 2004 and 2003 (unaudited)

                                  
                                                                                                  Accumulated
                                                                                                  Accumulated
                                                                Additional                           Other
                                      Number       Common         Paid-in        Accumulated     Comprehensive
                                   of Shares       Stock          Capital          Deficit       Income (Loss)          Total
                                  --------------------------------------------------------------------------------------------------

Balance December 31, 2002           966,667    $    9,667   $    10,705,382   $    (2,502,915)   $        62,545    $     8,274,679
                                                                                                                    ----------------
Comprehensive Loss:
  Net Loss                             --            --                --            (623,873)              --             (623,873)
  Unrealized holding loss on 
    available for sale securities      --            --                --                --             (306,859)          (306,859)
                                                                                                                    ---------------
      Total comprehensive loss                                                                                             (930,732)

                                  --------------------------------------------------------------------------------------------------
Balance September 30, 2003          966,667    $    9,667   $    10,705,382   $    (3,126,788)   $      (244,314)   $     7,343,947
                                  ==================================================================================================

Balance December 31, 2003         1,063,320    $   10,633   $    10,704,269   $    (3,100,842)   $      (299,758)   $     7,314,302
                                                                                                                    ----------------

Comprehensive Income:
  Net Income                           --            --                --               2,942               --                2,942
  Unrealized holding gain on 
    available for sale securities      --            --                --                --               92,963             92,963
                                                                                                                    ---------------
      Total comprehensive income                                                                                             95,905

Exercise of stock warrants            5,544            56            60,424              --                 --               60,480

Exercise of stock options             5,847            58            45,137                                                  45,195

Issuance of common stock          1,723,000        17,230        13,275,782              --                 --           13,293,012

                                  --------------------------------------------------------------------------------------------------
Balance September 30, 2004        2,797,711    $   27,977   $    24,085,612   $    (3,097,900)   $      (206,795)   $    20,808,894
                                  ==================================================================================================

See Notes to Consolidated Financial Statements.




                                       3






                                                                                          

SOUTHERN CONNECTICUT BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Nine Months Ended September 30, 2004 and 2003 (unaudited)            Nine Months Ended
                                                                               September 30,
                                                                         --------------------------
Cash Flows From Operations                                                   2004         2003
                                                                         ------------- ------------
Net income (loss)                                                         $     2,942  $  (623,873)
Adjustments to reconcile net income (loss) to net 
  cash used in operating activities:
    Amortization and accretion of premiums 
     and discounts on investments, net                                           (459)      22,215
    Provision for loan losses                                                 117,895      143,500
    Gain on sales of available for sale securities                             (3,912)     (44,405)
    Gains on sales of SBA loans                                              (202,196)           -
    Depreciation and amortization                                             210,915      155,309
    Increase in cash surrender value of life insurance                        (20,251)      (8,637)
    Changes in assets and liabilities:
      Increase in deferred loan fees                                           51,640       31,682
      Increase in accrued interest receivable                                 (74,236)     (16,433)
      Increase in other assets                                               (122,510)     (30,933)
      Increase in accrued expenses and other liabilities                        7,927       37,434
                                                                         --------------------------
           Net cash used in by operating activities                           (32,245)    (334,141)
                                                                         --------------------------

Cash Flows From Investing Activities
Purchases of available for sale securities                                 (8,968,530) (10,949,684)
Principal repayments on available for sale securities                       1,006,655      836,856
Proceeds from maturities of available for sale securities                           -    6,185,000
Proceeds from sales of available for sale securities                        2,001,191    4,357,895
Purchases of Federal Home Loan Bank Stock                                     (25,600)     (21,000)
Proceeds from sales of SBA loans                                            1,986,863            -
Net increase in loans receivable                                          (12,965,905) (16,455,166)
Purchases of premises and equipment                                          (106,702)    (603,539)
Proceeds from sale of OREO                                                    116,414            -
                                                                         --------------------------
           Net cash used in investing activities                          (16,955,614) (16,649,638)
                                                                         --------------------------

Cash Flows From Financing Activities
Net increase in demand, savings and money market deposits                   9,803,625   14,328,987
Net decrease in certificates of deposit                                      (196,717)     452,813
Net increase in repurchase agreements                                       1,224,136      336,415
Principal payments on capital lease obligations                                  (649)        (768)
Net proceeds from common stock offering                                    13,293,012            -
Exercise of stock options and warrants                                        105,675            -
                                                                         --------------------------
           Net cash provided by financing activities                       24,229,082   15,117,447
                                                                         --------------------------

           Net increase (decrease) in cash and 
             cash equivalents                                               7,241,223   (1,866,332)

Cash and cash equivalents
           Beginning                                                        2,567,998    3,051,429
                                                                         --------------------------
           Ending                                                         $ 9,809,221  $ 1,185,097
                                                                         ==========================

See Notes to Consolidated Financial Statements.






                                       4







                                                                                           

SOUTHERN CONNECTICUT BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
For the Nine Months Ended September 30, 2004 and 2003 (unaudited)          Nine Months Ended
                                                                             September 30,
                                                                      ---------------------------
                                                                          2004          2003
                                                                      -------------- ------------
Supplemental disclosures of cash flow information:
   Cash paid during the period for:
    Interest                                                           $  574,600       $  392,724  
                                                                       ==========       ==========
    Income taxes                                                       $     --         $     --
                                                                       ==========       ==========
                                                                                      
Supplemental disclosures of noncash investing activities                              
Transfer of Loans to OREO                                              $  116,513       $     --
                                                                       ==========       ==========
                                                                                      
Transfer of Loans to loans held for sale                               $1,206,348       $     --
                                                                       ==========       ==========
                                                                          
See Notes to Consolidated Financial Statements.







                                       5





Southern Connecticut Bancorp, Inc.
Notes to Consolidated Financial Statements
(Unaudited)

Note 1.  Nature of Operations

         Southern  Connecticut   Bancorp,   Inc.   ("Bancorp"),   a  Connecticut
corporation,  is a bank holding company incorporated on November 8, 2000 for the
purpose of forming,  and becoming the sole  shareholder of, The Bank of Southern
Connecticut (the "Bank").  The Bank provides a full range of banking services to
commercial  and  consumer  customers,  primarily  concentrated  in the New Haven
County area of  Connecticut,  through its main office in New Haven,  Connecticut
and two branch  offices  in New Haven and  Branford  Connecticut.  The Bank is a
Small Business  Administration lender, and generally sells participations in the
guaranteed  portion of such loans.  In 2003,  SCB Capital  Inc.  was formed as a
Connecticut  corporation,  and in April 2004  Bancorp  capitalized  SCB Capital,
Inc., which became a subsidary of the Company. SCB Capital,  Inc. will engage in
a  limited  range of  investment  banking,  advisory,  and  brokerage  services,
primarily with small to medium size business clients. On April 28, 2004, Bancorp
received a temporary certificate of incorporation from the Banking Department of
the  State  of  Connecticut  to  open  a new  bank,  to be  named  The  Bank  of
Southeastern Connecticut, to be located in New London, Connecticut.

Note 2.  Basis of Financial Statement Presentation

         The  consolidated  balance  sheet at December 31, 2003 has been derived
from the audited consolidated  financial statements of Bancorp at that date, but
does not include all of the  information  and  footnotes  required by accounting
principles  generally  accepted  in the United  States of America  for  complete
financial statements.

         The accompanying  consolidated unaudited financial statements as of and
for the three and nine  months  ended  September  30,  2004 and 2003 and related
notes have been prepared pursuant to the rules and regulations of the Securities
and Exchange  Commission  ("SEC").  Accordingly,  certain  information  and note
disclosures  normally  included in financial  statements  prepared in accordance
with accounting  principles  generally  accepted in the United States of America
have been omitted. The accompanying  consolidated financial statements and notes
thereto should be read in conjunction with the audited  financial  statements of
Bancorp and notes thereto as of December 31, 2003.

         Certain 2003 amounts  have been  reclassified  to conform with the 2004
presentation. Such reclassifications had no effect on the 2003 net loss.

         The accompanying unaudited consolidated financial information reflects,
in the opinion of management,  all  adjustments,  consisting of normal recurring
accruals,  necessary for a fair  presentation of the interim periods  presented.
The results of operations for the three and nine months ended September 30, 2004
are not necessarily indicative of the results of operations that may be expected
for all of 2004.




                                       6



Note 3.   Available for Sale Securities

         The amortized cost, gross unrealized gains, gross unrealized losses and
approximate  fair values of available for sale securities at September 30, 2004,
and December 31, 2003 are as follows:





                                                                                    

                                                           Gross          Gross
                                           Amortized     Unrealized     Unrealized         Fair
September 30, 2004                            Cost         Gains          Losses          Value
                                        -------------------------------------------------------------
U.S. Treasury Obligations               $  5,998,497   $         63    $       --      $  5,998,560
U.S. Government Agency Obligations         8,193,273           --          (195,815)      7,997,458
Mortgage Backed Securities                   551,111           --           (11,043)        540,068
                                        -------------------------------------------------------------
                                        $ 14,742,881   $         63    $   (206,858)   $ 14,536,086
                                        =============================================================
                                     
                                     
                                                           Gross          Gross
                                           Amortized     Unrealized     Unrealized         Fair
December 31, 2003                             Cost         Gains          Losses          Value
                                        -------------------------------------------------------------
U.S. Government Agency Obligations      $  7,200,948   $      --       $   (269,550)   $  6,931,398
Mortgage Backed Securities                 1,576,878          --            (30,208)      1,546,670
                                        -------------------------------------------------------------
                                        $  8,777,826   $      --       $   (299,758)   $  8,478,068
                                        =============================================================


         At September 30, 2004, gross unrealized holding losses on available for
sale securities  totaled  $206,858.  Of the securities  with unrealized  losses,
there are two mortgage backed and eight U.S.  Government  agency securities that
had  unrealized  losses for a period in excess of twelve  months  with a current
unrealized  loss of  $200,296.  Management  does  not  believe  that  any of the
unrealized  losses  are  other  than  temporary  as  they  relate  to  debt  and
mortgage-backed  securities  issued  by U. S.  Government  and  U.S.  Government
sponsored  agencies  resulting  from changes in the interest  rate  environment.
Bancorp  has the intent and  ability to hold these  securities  to  maturity  if
necessary and expects to receive all contractual  principal and interest related
to these  investments.  As a result,  management  believes that these unrealized
losses will not have a negative impact on future earnings or a permanent  effect
on capital.

         At December 31, 2003, gross unrealized  holding losses on available for
sale securities  totaled  $299,758.  Of the securities  with unrealized  losses,
there are no  securities  that had  unrealized  losses for a period in excess of
twelve months.






                                       7



Note 4.       Loans Receivable

A summary of Bancorp's loan portfolio at September 30, 2004 and December 31,
2003 is as follows:





                                                                                       


                                                            September 30,2004      December 31, 2003
                                                            -----------------      -----------------

Commercial loans secured by real estate                       $ 30,142,357          $ 18,043,588
Commercial loans                                                17,424,420            18,584,292
Construction and land loans, net of undisbursed                                 
   portion of $254,500 in 2004 and $729,220 in 2003              1,733,179             1,500,891
Residential mortgages                                               55,965               948,258
Consumer home equity loans                                       1,109,523             1,042,717
Consumer installment loans                                         699,843             1,204,920
                                                              ------------          ------------
        Total loans                                             51,165,287            41,324,666
Net deferred loan fees                                            (136,444)              (84,804)
Allowance for loan losses                                         (521,283)             (421,144)
                                                              ------------          ------------
        Loans receivable, net                                 $ 50,507,560          $ 40,818,718
                                                              ============          ============

Note 5.          Deposits

At September 30, 2004 and December 31, 2003, deposits consisted of the
following:

                                                                                
                                                                                
                                                            September 30, 2004     December 31, 2003
                                                            -----------------      -----------------

Noninterest bearing deposits                                  $ 14,803,852          $ 13,781,286
                                                              ------------          ------------
                                                                                
Interest bearing deposits                                                       
  Checking                                                       8,829,196             3,499,378
  Money Market                                                  19,647,823            17,251,327
  Savings                                                        3,688,086             2,633,341
                                                              ------------          ------------
  Checking, money market & savings                              32,165,105            23,384,046
                                                              ------------          ------------
                                                                                
  Time Certificates under $100,000                               3,301,116             3,057,294
  Time Certificates of $100,000 or more                          6,610,710             7,051,249
                                                              ------------          ------------
  Time deposits                                                  9,911,826            10,108,543
                                                              ------------          ------------
                                                                42,076,931            33,492,589
                                                              ------------          ------------
Total deposits                                                $ 56,880,783          $ 47,273,875
                                                              ============          ============
                                                              




                                       8



Note 6.        Available Borrowings

         During 2003 Bancorp obtained secured and unsecured lines of credit with
other  financial  institutions  with total  available  borrowings of $4,400,000.
There are no borrowings against these lines of credit as of September 30, 2004.

Note 7.       Income (Loss) Per Share

         Bancorp  is  required  to  present  basic  income  (loss) per share and
diluted income (loss) per share in its statements of operations. Basic per share
amounts are  computed  by dividing  net income  (loss) by the  weighted  average
number of common shares  outstanding.  Diluted per share amounts assume exercise
of all potential common stock in weighted average shares outstanding, unless the
effect is antidilutive.  Bancorp is also required to provide a reconciliation of
the numerator and denominator  used in the computation of both basic and diluted
(loss) income per share.  The following is information  about the computation of
(loss)  income per share for the three and nine months ended  September 30, 2004
and 2003.





                                                                                                               

Income (Loss) per Share

Three Months Ended September 30,               
                                                                    2004                                    2003
                                               -----------------------------------------  ------------------------------------------
                                                             Weighted                                      Weighted
                                                  Net         Average        Amount            Net          Average       Amount
                                                 Loss         Shares        Per Share         Loss          Shares       Per Share
                                               ----------- -------------- --------------  -------------- -------------- ------------
Basic Loss Per Share
  Income available to common shareholders        $(52,932)     2,793,389        $ (0.02)     $ (211,225)     1,063,320      $ (0.20)
Effect of Dilutive Securities
  Warrants/Stock Options outstanding                    -              -              -               -              -            -
                                               ----------- -------------- --------------  -------------- -------------- ------------
Diluted Loss Per Share
  Income available to common shareholders
  plus assumed conversions                       $(52,932)     2,793,389        $ (0.02)     $ (211,225)     1,063,320      $ (0.20)
                                               =========== ============== ==============  ============== ============== ============

Nine Months Ended September 30,
                                                                    2004                                     2003
                                               -----------------------------------------  ------------------------------------------
                                                             Weighted                                      Weighted
                                                  Net         Average        Amount            Net          Average       Amount
                                                Income        Shares        Per Share         Loss          Shares       Per Share
                                               ----------- -------------- --------------  -------------- -------------- ------------
Basic Income (Loss) Per Share
  Income available to common shareholders         $ 2,942      1,734,522         $ 0.00      $ (623,873)     1,063,320      $ (0.59)
Effect of Dilutive Securities
  Warrants/Stock Options outstanding                    -         39,008              -               -              -            -
                                               ----------- -------------- --------------  -------------- -------------- ------------
Diluted Income (Loss) Per Share
  Income available to common shareholders
  plus assumed conversions                        $ 2,942      1,773,530         $ 0.00      $ (623,873)     1,063,320      $ (0.59)
                                               =========== ============== ==============  ============== ============== ============





                                       9



For the three months and nine months ended September 30, 2003, and the three
months ended September 30, 2004, common stock equivalents have been excluded
from the computation of the net loss per share because the inclusion of such
equivalents is antidilutive.


Note  8.      Other Comprehensive Income (Loss)

         Other  comprehensive  income (loss),  which is comprised  solely of the
change in unrealized  gains and losses on available for sale  securities,  is as
follows:






                                                                                            

                                                                             Nine Months Ended
                                                                             September 30, 2004
                                                                ---------------------------------------------
                                                                  Before-Tax                    Net-of-Tax
                                                                    Amount          Taxes         Amount
                                                                ---------------------------------------------
Unrealized holding gains arising during the period                $  96,875      $    --       $  96,875

Less: Reclassification adjustment for gains                            --
recognized in net income                                             (3,912)          --          (3,912)
                                                                ---------------------------------------------

Unrealized holding gains on available for sale
securities, net of taxes                                          $  92,963      $    --       $  92,963
                                                                =============================================

                                                                             Nine Months Ended
                                                                             September 30, 2003
                                                                ---------------------------------------------
                                                                  Before-Tax                    Net-of-Tax
                                                                    Amount          Taxes         Amount
                                                                ---------------------------------------------
Unrealized holding losses arising during the period               $(302,259)     $  34,783     $(267,476)

Less: Reclassification adjustment for gains
recognized in net income                                            (44,505)         5,122       (39,383)
                                                                ---------------------------------------------

Unrealized holding loss on available for sale
securities, net of taxes                                          $(346,764)     $  39,905     $(306,859)
                                                                =============================================





Note  9.      Stock Based Compensation

         During the nine months ended September 30, 2004, Bancorp granted 26,420
stock options to employees and directors at exercise  prices  ranging from $8.45
to $9.75 per share.

         Statement of Financial Accounting Standards (SFAS) No. 123, "Accounting
for  Stock-Based  Compensation",  encourages  all entities to adopt a fair value
based  method of  accounting  for employee  stock  compensation  plans,  whereby
compensation  cost is measured at the grant date based on the value of the award
and is recognized over the service period,  which is usually the vesting period.
However,  it also allows an entity to continue to measure  compensation cost for
those plans using the intrinsic  value based method of accounting  prescribed by
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees,"  whereby  compensation  cost is the  excess,  if any,  of the quoted
market price of the stock at the grant date (or other measurement date) over the
amount an  employee  must pay to acquire  the  stock.  Stock  options  issued to
employees and directors  under  Bancorp's stock option and warrant plans have no
intrinsic value at the grant date, and under Opinion No. 25 no compensation cost
is  recognized



                                       10



for them.  Bancorp has elected to continue with the  accounting  methodology  in
Opinion No. 25 and, as a result,  has provided pro forma disclosures of net loss
and earnings per share and other disclosures,  as if the fair value based method
of accounting had been applied.

         Had  compensation  cost for issuance of such options and warrants  been
recognized  based on the fair values of awards on the grant dates, in accordance
with the method  described in SFAS No. 123,  reported net income  (loss) and per
share  amounts for the nine and three months ended  September  30, 2004 and 2003
would have differed from the pro forma amounts as shown below:





                                                                                             


For the nine months ended September 30, 2004 and September 30, 2003

                                                                  Nine Months Ended     Nine Months Ended
                                                                  September 30, 2004    September 30, 2003
                                                                  -------------------   ------------------
Net income (loss) as reported                                       $          2,942      $  (623,873)
Deduct: total stock based employee
compensation expense determined under fair value based
method for all awards                                                       (232,943)        (155,029)

                                                                  -------------------   ------------------
Pro forma net loss                                                  $       (230,001)     $  (778,902)
                                                                  ===================   ==================

Basic income (loss) per share:
  As reported                                                       $           0.00      $     (0.59)
                                                                  ===================   ==================
  Pro forma                                                         $          (0.13)     $     (0.73)
                                                                  ===================   ==================
Diluted income (loss) per share:
  As reported                                                       $           0.00      $     (0.59)
                                                                  ===================   ==================
  Pro forma                                                         $          (0.13)     $     (0.73)
                                                                  ===================   ==================

For the three months ended September 30, 2004 and September 30, 2003


                                                                  Three Months Ended    Three Months Ended
                                                                  September 30, 2004    September 30, 2003
                                                                  ----------------      ------------------
Net loss as reported                                                $        (52,932)     $  (211,225)
Deduct: total stock based employee
compensation expense determined under fair value based
method for all awards                                                        (78,281)         (72,679)

                                                                  -------------------   ------------------
Pro forma net loss                                                  $       (131,213)     $  (283,904)
                                                                  ===================   ==================

Basic loss per share:
  As reported                                                       $          (0.02)     $     (0.20)
                                                                  ===================   ==================
  Pro forma                                                         $          (0.05)     $     (0.27)
                                                                  ===================   ==================
Diluted loss per share:
  As reported                                                       $          (0.02)     $     (0.20)
                                                                  ===================   ==================
  Pro forma                                                         $          (0.05)     $     (0.27)
                                                                  ===================   ==================





For the three and nine months ended September 30, 2004 and 2003, common stock
equivalents have been excluded from the computation of the pro forma net loss
per share because the inclusion of such equivalents is antidilutive.



                                       11



Note 10.     Bank Application and Capital Raising

         During 2003, Bancorp's Board of Directors approved the establishment of
a new  commercial  bank in New London,  Connecticut.  In October  2003,  Bancorp
submitted  its final  application  to the  State of  Connecticut  Department  of
Banking related to the  establishment  of the new bank to be located in the city
of New London. On April 28, 2004, the State of Connecticut Department of Banking
issued a temporary certificate of authority in connection with this application.
An application to the Federal  Deposit  Insurance  Corporation was filed on July
30, 2004 and has been  extended on October 13, 2004 in order to allow Bancorp to
provide additional  information regarding the infrastructure in place to support
the two banks and to revise certain proposed  policies of the new bank.  Subject
to applicable State and Federal agency regulatory approval and the issuance of a
final  certificate  of authority  from the State of  Connecticut  Department  of
Banking, Bancorp plans to open the new bank in the first quarter of 2005.

         On June 17,  2004,  Bancorp  completed a public  offering of its common
stock with net  proceeds  of $13.3  million  after  deduction  of  underwriter's
discount and offering expenses.  Bancorp issued 1,723,000 shares of common stock
in  connection  with  this  offering.   On  June  17,  2004,   Bancorp  invested
approximately  $2.8  million  of the  public  offering  proceeds  in The Bank of
Southern Connecticut. Bancorp has also committed to capitalize the new bank with
$6 million of the proceeds raised from this public offering.

Note 11.      Financial Instruments with Off-Balance-Sheet Risk

         In the  normal  course of  business,  Bancorp  is a party to  financial
instruments  with  off-balance-sheet  risk to meet  the  financing  needs of its
customers.  These financial instruments include commitments to extend credit and
involve, to varying degrees, elements of credit and interest rate risk in excess
of the amounts recognized in the financial  statements.  The contractual amounts
of these instruments reflect the extent of involvement Bancorp has in particular
classes of financial instruments.

         The contractual  amounts of commitments to extend credit  represent the
amounts of potential  accounting loss should:  the contract be fully drawn upon;
the customer default; and the value of any existing collateral become worthless.
Bancorp  uses the same credit  policies in making  commitments  and  conditional
obligations  as it does  for  on-balance-sheet  and  evaluates  each  customer's
creditworthiness  on a  case-by-case  basis.  Management  believes  that Bancorp
controls  the  credit  risk  of  these  financial   instruments  through  credit
approvals, credit limits, monitoring procedures and the receipt of collateral as
deemed necessary.



                                       12




Financial instruments whose contract amounts represent credit risk are as
follows at September 30, 2004 and December 31, 2003:

                                               September 30,     December 31,
                                                  2004               2003
                                             ----------------  ----------------
   Commitments to extend credit
       Future loan commitments                   $ 6,094,880       $ 3,752,000
       Unused line of credit                       8,411,049         9,065,661
       Undisbursed construction loans                254,500           729,220
   Financial standby letters of credit             1,058,055           933,055
                                             ----------------  ----------------
                                                 $15,818,484       $14,479,936
                                             ================  ================

         Commitments  to extend  credit are  agreements to lend to a customer as
long as there is no  violation of any  condition  established  in the  contract.
Commitments  to extend credit  generally  have fixed  expiration  dates or other
termination  clauses and may  require  payment of a fee by the  borrower.  Since
these  commitments  could expire without being drawn upon, the total  commitment
amounts do not necessarily  represent  future cash  requirements.  The amount of
collateral obtained, if deemed necessary by Bancorp upon extension of credit, is
based upon management's credit evaluation of the counter party.  Collateral held
varies,  but may include  residential  and  commercial  property,  deposits  and
securities.

         Standby letters of credit are written commitments issued by Bancorp to
guarantee the performance of a customer to a third party. The credit risk
involved in issuing letters of credit is essentially the same as that involved
in extending loan facilities to customers. Newly issued or modified guarantees
that are not derivative contracts have been recorded on Bancorp's books at their
fair value at inception. The liability related to guarantees recorded at
September 30, 2004 and December 31, 2003 was not significant.




                                       13


Item 2.  Management's Discussion and Analysis or Plan of Operation

(a) Plan of Operation

Southern Connecticut Bancorp

         Bancorp,  a Connecticut  corporation,  was  incorporated on November 8,
2000 to serve as a bank holding  company for community based  commercial  banks.
Bancorp is a bank holding company registered in accordance with the Bank Holding
Company Act of 1956,  as amended (the "BHC Act") and is regulated by and subject
to the  supervision  of the Board of  Governors  of the Federal  Reserve  System
("Federal Reserve Board"). Bancorp owns one hundred percent of the capital stock
of The Bank of Southern  Connecticut  ("Bank"),  a  Connecticut  chartered  bank
headquartered  in New  Haven,  Connecticut.  The Bank  commenced  operations  on
October 1, 2001.

         Bancorp's holding company structure provides organizational flexibility
for its growth  plans.  Bancorp may in the future decide to engage in additional
businesses  permitted to bank holding  companies  and would form a subsidiary to
provide these services.  For example,  Bancorp could acquire  additional  banks,
establish  de novo banks and other  businesses,  including  mortgage  companies,
leasing companies,  insurance agencies and small business investment  companies,
without  having to go through a corporate  reorganization.  Before Bancorp could
acquire  interests in other banks,  establish de novo banks or expand into other
businesses, it will need to obtain relevant regulatory approvals.

         De novo banks in  Connecticut  have  reached  profitability  on average
within three to four years after the  commencement  of  operations.  Bancorp was
marginally  profitable  in the  fourth  quarter  of 2003,  the ninth  quarter of
operations,   as  well  as  profitable  in  the  first  two  quarters  of  2004.
Profitability  was  achieved  in these  periods  in part due to gains on sale of
participations  in Small Business Loan  Administration  ("SBA") by the Bank. The
Bank  originated SBA loans during the third quarter of 2004 but did not complete
sales of  participations  during the period.  SBA  guaranteed  loan  balances of
$1,206,348  originated  during  the  third  quarter  of 2004 are  classified  as
held-for-sale on the accompanying balance sheet of Bancorp.  Bancorp experienced
a loss of  $52,932 in the third  quarter  of 2004 in part due to the  absence of
such sales.  The profitable  results of operations in the December  2003,  March
2004 and June 2004 quarters are largely  attributable to fee income and gains on
sale derived from  referrals and sales of SBA  guaranteed  loan  participations.
Bancorp intends to continue to originate and to sell at a profit  participations
in SBA guaranteed loans,  including those currently classified as held-for-sale,
in the future.

         Bancorp's  plan of  operation  is to  continue  to operate the Bank and
increase  its  market  share  within  the City of New Haven and the  surrounding
areas, and possibly offer certain additional banking services,  such as internet
based cash management services.  Bancorp has received a Temporary Certificate of
Authority  from the  Banking  Commissioner  of the  State of  Connecticut  for a
second, wholly owned community based commercial bank subsidiary to serve the New
London, Connecticut market, called The Bank of Southeastern Connecticut. Bancorp
intends to develop  both the Bank's and The Bank of  Southeastern  Connecticut's
geographic  franchises  with branch  offices  throughout the 45 miles of coastal
communities located between




                                       14



New Haven and New London  Connecticut,  and from New London to the Rhode  Island
border with  Connecticut.  Bancorp has applied to the Federal Deposit  Insurance
Corporation (the "FDIC") to insure the deposits of the new bank subsidiary.  The
application  with the FDIC as of September  30, 2004 has been extended to permit
Bancorp to provide additional  information regarding the infrastructure in place
to support  the two banks and to revise  certain  proposed  policies  of the new
bank. Bancorp is also required to apply to the Federal Reserve for approval. The
Bank of  Southeastern  Connecticut  is expected to open in the first  quarter of
2005 and be staffed, managed and operated in a manner consistent with the Bank.

Locations

         Bancorp  has  leased a  free-standing  building  located  at 215 Church
Street,  New Haven,  Connecticut,  located in the central business and financial
district  of New  Haven.  It has  assigned  this  lease to The Bank of  Southern
Connecticut,  and the Bank has  assumed  all rights and  obligations  under this
lease. Both Bancorp and the Bank operate from this facility.  On October 7, 2002
the Bank opened a branch office in Branford, Connecticut at West Main Street and
Summit  Place.  On August 15,  2002 the Bank also  purchased  a building at 1475
Whalley  Avenue in the  Westville  section of New Haven for a branch office site
which was opened on March 24, 2003.  The Bank is also  evaluating  locations for
the establishment of additional branch banking offices.


         The following table sets forth the location of the Bank's branch
offices and other related information:

Office                       Location                    Square Feet     Status
------                       --------                    -----------     ------

Main Office         215 Church Street, New Haven, CT       11,306        Leased
Branford Office     445 West Main Street, Branford, CT      3,714        Leased
Amity Office        1475 Whalley Avenue, New Haven, CT      2,822         Owned

         Bancorp  entered  into a lease on January 14, 2004 with the City of New
London for a former banking facility  located at 15 Masonic Street,  New London,
Connecticut.  This  facility  is  intended  to be the main office of The Bank of
Southeastern Connecticut. The Bank of Southeastern Connecticut is expected to be
staffed, managed and operated in a manner consistent with the Bank.

         On June 23, 2004, Bancorp, through a nominee, entered into an agreement
to  purchase an  approximately  one acre  improved  site with two  buildings  in
Clinton,  Connecticut for the primary purpose of establishing a branch office of
the Bank. The net purchase  price of the property is $495,000.  The entity under
which title to the property will be  ultimately  held is to be  determined.  The
Bank has filed  applications  to the  Connecticut  Department of Banking and the
FDIC to establish bank operations at the Clinton  location for the first quarter
of 2005. Due to a delay in completing the  acquisition of the Clinton  property,
the Bank's  initial  application to the FDIC to establish the Clinton branch has
been withdrawn  pending  completion of the acquisition of the property.  Bancorp
intends  that  Bancorp or the Bank will  improve  the  facility  to  




                                       15



accommodate banking services. The costs of such improvements have not been fully
determined at this time.

         The Bank  focuses on serving the  banking  needs of small and mid sized
businesses, professionals and their employees. The Bank's target customer has up
to $30 million in revenues,  up to 100  employees,  and borrowing  needs between
$250,000 and $2 million.  The Bank serves the greater New Haven  marketplace and
has a Board of Directors and management team drawn from the communities  served,
each of who is recognized and respected by the New Haven business community. The
Bank's focus on the commercial market makes it uniquely qualified to move deftly
in responding to the needs of its clients.

         The Bank does not expect to compete  with  large  institutions  for the
primary banking  relationships  of large  corporations,  but it competes for the
small to medium-size  businesses  and for the consumer  business of employees of
such  entities.  The  Bank's  geographic  market  focus  also  provides a unique
competitive  advantage by clearly  identifying the Bank as the independent local
bank focused on commercial  lending and other commercial  banking services.  The
Bank's  focus  clients  operate   retail,   service,   wholesale   distribution,
manufacturing  and  international  businesses.  Many of these  customers use the
services  of the Bank  because of  relationships  and  contacts  with the Bank's
directors and management.  We believe that the Bank is successfully  winning new
business  because of these  relationships  and a combination of a fair price for
our services,  quick decision  processes and a high-touch  level of personalized
customer service.

Lending, Depository and Other Products

         The  Bank  currently  has a wide  range of  "core"  bank  products  and
services  offerings which are more  completely  described  below.  Additionally,
through correspondent and other relationships, the Bank helps its customers meet
all of their banking needs,  including obtaining services which the Bank may not
offer directly.

         The Bank offers core deposit  products,  including  checking  accounts,
money market  accounts,  savings  accounts,  sweep accounts,  NOW accounts and a
variety of  certificates  of deposit and IRA accounts to the public.  To attract
deposits, the Bank is employing an aggressive marketing plan in its service area
and features a broad product line and rates and services  competitive with those
offered in the New Haven  market and the  surrounding  communities.  The primary
sources  of  deposits  have been and are  expected  to be  businesses  and their
employees   located  in,  and  residents  of,  New  Haven  and  the  surrounding
communities.  The Bank is obtaining these deposits through personal solicitation
by its officers and directors, outside programs and advertisements published and
/ or broadcasted in the local media.

         Deposits  and the Bank's  equity  capital  are the sources of funds for
lending and investment  activities.  Repayments on loans,  investment income and
proceeds from the sale and maturity of investment  securities  will also provide
additional  funds for these purposes.  While scheduled  principal  repayments on
loans and investment  securities are a relatively  predictable  source of funds,
deposit flows and loan  prepayments are greatly  influenced by general  interest
rates,  economic  conditions  and  competition.  The Bank  expects to manage the
pricing of  deposits  to  maintain a desired  deposit  balance.  The Bank offers
drive-in teller services, wire transfers and safe deposit services.



                                       16



         The  Bank's  loan  strategy  is to  offer a broad  range  of  loans  to
businesses  and  individuals  in its  service  area,  including  commercial  and
business  loans,   personal  loans,  mortgage  loans,  home  equity  loans,  and
automobile  loans. The Bank has received lending approval status from the SBA to
enable it to make SBA  guaranteed  loans to both the greater New Haven  business
community and companies throughout the State of Connecticut. The marketing focus
on small to medium-size businesses and professionals may result in an assumption
of certain  lending  risks that are  different  from or greater than those which
would apply to loans made to larger  companies or  consumers.  Commercial  loans
generally entail certain additional risks because repayment is usually dependent
on the  success of the  enterprise.  The Bank  seeks to manage  the credit  risk
inherent in its loan portfolio through credit controls, loan diversification and
personal  guarantees  of the  principal  owners of these  small to  medium-sized
businesses.  Prior to approving a loan the Bank evaluates:  the credit histories
of potential  borrowers;  the value and liquidity of available  collateral;  the
purpose of the loan; the source and reliability of funds for repayment and other
factors considered relevant in the circumstances.

         Loans are made on a variable  or fixed rate basis with fixed rate loans
limited to five-year terms. All loans are approved by the Bank's  management and
the Loan  Committee of the Bank's Board of Directors.  At the present time,  the
Bank is not syndicating or securitizing  loans,  however the Bank originates and
sells  individual  SBA  guaranteed  loan  participations.   The  Bank  at  times
participates in multi-bank  loans for companies in its service area.  Commercial
loans and commercial  real estate loans may be written for terms of up to twenty
years. Loans to purchase or refinance  commercial real estate are collateralized
by the subject real estate. Loans to local businesses are generally supported by
the personal  guarantees of the principal owners and are carefully  underwritten
to determine appropriate collateral and covenant requirements.

         Other services  provided  currently or to be provided include cashier's
checks,  money orders,  travelers checks, bank by mail, lock box, direct deposit
and U. S.  Savings  Bonds.  The  Bank is  associated  with a shared  network  of
automated  teller  machines  that  its  customers  are  able  to use  throughout
Connecticut and other regions. The Bank does not currently expect to offer trust
services  but may offer trust  services  through a joint  venture  with a larger
institution.  To offer trust  services  in the  future,  the Bank would need the
approval of the Connecticut Banking Commissioner and the FDIC.

Investment Securities

         Another significant  activity for the Bank is maintaining an investment
portfolio.  Although granting a variety of loans to generate interest income and
loan fees is an important  aspect of the Bank's  business  plan,  the  aggregate
amount of loans will be subject to maintaining a prudent  loan-to-deposit ratio.
The Bank's overall  portfolio  objective is to maximize the long-term total rate
of  return  through  active   management  of  portfolio   holdings  taking  into
consideration  estimated  asset/liability  and liquidity  needs,  tax equivalent
yields and maturities.  Permissible  investments include debt securities such as
U. S. Government securities,  government sponsored agency securities,  municipal
bonds,   domestic  certificates  of  deposit  that  are  insured  by  the  FDIC,
mortgage-backed  securities and collateralized  mortgage  obligations.  The Bank
expects that investments in equity  securities will be very limited.  The Bank's
current  investment  portfolio  is  limited  to  U.  S.  government  and  agency
obligations and agency issue collateralized 


                                       17



mortgage  obligations  classified  as  available  for  sale.  Accordingly,   the
principal risk associated with the Bank's current investing activities is market
risk  (variations  in value  resulting from general  changes in interest  rates)
rather than credit risk.

Market and Competition

         There are numerous banks and other financial  institutions  serving the
Southern  Connecticut  Market  posing  significant  competition  for the Bank to
attract  deposits  and  loans.  The  Bank  also  experiences   competition  from
out-of-state  financial institutions with little or no traditional bank branches
in New Haven. To grow, we will have to win customers away from the customer base
of existing banks and financial  institutions  as well as win new customers from
growth in the  Southern  Connecticut  Market.  Many of such banks and  financial
institutions are well established and well capitalized, allowing them to provide
a greater range of services than we will be able to offer in the near future.

         The greater New Haven is currently  served by  approximately 70 offices
of commercial  banks,  none of which is headquartered in New Haven. All of these
banks are  substantially  larger than the Bank  expects to be in the near future
and are able to offer products and services which may be  impracticable  for the
Bank to provide  at this  time.  There are  numerous  banks and other  financial
institutions  serving the communities  surrounding  New Haven,  which also draws
customers from New Haven, posing significant competition for the Bank to attract
deposits and loans.  The Bank also  experiences  competition  from  out-of-state
financial institutions with little or no traditional bank branches in New Haven.
Many of such  banks are and  financial  institutions  are well  established  and
better  capitalized  than the Bank,  allowing them to provide a greater range of
services.

         Intense market demands,  economic pressures and significant legislative
and regulatory actions have eroded traditional banking industry  classifications
and have increased  competition  among banks and other  financial  institutions.
Market dynamics,  as well as legislative and regulatory changes have resulted in
a number of new  competitors  offering  services  historically  offered  only by
commercial banks; non-bank corporations offering services  traditionally offered
only by banks;  increased customer awareness of product and service  differences
among competitors; and increased merger activity.

         Over  the past ten  years,  the  Connecticut  banking  market  has been
characterized by significant  consolidation among financial institutions.  Since
January 1994,  there have been 60 completed  acquisitions  of Connecticut  based
banks and thrifts.  Although our  competitors are currently much larger than us,
we believe that the corporate service culture and operational  infrastructure at
large banks often does not provide the type of personalized service that many of
our small to medium business and professional  clients desire ant that we strive
to provide.

         Additional  legislative  and regulatory  changes may affect the Bank in
the  future;  however,  the  nature  of such  changes  and the  effect  of their
implementation  cannot be assessed.  New rules and regulations  may, among other
things,  revise limits on interest  rates on various  categories of deposits and
may limit or influence interest rates on loans.  Monetary and fiscal policies of
the United States  government and its  instrumentalities,  including the Federal
Reserve,  significantly influence the growth of loans, investments and deposits.
The banking regulatory  environment is 


                                       18



undergoing  significant  change both as it affects the banking industry directly
and as it affects competition between banks and non-bank financial institutions.

The Bank of Southeastern Connecticut

         On July 2,  2003,  Bancorp  submitted  an  application  to the State of
Connecticut,  Department  of Banking  ("Department")  for the  establishment  by
Bancorp of a new commercial bank in New London, Connecticut. The application was
subsequently  temporarily withdrawn to complete additional information requested
by the  Department,  including a three-year  balance sheet and income  statement
forecast for the proposed new bank.

         On August 7, 2003, the application,  including the completed additional
information,  was  resubmitted  to the  Department,  and on October 2, 2003, the
final application, including additional information, was submitted.

         On April 28, 2004, a temporary  certificate  of authority was issued by
the State of Connecticut  Department of Banking in connection  with the new bank
application.  Application  to the  Federal  Insurance  Deposit  Corporation  for
deposit  insurance  has been  extended to allow  Bancorp to provide  information
regarding  the  infrastructure  in place to support  the two banks and to revise
certain  proposed  policies of the new bank.  Application to the Federal Reserve
Bank of Boston for  Bancorp  to  acquire  the new bank will be filed in the near
future  after  receipt of  approval  from the FDIC.  Subject  to the  reciept of
regulatory approvals, Bancorp expects the new bank to be operating by the end of
the first quarter of 2005.

SCB Capital, Inc.

         On November 17, 2003, SCB Capital,  Inc., a wholly-owned  subsidiary of
Bancorp, was incorporated.  SCB Capital,  Inc. will engage in a limited range of
investment  banking  and  advisory  services  primarily  to small to medium size
business  clients of Bancorp located in Connecticut.  It is not anticipated that
SCB Capital,  Inc. will directly  provide  financing or equity in the investment
banking  transactions  it  facilitates  or in  which it acts as  principal.  SCB
Capital,  Inc. is in the process of applying for approval as a broker-dealer and
membership with the National Association of Security Dealers. SCB Capital,  Inc.
has  been  capitalized  with  $20,000  and has  not  commenced  operations.  Any
additional  amount to be invested in SCB Capital,  Inc.  will be  determined  by
Bancorp's Board of Directors following completion of the application.

Recent Developments

         Bancorp  raised  $13.3  million,  net  of  underwriting  discounts  and
offering expenses, in equity capital though a public offering of common stock on
June 17, 2004. On June 17, 2004, Bancorp invested  approximately $2.8 million of
these proceeds in the equity capital of The Bank of Southern Connecticut.  Also,
Bancorp has  committed  to  investing  $6 million of the  proceeds in the equity
capital of The Bank of  Southeastern  Connecticut  at the time it  receives  all
final  regulatory  approvals and commences  banking  operations.  On November 9,
2004,  Bancorp  committed to investing an  additional  $1 million in The Bank of
Southern Connecticut.  The remaining balance of the public offering net proceeds
will be utilized  for future  branch  office


                                       19



expansion and general corporate purposes. Bancorp listed its common stock on the
American Stock Exchange in connection with its offering.  Bancorp's common stock
symbol is "SSE".

         For a more detailed discussion of Bancorp's liquidity, see Liquidity on
page 31 of this Form 10-QSB.  Currently,  other than the potential start up of a
new bank in early 2005 and the  establishment  of new Bank  branch  offices  (as
previously discussed on pages 15 and 16  under the "Locations"  heading),  there
are no plans involving the significant purchase or sale of property or equipment
in the next  twelve  months.  Outside of  staffing  the new bank  located in New
London and new offices of the Bank,  Bancorp does not  anticipate a  significant
change in the number of its employees.

         The Board of  Directors  of the Bank  adopted  resolutions  designed to
strengthen  and enhance the Bank's Bank  Secrecy Act  compliance  and the Bank's
Information  Technology  controls.  The Bank  appointed  a new Bank  Secrecy Act
Officer and has amended its Bank Secrecy Act policies to strengthen  compliance.
Additionally,  the Bank has retained an experienced outside consultant to assist
it in developing and implementing Information Technology controls.

         On  August  11,  2004,  Joseph  V.  Ciaburri,  the  Chairman  and Chief
Executive Officer of Bancorp,  and Michael M. Ciaburri,  the President and Chief
Operating Officer of Bancorp,  each entered into a settlement agreement with the
Banking  Commissioner  of the State of Connecticut and each paid a civil penalty
of $2,500 in connection  with three loans made by the Bank in November 2003 that
resulted in a concentration of unsecured credit by the Bank exceeding 15% of the
equity  capital  and  reserves  for  loan  and  lease  losses  of the  Bank.  In
particular,  the  Commissioner  found that the two officers voted to approve the
loans at a meeting of the loan committee of the Bank without  conditioning their
approval  to ensure  that no  commitment  would be issued  prior to  obtaining a
participation  commitment from another financial institution to cover the excess
loans  over  the  applicable  lending  limitations.   The  settlement  agreement
acknowledged  the  officers'  claim  that they were not aware that their vote to
approve the loans violated the applicable Connecticut statutes. No violation was
found on behalf of the Bank or Bancorp,  and the Commissioner  acknowledged that
the  officers,  in  conjunction  with  the  Bank's  board  of  directors,   have
implemented  policies  and  procedures  to prevent  future  occurrences  of such
actions.  In January 2004, the Bank sold a participation in the loans,  bringing
the loans within the Bank's lending limit. The loans have fully performed at all
times.

         As of September  30, 2004,  the Bank has 29  full-time  employees.  Its
employees  perform most routine  day-to-day  banking  transactions for the Bank.
However, the Bank has entered into a number of arrangements for banking services
such as correspondent banking, data processing and armored carriers.

         Overall,  the Bank's plan of operation is focused on responsible growth
and  pricing  of  deposits  and  loans,  and  investment  in high  quality U. S.
government  securities  to achieve a net  interest  margin  sufficient  to cover
operating expenses, achieve profitable operations and maintain liquidity.



                                       20




(b) Management's Discussion and Analysis of Financial Condition and Results of
Operations

Summary

         Bancorp had a net loss of $53,000 (or basic and diluted  loss per share
of $0.02) for the quarter ended  September  30, 2004,  compared to a net loss of
$211,000  (or basic and diluted  loss per share of $0.20) for the quarter  ended
September  30,  2003.  Bancorp  had net income of $3,000  (or basic and  diluted
earnings  per share of $0.00) for the nine  months  ended  September  30,  2004,
compared  to a net loss of  $624,000  (or  basic and  diluted  loss per share of
$0.59)  for the nine  months  ended  September  30,  2003.  The  quarterly  loss
reflects:  i) ongoing costs of developing  infrastructure to support The Bank of
Southeastern Connecticut, ii) the absence of gains on the sale of SBA guaranteed
loan  participations,  and iii) additional  provisions to the allowance for loan
and lease losses due to increased loan volume.

Financial Condition

Assets

         Bancorp has reached  total  assets of $80.7  million at  September  30,
2004,  an increase  of $24.3  million  (43%) from $56.4  million in assets as of
December 31, 2003.  Earning  assets  reached  $76.4  million,  increasing  $25.5
million (50%) during the first nine months of 2004.

         Bancorp has maintained  liquidity by maintaining  balances in overnight
Federal  funds sold and  short-term  investments  including  money market mutual
funds to provide  funding for higher  yielding  loans as they are  approved  and
closed.  As of  September  30,  2004,  Federal  funds sold were $6.4 million and
short-term  investments  balances  were $3.2  million.  Federal  funds  sold and
short-term investments increased by $5.4 million and $2.7 million, respectively,
during the first nine months of 2004.  The increases  were due to receipt of the
net proceeds of the public  offering of equity  securities by Bancorp which were
not invested in available for sale securities. In addition, Bancorp has invested
$14.5 million in U.S. Treasury, government agency and mortgage backed securities
classified as available for sale.

Investments

         Available for sale securities  increased $6.1 million from December 31,
2003,  reflecting the investment of  approximately  $8.0 million of net proceeds
received  from the  June  2004  public  offering  in U.S.  Treasury  and  Agency
securities, less amortization and sales of securities.

         During the nine months  ended  September  30,  2004,  gross  unrealized
losses on the available for sale securities  portfolio totaled  $207,000.  These
losses were the result of volatility in market rates and yield curve changes and
impacted  the  market  prices in  government  agency  bonds and  mortgage-backed
securities.  Management  does not believe these losses are other than temporary,
and Bancorp has the ability to hold these  securities  to maturity if necessary,
and has both the intent and  ability to retain its  investments  for a period of
time  sufficient  to allow for any  anticipated  recovery  in fair  value.  As a
result,  management  believes  that  these  unrealized  losses  will  not have a
negative impact on future earnings and capital.



                                       21



Loans

         The total of the net loan  portfolio and loans held for sale  increased
$10.9  million (27%) from $40.8 million at December 31, 2003 to $51.7 million at
September  30,  2004.  The  increase in loans is due to the addition of a branch
office in April 2003 and  continued  robust  demand in the greater New Haven and
Connecticut  markets. The increase in the loan portfolio was funded primarily by
increases  in  deposits  and the  additional  capital  invested  in the  Bank by
Bancorp.  The loan to deposit  ratio as of September  30, 2004 was 91%.  Bancorp
continues to target a loan to deposit  ratio in the 80% to 85% range.  Given the
additional  capital raised by Bancorp in the second  quarter of 2004,  temporary
excesses  of this ratio  above the  target  range  have been  deemed  prudent by
management  of Bancorp.  Bancorp and the Bank's Boards of Directors may elect to
review Bancorp's policy regarding this risk factor.

Critical Accounting Policy

         In the  ordinary  course  of  business,  Bancorp  has made a number  of
estimates  and  assumptions  relating to  reporting  results of  operations  and
financial  condition in preparing  its financial  statements in conformity  with
accounting principals generally accepted in the United States of America. Actual
results  could  differ   significantly  from  those  estimates  under  different
assumptions and conditions.  Bancorp believes the following discussion addresses
Bancorp's  only  critical  accounting  policy,  which is the policy that is most
important  to the  portrayal of Bancorp's  financial  condition  and results and
requires management's most difficult, subjective and complex judgments, often as
a result of the need to make  estimates  about the  effect of  matters  that are
inherently uncertain.

Allowance for Loan Losses

         The  allowance  for loan losses,  a material  estimate  susceptible  to
significant  change in the near-term,  is established as losses are estimated to
have occurred through a provision for losses charged against operations,  and is
maintained at a level that management considers adequate to absorb losses in the
loan  portfolio.  Management's  judgment  in  determining  the  adequacy  of the
allowance is inherently  subjective and is based on the evaluation of individual
loans, pools of homogeneous  loans, the known and inherent risk  characteristics
and size of the loan  portfolios,  the  assessment of current  economic and real
estate  market  conditions,   estimates  of  the  current  value  of  underlying
collateral,   past  loan  loss  experience,   review  of  regulatory   authority
examination  reports  and  evaluations  of  specific  loans and  other  relevant
factors.  Loans, including impaired loans, are charged against the allowance for
loan losses when management  believes that the  uncollectibility of principal is
confirmed.  Any  subsequent  recoveries  are credited to the  allowance for loan
losses when received.  In connection with the determination of the allowance for
loan losses,  management  obtains  appraisals for significant  properties,  when
considered necessary.

         The allowance consists of specific, general and unallocated components.
The  specific  component  relates  to loans  that are  classified  as  doubtful,
substandard  or special  mention.  For such loans  that are also  classified  as
impaired,  an  allowance  is  established  when the  discounted  cash  flows (or
collateral value or observable  market price) of the impaired loan is lower than
the carrying value of that loan.  The general  component  covers  non-classified
loans  and is based on 


                                       22



historical loss  experience  adjusted for  qualitative  factors.  An unallocated
component  may  be  maintained   to  cover   uncertainties   that  could  affect
management's  estimate of probable  losses.  The  unallocated  component  of the
allowance  reflects  the  margin  of  imprecision  inherent  in  the  underlying
assumptions used in the methodologies for estimating specific and general losses
in the portfolio.

         Based on its  evaluation,  management  believes the  allowance for loan
losses of $521,000 at September 30, 2004,  which represents 1.00% of gross loans
outstanding,  is  adequate,  under  prevailing  economic  conditions,  to absorb
probable  losses on existing loans. At December 31, 2003, the allowance for loan
losses was $421,000 or 1.02% of gross loans outstanding.


Analysis of Allowance for Loan Losses

The following represents the activity in the allowance for loan losses for the
nine months ended September 30:


Allowance for Loan Losses as of September 30, 2004 and 2003


                                            2004            2003
                                        -------------- ---------------
Balance at beginning of period               $421,144        $232,000
Charge-offs                                   (28,976)        (22,291)
Recoveries                                     11,220               -
Provision charged to operations               117,895         143,500
                                        -------------- ---------------
Balance at end of period                     $521,283        $353,209
                                        ============== ===============




Non-Accrual, Past Due and Restructured Loans

The following table represents non-accruing and past due loans:




                                                                              

(Thousands of dollars)                              September 30, 2004     December 31, 2003
-------------------------------------------------   -------------------    -----------------
Loans delinquent over 90 days and still accruing          $     0              $     0    
Non-accruing loans                                         27,553               94,063
                                                    -------------------    -----------------
Total                                                     $27,553              $94,063
                                                    ===================    =================
% of Total Loans                                             0.05%                0.23%
% of Total Assets                                            0.03%                0.17%





Potential Problem Loans

         At September  30, 2004,  the Bank had no other loans,  other than those
disclosed in the table above, as to which  management has significant  doubts as
to the ability of the borrower to comply with the present repayment terms.



                                       23



Deposits

         Deposits  were $56.9 million at September 30, 2004, an increase of $9.6
million  (20%) from $47.3  million as of  December  31,  2003.  The  increase in
deposits was primarily in non-interest  bearing checking deposits,  and interest
bearing  money  market,  checking  and  savings  deposits,  offset by a $197,000
decline in certificates of deposit  balances.  The increase in the total deposit
portfolio  reflects the continued vigorous marketing effort of the Bank. Bancorp
does not have any brokered deposits.

Other

         Repurchase  agreements increased $1.2 million from December 31, 2003 to
$1.6  million  as of  September  30,  2004 due to  increased  activity  in these
customer accounts.

Results of Operations

         De Novo banks in  Connecticut  have  reached  profitability  on average
within  three to four  years  after  commencement  of  operations.  Bancorp  was
initially  profitable  in the  fourth  quarter  of 2003,  the ninth  quarter  of
operation.  Bancorp was also profitable in both the first and second quarters of
2004.  Bancorp  had a loss of  $53,000 in the third  quarter  of 2004,  due to a
decline  of   approximately   $73,000  from  the  second  quarter  in  SBA  loan
participation sale gains and continued expenses  associated with the anticipated
opening  of  The  Bank  of  Southeastern  Connecticut.  Bancorp  originated  SBA
guaranteed  loans  which are  carried  as loans  held for sale  during the third
quarter,  but did not close any loan participation sale transactions  during the
quarter. For the third quarter of 2003, Bancorp had a loss of $211,000.  Bancorp
intends to  continue  originate  and to sell at a profit  participations  in SBA
guaranteed loans, including those currently classified as held-for-sale,  in the
future.

         For the nine month period  ending  September  30,  2004,  Bancorp had a
profit of $3,000, in comparison to a loss of $624,000 for the nine months ending
September 30, 2003.

Average Balances, Yields and Rates

         The following table presents  average balance sheets (daily  averages),
interest income,  interest expense,  and the  corresponding  annualized rates on
earning assets and rates paid on interest  bearing liabilities  for the nine and
three  months  ended  September  30, 2004  compared to the nine and three months
ended  September  30, 2003.  Interest  income on loans  includes loan fee income
which is not  significant.  In addition,  Bancorp  does not have any  tax-exempt
securities or loans.




                                       24






                                                                     


                  Distribution of Assets, Liabilities and Shareholders' Equity;
                    Interest Rates and Interest differential

                                Three months Ended       Three months Ended
                                September 30, 2004       September 30, 2003
                              ------------------------ ------------------------    Fluctuations  
                                        Interest                 Interest          in interest
                               Average  Income/Average  Average  Income/Average   Income/Expense
(Dollars in thousands)         Balance  Expense Rate    Balance  Expense Rate         Total
                              ------------------------ ------------------------ -----------------

Interest earning assets
    Loans                     $ 47,834   $ 871  7.22%  $ 30,403   $ 578  7.60%          $ 293
    Federal funds sold           7,230      24  1.32%     2,070       5  0.97%             19
    Short-term investments       3,167       7  0.88%       748       2  1.07%              5
    Investments                 15,216      87  2.27%     9,843      66  2.68%             21
                              -----------------        -----------------        --------------
Total interest earning assets   73,447     989  5.34%    43,064     651  6.05%            338

Cash and due from banks            622                    1,355
Premises and equipment, net      3,390                    3,532
Allowance for loan losses         (474)                    (297)
Other                            1,323                      849
                              ---------                ---------
Total assets                  $ 78,308                 $ 48,503
                              =========                =========

Interest bearing liabilities
    Time certificates          $ 9,765      53  2.15%   $ 6,178      39  2.53%             14
    Savings deposits             3,627      12  1.31%     2,122       5  0.94%              7
    Money market /
        checking deposits       25,056      79  1.25%    20,498      48  0.94%             31
    Capital lease obligations    1,190      43 14.34%     1,191      42 14.11%              1
    Repurchase agreements        1,630       2  0.49%     1,075       1  0.37%              1

                              -----------------        -----------------        --------------
Total interest bearing
     liabilities                41,268     189  1.82%    31,064     135  1.74%             54
                              -----------------        -----------------        --------------

Non-interest bearing deposits   15,807                    9,834
Accrued expenses and
     other liabilities             463                      183
Shareholder's equity            20,770                    7,422
                              ---------                ---------
Total liabilities and equity  $ 78,308                 $ 48,503
                              =========                =========

Net interest income                      $ 800                    $ 516                 $ 284
                                       ========                 ========        ==============

Interest spread                                 3.52%                    4.31%
                                               =======                  =======
Interest margin                                 4.32%                    4.79%
                                               =======                  =======

(1) Includes nonaccruing loans.





                                       25







                                                                           


                                  Distribution of Assets, Liabilities and Shareholders' Equity;
                                             Interest Rates and Interest differential

                                   Nine months Ended        Nine months Ended
                                  September 30, 2004       September 30, 2003
                              ------------------------ ------------------------
                                                                                  Fluctuations
                                        Interest                 Interest         in interest
                               Average  Income/Average  Average  Income/Average   Income/Expense
(Dollars in thousands)         Balance  Expense Rate    Balance  Expense Rate         Total
                               ------------------------ ------------------------ -------------------
Interest earning assets        
    Loans                      $ 45,985 $ 2,549  7.40%  $ 26,202 $ 1,498  7.62%             $ 1,051
    Federal funds sold            5,176      42  1.08%     2,860      23  1.07%                  19
    Short-term investments        2,863      22  1.03%     1,188       6  0.67%                  16
    Investments                  10,491     190  2.42%     8,799     198  3.00%                  (8)
                               -----------------        -----------------        -------------------
Total interest earning assets    64,515   2,803  5.80%    39,049   1,725  5.89%               1,078
                              
Cash and due from banks           1,001                    1,452
Premises and equipment, net       3,417                    3,345
Allowance for loan losses          (452)                    (279)
Other                             1,204                      843
                               ---------                ---------
Total assets                   $ 69,685                 $ 44,410
                               =========                =========
                              
Interest bearing liabilities  
    Time certificates          $ 11,971     191  2.13%   $ 6,239     121  2.59%                  70
    Savings deposits              2,944      27  1.23%     1,748      13  0.99%                  14
    Money market/             
        checking deposits        24,658     234  1.27%    17,937     142  1.06%                  92
    Capital lease obligations     1,191     128 14.36%     1,192     126 14.09%                   2
    Repurchase agreements         1,295       6  0.62%       703       3  0.57%                   3

                               -----------------        -----------------        -------------------
Total interest bearing        
        liabilities              42,059     586  1.86%    27,819     405  1.94%                 181
                               -----------------        -----------------        -------------------
                              
Non-interest bearing deposits    15,034                    8,303
Accrued expenses and          
     other liabilities              372                      425
Shareholder's equity             12,220                    7,863
                               ---------                ---------
Total liabilities and equity   $ 69,685                 $ 44,410
                               =========                =========
                              
Net interest income                     $ 2,217                  $ 1,320                      $ 897
                                        ========                 ========        ===================
                              
Interest spread                                  3.94%                    3.95%
                                                =======                  =======
Interest margin                                  4.59%                    4.51%
                                                =======                  =======
                              
(1) Includes nonaccruing loans.
                             





                                       26



Changes in Assets and Liabilities and Fluctuations in Interest Rates

         The  following  tables  summarize  the variance in interest  income and
expense  for the  nine  and  three  months  ended  September  30,  2004 and 2003
resulting  in changes in assets and  liabilities  and  fluctuations  in interest
rates  earned and paid.  The changes in interest  attributable  to both rate and
volume have been allocated to both rate and volume on a pro rata basis.





                                                 

                                        Three months Ended
                                    September 30, 2004 v. 2003
                                 ------------------------------
                                              Due to Change in
                                   Increase      Average
                                      Or      -----------------
(Dollars in thousands)            (Decrease    Volume    Rate
----------------------           ------------------------------
                                        (Dollars in thousands)
Interest earning assets
    Loans                              $ 293   $ 483   $(190)
    Federal funds sold                    19      17       2
    Short-term investments                 5       7      (2)
    Investments                           21      79     (58)
                                    -------- -------- --------
Total interest earning assets            338     586    (248)
                                    -------- -------- --------

Interest bearing liabilities
    Time certificates                  $  14   $  48   $ (34)
    Savings deposits                       7       4       3
    Money market / checking deposits      31      12      19
    Capital lease obligations              1    --         1
    Repurchase agreements                  1       1       0
                                    -------- -------- --------
Total interest bearing liabilities        54      65     (11)
                                    -------- -------- --------
Net interest income                    $ 284   $ 521   $(237)
                                    ======== ======== ========






                                       27






                                                  


                                        Nine months Ended
                                    September 30, 2004 v. 2003
                                     -------------------------
                                               Due to Change in
                                     Increase      Average
                                        Or     ---------------
(Dollars in thousands)              (Decrease)   Volume  Rate
                                     -------------------------
                                      (Dollars in thousands)
Interest earning assets
    Loans                            $ 1,051   $1,124  $  (73)
    Federal funds sold                    19       19       0
    Short-term investments                16       10       6
    Investments                           (8)      47     (55)
                                     --------  -------  ------
Total interest earning assets          1,078    1,200    (122)
                                     --------  -------  ------

Interest bearing liabilities
    Time certificates                   $ 70    $ 107   $ (37)
    Savings deposits                      14       10       4
    Money market / checking deposits      92       60      32
    Capital lease obligations              2        -       2
    Repurchase agreements                  3        3       0
                                     --------  -------  ------
Total interest bearing liabilities       181      180       1
                                     --------  -------  ------
Net interest income                    $ 897   $1,020  $ (123)
                                     ========  =======  ======





Net Interest Income

         For the quarter ended September 30, 2004, net interest income was
$800,000 versus $516,000 for the same period in 2003, a $284,000 or a 55%
increase. This was the result of a $30.4 million increase in average earning
assets in the quarter ended September 30, 2004 in comparison to the same period
a year ago, including increases in average loans of $17.4 million, short term
investments and federal funds sold of $7.6 million and Investments of $5.4
million. Also, average interest bearing liabilities increased $10.2 million
during the quarter ended September 30, 2004 in comparison to the same period a
year ago, also partially offsetting the favorable net interest income effects of
the increase in average earning assets volume. The ratio of average loans to
average total interest earning assets declined during the quarter ended
September 30, 2004 in comparison to the quarter ended September 30, 2003, to
65.1% from 70.6%, due to the receipt of funds at the end of the second quarter
of 2004 from the public offering of equity, a substantial portion of which is
invested in federal funds and short term investments and available for sale
investment securities. It is the intention of Bancorp that the Bank and the
proposed bank to be located in New London, Connecticut, will invest the majority
of these funds in loans in the future.

         The yield on average interest earning assets for the three months ended
September 30, 2004 was 5.34% versus 6.05% for same period in 2003. The decrease
in the yield on average earning assets is due to the change in asset mix from
2003 to 2004, reflecting the larger investments in federal funds sold, short
term investments and available for sale investment 


                                       28



securities  which are at  significantly  lower  yields than  loans.  The cost of
average interest  bearing  liabilities was 1.82% for the three months ended June
30, 2004 versus  1.74% for the same period in 2003.  The increase in the cost of
average  interest  bearing  liabilities was primarily the result of higher rates
paid on daily rate money market and interest bearing checking  accounts,  offset
somewhat by lower roll-over rates offered to renewing and new time deposits.

         For the nine months ended  September 30, 2004, net interest  income was
$2.2 million  versus $1.3 million for the same period in 2003, a $897,000 or 68%
increase.  This was the result of a $25.5  million  increase in average  earning
assets in the nine months ended  September  30, 2004 in  comparison  to the same
period a year ago, due  primarily to increases in average loans of $19.8 million
and short term  investments  and federal  funds of $4.0 million.  Also,  average
interest  bearing  liabilities  increased  $14.2 million  during the nine months
ended September 30, 2004 in comparison to the same period a year ago,  partially
offsetting  the favorable net interest  income effect of the increase in average
earning assets.

         The yield on average  interest earning assets for the nine months ended
September 30, 2004 was 5.80% versus 5.89% for same period in 2003.  The decrease
in the yield on  average  earning  assets is due to the change in asset mix from
2003 to 2004,  reflecting the larger  investments  in federal funds sold,  short
term  investments  and available  for sale  investment  securities  which are at
significantly  lower  yields than loans.  The cost of average  interest  bearing
liabilities  was 1.86% for the nine months ended September 30, 2004 versus 1.94%
for the same  period  in 2003.  The  decrease  in the cost of  average  interest
bearing liabilities was primarily the result of lower roll-over rates offered to
renewing and new time deposits in the first six months of 2004, in comparison to
those paid and offered in the same period during 2003.

Provision for Loan Losses

         The  $57,000  provision  for loan  losses  for the three  months  ended
September 30, 2004  reflects loan  portfolio  growth and  seasoning.  During the
quarter,  net recoveries of $9,000 were recorded.  The provision for loan losses
for the three months ended September 30, 2003 was $57,000, and was primarily due
to the increase in the Bank's loan volume during the period.

         The  $118,000  provision  for loan  losses  for the nine  months  ended
September 30, 2004 primarily  reflects loan portfolio growth and seasoning.  The
provision  for loan  losses for the nine  months  ended  September  30, 2003 was
$144,000, and was primarily due to the increase in the Bank's loan volume during
the period.  Net charge offs for the nine month period ending September 30, 2004
were $18,000.

Noninterest Income

         The $71,000 increase in total noninterest  income for the third quarter
of 2004 versus the third  quarter 2003 is primarily the result of an increase in
service charges and fees derived from deposits, loans and other services. During
the third quarter of 2004,  Bancorp did not have any gains from the sales of SBA
guaranteed loan participations and referrals. Bancorp originated for sale in the
secondary market  $1,206,348 of SBA guaranteed loans during the third quarter of
2004,  which  are  reported  as loans  held for sale on  Bancorp's  Consolidated
Balance Sheet.


                                       29



Bancorp intends to continue to originate SBA guaranteed  loans in the future and
expects  to  continue  to earn  income  from SBA loan  participation  sales  and
referrals.

         The $414,000  increase in total  noninterest  income for the first nine
months of 2004 versus 2003 is  primarily  the result of an increase in the gains
and fees from the sales and referrals of the guaranteed  portion of SBA loans of
$232,000,  increases in fees from  deposit and loan related  volume and activity
and fees from other services of $222,000, offset by a decrease in realized gains
on the sales of available for sale securities of $41,000.

Noninterest Expense

         Total  noninterest  expense was $939,000 for the third  quarter of 2004
versus $742,000 for the same period in 2003, an increase of $197,000 or 27%. The
increase in expense is due to the growth in Bancorp's  loan and deposit  volume,
as  well  as  the   acquisition   of  additional   infrastructure   relating  to
administration and compliance, requiring additional staffing and other operating
expenses.

         Total noninterest expense was $2.7 million for the first nine months of
2004 versus $2.0 million for the same period in 2003, an increase of $709,000 or
35%.  The  increase  in expense is due to the growth in the  Bancorp's  loan and
deposit  volume,  the addition of the New Haven (Amity) office in March of 2003,
costs associated with the establishment of The Bank of Southeastern Connecticut,
In Organization,  the acquisition of the New London facility in January 2004, as
well as the acquisition of additional  infrastructure relating to administration
and compliance, additional staffing and other operating expenses.

         Salaries  and  benefits  for the  third  quarter  of  2004 of  $472,000
increased by $97,000,  or 26%, from the third  quarter of 2003.  The increase is
due to staff compensation and benefits increases in the third quarter of 2004 in
comparison to the same period a year ago,  primarily  arising from  additions to
IT, lending and deposit operations staff.

         Salaries and  benefits  for the first nine months of 2004  increased by
$348,000 or 33% due to staff increases  relating to the New Haven (Amity) office
and other new  employees  engaged due to loan and deposit  volume  increases and
infrastructure development.

         Occupancy  and  equipment  for the third  quarter of 2004  increased by
$23,000 or 24% due primarily to increases relating to depreciation of buildings,
equipment  and  furniture  of $9,000,  rent and property  taxes  relating to the
future New London bank subsidiary  facility of $17,000,  offset by net decreases
in other occupancy costs.

         Occupancy and equipment for the first nine months of 2004  increased by
$117,000  or  44%  due  primarily  to  increases  relating  to  depreciation  of
buildings,  equipment and furniture of $51,000,  rent,  property taxes and other
occupancy relating to the New London facility of $39,000, maintenance of $22,000
and property taxes of $4,000.

         Professional fees for the third quarter of 2004 increased by $47,000 or
by 75% due  primarily to the  engagement  of  consultants  to assist the Bank in
developing  infrastructure and related policies and procedures,  legal and other
professional  costs relating to the chartering and


                                       30



operational  planning of the proposed banking  subsidiary to be located in New 
London, and other matters.

         Professional  fees for the  first  nine  months  of 2004  increased  by
$111,000 or 63% due primarily to the engagement of consultants in the second and
third  quarters  of 2004 to assist  the Bank in  developing  infrastructure  and
related policies and procedures, and legal and other professional costs relating
to the chartering of the proposed banking subsidiary to be located in New London
and the investment banking subsidiary SCB Capital, Inc.

         Data  processing  and other  outside  services  for the  third  quarter
increased  by  $17,000,  or 32%,  primarily  due to  increased  loan and deposit
volumes.

         Data processing and other outside services for the first nine months of
2004 increased by $69,000,  or 49%,  primarily due to increased loan and deposit
volumes.

         Forms,  printing and supplies expense for the first nine months of 2004
increased  $19,000,  or 44%, due to increased  expenses  related to increases in
loan and deposit volume and materials related to the public offering.

         Other Operating  Expense for the first nine months of 2004 increased by
$41,000,  or 17%,  primarily due to insurance cost increases of $31,000,  filing
fees in the  total  of  $29,000  in  connection  with the new  proposed  banking
subsidiary to be located in New London,  SCB Capital,  Inc. and the registration
of Bancorp's  option  plans,  less net  decreases in other  components  of Other
Operating Expense.

Off-Balance Sheet Arrangements

         See Note 11 for information  regarding the Bancorp's  off-balance sheet
arrangements.

Liquidity

         Management  believes that Bancorp's  short-term  assets have sufficient
liquidity to cover potential  fluctuations  in deposit  accounts and loan demand
and to meet other anticipated operating cash requirements.

         Bancorp's  liquidity position as of September 30, 2004 and December 31,
2003  consisted  of liquid  assets  totaling  $24.3  million and $11.0  million,
respectively.  This represents 30% and 20% of total assets at September 30, 2004
and December 31, 2003,  respectively.  The net increase in liquidity  during the
first nine months of 2004 is primarily  due to increases in federal  funds sold,
short-term  investments  and available for sale  securities  principally  due to
receipt of the net proceeds  from the public  offering of equity  securities  by
Bancorp.  The following  categories  of assets as described in the  accompanying
balance sheet are  considered  liquid assets:  cash and due from banks,  federal
funds sold, short-term investments, and securities available for sale. Liquidity
is a measure of Bancorp's  ability to generate  adequate cash to meet  financial
obligations.  The principal cash requirements of a financial  institution are to
cover downward fluctuations in deposits and increases in its loan portfolio.




                                       31






                                                                                  
Capital

The following table illustrates Bancorp's regulatory capital ratios at:

                                                                September 30,          December 31,
                                                                    2004                   2003
                                                             --------------------   -------------------
Tier 1 (Leverage) Capital Ratio to Average assets                 29.56%                14.17%
Tier 1 Capital to Risk Weighted Assets                            33.54%                16.37%
Total Capital to Risk Weighted Assets                             34.39%                17.28%


The following table illustrates the Bank's regulatory capital ratios at:

                                                                September 30,          December 31,
                                                                    2004                   2003
                                                             --------------------   -------------------
Tier 1 (Leverage) Capital Ratio to Average assets                 14.82%                14.16%
Tier 1 Capital to Risk Weighted Assets                            17.61%                16.33%
Total Capital to Risk Weighted Assets                             18.47%                17.24%





         Capital adequacy is one of the most important factors used to determine
the safety and soundness of individual  banks and the banking  system.  Based on
the above ratios,  Bancorp is considered to be well capitalized under applicable
regulations  specified by the Federal Reserve. The Bank also is considered to be
"well  capitalized"  under  applicable  regulations.   To  be  considered  "well
capitalized" an institution  must generally have a leverage  capital ratio of at
least  5%,  a Tier  1  risk-based  capital  ratio  of at  least  6% and a  total
risk-based capital ratio of at least 10%.

Market Risk

         Market risk is defined as the  sensitivity of income to fluctuations in
interest rates,  foreign  exchange rates,  equity prices,  commodity  prices and
other market-driven  rates or prices.  Based upon on the nature of the Company's
business,  market risk is primarily  limited to interest rate risk, which is the
impact that changing interest rates have on current and future earnings.

         Bancorp's   goal  is  to  maximize   long-term   profitability,   while
controlling its exposure to interest rate fluctuations. The first priority is to
structure and price  Bancorp's  assets and liabilities to maintain an acceptable
interest  rate  spread,  while  reducing  the net effect of changes in  interest
rates.  In order to reach an  acceptable  interest  rate  spread,  Bancorp  must
generate loans and seek  acceptable  long-term  investments to replace the lower
yielding  balances in Federal Funds sold and short-term  investments.  The focus
also must be on  maintaining a proper  balance  between the timing and volume of
assets and  liabilities  re-pricing  within  the  balance  sheet.  One method of
achieving this balance is to originate  variable rate loans for the portfolio to
offset the short-term  re-pricing of the  liabilities.  In fact, a number of the
interest  bearing deposit products


                                       32



have no contractual  maturity.  Customers may withdraw funds from their accounts
at any time and deposits  balances may  therefore  run off  unexpectedly  due to
changing market conditions.

         The  exposure  to  interest  rate  risk is  monitored  by the Asset and
Liability   Management   Committee  ("ALCO")  consisting  of  senior  management
personnel  and  selected  members of the Board of  Directors  of the Bank.  ALCO
reviews the interrelationships within the balance sheet to maximize net interest
income within  acceptable levels of risk. ALCO reports to the Board of Directors
of  Bancorp  and the Bank on a  quarterly  basis  regarding  the  status of ALCO
activities and interest rate risk.

Impact of Inflation and Changing Prices

         Bancorp's   financial   statements  have  been  prepared  in  terms  of
historical dollars,  without considering changes in relative purchasing power of
money over time due to inflation.  Unlike most industrial  companies,  virtually
all of the assets and  liabilities  of a financial  institution  are monetary in
nature.  As a  result,  interest  rates  have a  more  significant  impact  on a
financial  institution's  performance  than the  effect  of  general  levels  of
inflation.  Interest rates do not  necessarily  move in the same direction or in
the same  magnitude as the prices of goods and  services.  Notwithstanding  this
fact, inflation can directly affect the value of loan collateral, in particular,
real estate.  Inflation,  or disinflation,  could significantly affect Bancorp's
earnings in future periods.

"Safe Harbor" Statement Under Private Securities Litigation Reform Act of 1995

         Certain  statements  contained in Bancorp's  public reports,  including
this report, and in particular in this "Management's  Discussion and Analysis or
Plan of Operation", may be forward looking and subject to a variety of risks and
uncertainties.  These  factors  include,  but are not limited to, (1) changes in
prevailing  interest  rates which would affect the interest  earned on Bancorp's
interest  earning assets and the interest paid on its bearing  liabilities,  (2)
the timing of  re-pricing  of  Bancorp's  interest  earning  assets and interest
bearing liabilities,  (3) the effect of changes in governmental monetary policy,
(4) the effect of changes in  regulations  applicable to Bancorp and the conduct
of its business,  (5) the volatility of quarterly  earnings,  due in part to the
variation in the number,  dollar volume and profit  realized from SBA guaranteed
loan participation sales in different quarters,  (6) the effect of a loss of any
executive officer, key personnel, or directors, (7) changes in competition among
financial  service  companies,   including  possible  further   encroachment  of
non-banks on services traditionally provided by banks and the impact of recently
enacted  federal  legislation,  (8) the ability of competitors  which are larger
than  Bancorp to provide  products and services  which it is  impracticable  for
Bancorp  to  provide,  (9) the  effect of  Bancorp's  opening  of  branches  and
organization  of a new bank and the receipt of  regulatory  approval to complete
both  actions,  (10) the  effect of any  decision  by  Bancorp  to engage in any
business not historically permitted to it, (11) concentration of our business in
Southern Connecticut, (12) the concentration of our loan portfolio in commercial
loans to small-to-medium  sized businesses,  which may be impacted more severely
than larger  businesses  during  periods of economic  weakness  and (13) lack of
seasoning in our loan  portfolio,  which may increase the risk of future  credit
defaults.  Other such factors may be described in other  filings made by Bancorp
with the SEC.



                                       33



         Although  Bancorp believes that it offers the loan and deposit products
and has the resources  needed for success,  future revenues and interest spreads
and yields  cannot be  reliably  predicted.  These  trends may cause  Bancorp to
adjust its operations in the future. Because of the foregoing and other factors,
recent trends should not be considered  reliable  indicators of future financial
results or stock prices.


Item 3.     Controls and Procedures

        (a)     Evaluation of disclosure controls and procedures

         Based upon an evaluation of the  effectiveness of Bancorp's  disclosure
controls and procedures performed by Bancorp's management, with participation of
Bancorp's Chief Executive Officer,  its Chief Operating  Officer,  and its Chief
Financial Officer as of the end of the period covered by this report,  Bancorp's
Chief Executive  Officer,  Chief Operating  Officer and Chief Financial  Officer
concluded that Bancorp's disclosure controls have been effective.

         As used herein,  "disclosure controls and procedures" mean controls and
other  procedures  of  Bancorp  that are  designed  to ensure  that  information
required  to be  disclosed  by Bancorp in the  reports  that it files or submits
under  the  Securities  Exchange  Act is  recorded,  processed,  summarized  and
reported,  within the time periods specified in the Commissions rules and forms.
Disclosure  controls and procedures include,  without  limitation,  controls and
procedures  designed to ensure that  information  required  to be  disclosed  by
Bancorp in the reports that it files or submits  under the  Securities  Exchange
Act is  accumulated  and  communicated  to Bancorp's  management,  including its
principal  executive,  and principal financial  officers,  or persons performing
similar functions,  as appropriate to allow timely decisions  regarding required
disclosure.

        (b)     Changes in Internal Controls

         There  have not been any  significant  changes  in  Bancorp's  internal
controls or in other  factors  that  occurred  during  Bancorp's  quarter  ended
September 30, 2004 that could significantly  affect these controls subsequent to
the evaluation referenced in paragraph (a) above.



                                       34



                                     PART II
                                Other Information


Item 1.  Legal Proceedings

         Not Applicable

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

         Not Applicable

Item 3.  Defaults Upon Senior Securities

         Not applicable.

Item 4.  Submission of Matters to a Vote of Security Holders

         Not  Applicable

Item 5.  Other Information

         Not applicable.

Item 6.  Exhibits and Reports on Form 8-K

         (a)      Exhibits
                  --------

No.                              Description
----                             -----------

3(i)     Amended and Restated Certificate of Incorporation of the Issuer
         (incorporated by reference to Exhibit 3(i) to Issuer's Quarterly Report
         on Form 10-QSB dated June 30, 2002)

3(ii)    By-Laws of the Issuer (incorporated by reference to Exhibit 3(ii) to
         the Issuer's Registration Statement on Form SB-2 (No. 333-59824))

10.1     Lease, dated as of August 17, 2000, between 215 Church Street, LLC and
         the Issuer (incorporated by reference to Exhibit 10.1 to the Issuer's
         Registration Statement on Form SB-2 (No. 333-59824))

10.2     Letter agreement dated January 3, 2001 amending the Lease between 215
         Church Street, LLC and the Issuer (incorporated by reference to Exhibit
         10.2 to the Issuer's Registration Statement on Form SB-2 (No.
         333-59824))

10.3     First Amendment to Lease dated March 30, 2001 between 215 Church
         Street, LLC and the Issuer (incorporated by reference to Exhibit 10.3
         to the Issuer's Registration Statement on Form SB-2 (No.
         333-59824))



                                       35



10.4     Second Amendment to Lease dated March 31, 2001 between 215 Church
         Street, LLC and the Issuer (incorporated by reference to Exhibit 10.4
         to the Issuer's Registration Statement Form SB-2 (No.
         333-59824))

10.5     Assignment of Lease dated April 11, 2001 between the Issuer and The
         Bank of Southern Connecticut (incorporated by reference to Exhibit 10.5
         to the Issuer's Registration Statement on Form SB-2 (No.
         333-59824))

10.6     Employment Agreement dated as of January 23, 2001, between The Bank of
         Southern Connecticut, the Issuer and Joseph V. Ciaburri (incorporated
         by reference to Exhibit 10.6 to the Issuer's Registration Statement on
         Form SB-2 (No. 333-59824))

10.7     Issuer's 2001 Stock Option Plan (incorporated by reference to Exhibit
         10.7 to the Issuer's Registration Statement on Form SB-2 (No.
         333-59824))

10.8     Issuer's 2001 Warrant Plan (incorporated by reference to Exhibit 10.8
         to the Issuer's Registration Statement on Form SB-2 (No. 333-59824))

10.9     Sublease dated January 1, 2001 between Michael Ciaburri, d/b/a Ciaburri
         Bank Strategies and The Bank of Southern Connecticut (incorporated by
         reference to Exhibit 10.9 to the Issuer's Registration Statement on
         Form SB-2 (No. 333-59824))

10.10    Sublease dated January 1, 2001 between Laydon and Company, LLC and The
         Bank of Southern Connecticut (incorporated by reference to Exhibit
         10.10 to the Issuer's Registration Statement on Form SB-2 (No.
         333-59824))

10.11    Issuer's 2001 Supplemental Warrant Plan (incorporated by reference to
         Exhibit 10.11 to Issuer's Annual Report on Form 10-KSB dated March 29,
         2002)

10.12    Issuer's 2002 Stock Option Plan (incorporated by reference to Appendix
         B to Issuer's Definitive Proxy Statement dated April 18, 2002).

10.13    Employment Agreement dated as of February 12, 2003, between The Bank of
         Southern Connecticut and Michael M. Ciaburri. (incorporated by
         reference to Exhibit 10.13 to Issuer's Form 10 QSB dated May 14, 2003).

10.14    Amendment to Employment Agreement dated as of October 20, 2003, between
         The Bank of Southern Connecticut and Southern Connecticut Bancorp, Inc.
         and Joseph V. Ciaburri. (incorporated by reference to Exhibit 10.14 to
         the Issuer's Form 10-KSB dated March xx, 2004 (No. 333-59824))

10.15    Lease dated January 14, 2004 between The City of New London and the
         Issuer (incorporated by reference to Exhibit 10.17 to the Issuer's
         Registration Statement on Form SB-2 (No. 333-59824))

10.16    Lease dated August 2, 2002, between 469 West Main Street LLC and The
         Bank of Southern Connecticut (incorporated by reference to Exhibit
         10.18 to the Issuer's Registration Statement on Form SB-2 (No.
         333-59824))

10.17    Underwriting Agreement between A.G. Edwards & Sons, Inc. and Keefe,
         Bruyette & Woods, and Southern Connecticut Bancorp dated June 16, 2004.
         (Incorporated by reference to Exhibit 1.1 to the Issuer's Registration
         Statement on Form SB-2 (No. 333-59824)).



                                       36



10.18    Form of Stock Option Agreement for a Non-Qualified Stock Option granted
         under the Issuer's 2002 Stock Option Plan.

10.19    Form of Stock Option Agreement for an Incentive Stock Option granted
         under the Issuer's 2002 Stock Option Plan

10.20    Agreement of Sale of property and premises located in Clinton,
         Connecticut made June 22, 2004 between Dr. Alan Maris and James S.
         Brownstein, Trustee.

31.1     Section Rule 13(a)-14(a)/15(d)-14(a) Certification by Chairman and
         Chief Executive Officer.

31.2     Section Rule 13(a)-14(a)/15(d)-14(a) Certification by President and
         Chief Operating Officer.

31.3     Section Rule 13(a)-14(a)/15(d)-14(a) by Vice President and Chief
         Financial Officer.

32.1     Section 1350 Certification by Chairman and Chief Executive Officer.

32.2     Section 1350 Certification by President and Chief Operating Officer.

32.3     Section 1350 Certification by Vice President and Chief Financial
         Officer.

           (b)    Reports on Form 8-K
                  -------------------

                  The issuer filed reports on Form 8-K during the quarter ended
                  September 30, 2004. 

          Date of Filing           Item Reported 
          --------------           -------------
          July 20, 2004          Results of Bancorp's operations for quarter 
                                 ended June 30, 2004.



                                       37




                                   SIGNATURES

         In accordance with the requirements of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.


                                            SOUTHERN CONNECTICUT BANCORP, INC.


                                              By: /S/ Joseph V. Ciaburri 
                                                ------------------------------
                                                Name: Joseph V. Ciaburri
                                                Title: Chairman & 
                                                       Chief Executive Officer

Date:  November 15, 2004




                                       38


                                  Exhibit Index
                                  -------------



10.18    Form of Non-Qualified Stock Option Agreement under Bancorp's 2002 Stock
         Option Plan. (filed herewith)

10.19    Form of Incentive Stock Option Agreement under Bancorp's 2002 Stock
         Option Plan. (filed herewith)

10.20    Agreement of Sale of property located in Clinton, Connecticut made June
         22, 2004 between Dr. Alan Maris and James S. Brownstein, Trustee.
         (filed herewith)

31.1     Rule 13(a)-14(a)/15(d)-14(a) Certification by Chairman and Chief
         Executive Officer. (filed herewith)

31.2     Rule 13(a)-14(a)/15(d)-14(a) Certification by President and Chief
         Operating Officer. (filed herewith)

31.3     Rule 13(a)-14(a)/15(d)-14(a) Certification by Vice President and Chief
         Financial Officer. (filed herewith)

32.1     Section 1350 Certification by Chairman and Chief Executive Officer.
         (filed herewith)

32.2     Section 1350 Certification by President and Chief Operating Officer.
         (filed herewith)

32.3     Section 1350 Certification by Vice President and Chief Financial
         Officer. (filed herewith)



                                       39