UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                               ___________________

                                F O R M 10 - KSB

[ X ] ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934 For the Fiscal Year Ended December 31, 2004.

                                       OR

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

For the transition period from ____________________ to ____________________

                        Commission file number 333-59824

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

           Connecticut                                 06-1609692
  (State or other jurisdiction of        (I.R.S. Employer Identification Number)
   incorporation or organization)

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

                    Issuer's telephone number (203) 782-1100

         Securities registered under Section 12(b) of the Exchange Act:

                     Common Stock, par value $.01 per share
                                (Title of Class)
         Securities registered under Section 12(g) of the Exchange Act:

                                      None


       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 (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing requirements for the past 90 days.

       Yes   X        No _____

       Check if  disclosure  of  delinquent  filers in  response  to Item 405 of
Regulation  S-B is not  contained  in  this  form,  and no  disclosure  will  be
contained,  to the  best of  registrant's  knowledge,  in  definitive  proxy  or
information statements incorporated by reference in Part III of this Form 10-KSB
or any amendment to this Form 10-KSB. [ ]

State issuer's revenue for its most recent fiscal year:  $4,895,086.

Aggregate  market value of the voting stock held by  nonaffiliates  (assumes all
directors,  executive officers and 10% or greater holders are affiliates) of the
registrant as of March 16, 2005: $20,421,912.


                                        1




Number of shares of the registrant's Common Stock, par value $.01 per share,
outstanding as of March 14, 2005 2,797,711



                       DOCUMENTS INCORPORATED BY REFERENCE
                       -----------------------------------



Proxy Statement for 2005 Annual Meeting of Incorporated into Part  Shareholders.
(A  definitive  proxy  statement  III of this Form 10-KSB will be filed with the
Securities and Exchange Commission within 120 days after the close of the fiscal
year covered by this
Form 10-KSB.)


Transitional Small Business Disclosure Format (check one):

                  Yes _____;        No  X

                                        2




                                Table of Contents

Part I                                                                      Page

Item 1. Description of Business                                               4

Item 2. Description of Property                                              15

Item 3. Legal Proceedings                                                    16

Item 4. Submission of Matters to a Vote of Security Holders                  16

Part II

Item 5. Market for Common Equity, Related Shareholder Matters, and Small     16
              Business Issuer Purchases of Equity Securities

Item 6. Management's Discussion and Analysis or Plan of Operation            19

Item 7. Financial Statements                                                 32

Item 8. Changes in and Disagreements with Accountants
              on Accounting and Financial Disclosure                         32

Item 8A.Controls and Procedures                                              32

Item 8B.Other Information                                                    33

Part III

Item 9. Directors and Executive Officers of the Registrant                   33

Item 10. Executive Compensation                                              33

Item 11. Security Ownership of Certain Beneficial Owners
              and Management and Related Stockholder Matters                 33

Item 12. Certain Relationships and Related Transactions                      33

Item 13. Exhibit List and Reports on Form 8 - K                              33

Item 14. Principal Accountant Fees and Services                              35


Exhibit Index                                                                38


                                        3




                                     PART I
                                     ------

Item 1.       Description of Business.
-------       ------------------------

Background

      Southern  Connecticut  Bancorp  ("Bancorp")  is  a  bank  holding  company
headquartered  in New Haven,  Connecticut  that was  incorporated on November 8,
2000.  Bancorp's  strategic  objective is to serve as a bank holding company for
community-based  commercial  banks serving the greater New Haven and greater New
London  markets,  as well as the  approximately  45 miles of  coastal  towns and
communities  located between these two cities and extending to Rhode Island (the
"Southern Connecticut Market").

      Bancorp  owns  100%  of  the  capital   stock  of  The  Bank  of  Southern
Connecticut,  (the "Bank") a Connecticut-chartered bank with its headquarters in
New Haven,  Connecticut.  The Bank commenced operations on October 1, 2001 after
receiving its Final  Certificate of Authority from the State of Connecticut  and
its  deposit  insurance  from  the  FDIC.   Bancorp  has  received  a  temporary
certificate  of  authority  from the State of  Connecticut  to charter a second,
wholly-owned bank to be headquartered in New London, Connecticut and to be named
The Bank of Southeastern  Connecticut ("TBSEC"). The opening of TBSEC is subject
to receipt of final  approval from the  Department  of Banking,  the approval of
deposit  insurance from the FDIC and the approval of the Federal  Reserve Board.
Bancorp has applied to the FDIC to insure the deposits of TBSEC. As of September
30,  2004,  the  application  with the FDIC was  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 TBSEC. By letter dated
March 2, 2005,  the FDIC  requested  that Bancorp  provide it with  supplemental
information pertaining to the initial areas of inquiry noted above. Bancorp will
respond to the FDIC's  information  requests  on or before the FDIC's  requested
April 2, 2005 response date. Bancorp will also be required to apply for approval
from the Federal  Reserve  Bank after  receipt of FDIC  approval.  At this time,
renovations on TBSEC's headquarters at 15 Masonic Street, New London, are nearly
complete  and  management  anticipates  that  the  premises  will be  ready  for
occupancy by early April 2005. Subject to receipt of regulatory approvals, TBSEC
is expected to be open for  business  during the second half of 2005 and will be
staffed,  managed and operated in a comparable manner to the Bank.  Bancorp will
provide certain  management and operations support and services to the two banks
as well as certain infrastructure. Bancorp believes that providing such services
will benefit  TBSEC by lowering its  operating  costs in  comparison to other de
novo banks and in providing  common  frameworks of operating policy and business
philosophy with its affiliate, the Bank.

      The Bank  focuses on serving  the banking  needs of small to  medium-sized
businesses  in the  greater  New Haven  market.  The  Bank's  target  commercial
customer has between $1.0 and $25.0 million in revenues, 15 to 150 employees and
borrowing  needs of up to $3.0  million.  The primary  focus on this  commercial
market makes the Bank  uniquely  qualified to move deftly in  responding  to the
needs of its  clients.  The Bank has been  successful  in  winning  business  by
offering a combination of competitive  pricing for its services,  quick decision
making processes and a high level of personalized customer service.

      Bancorp's  geographic  market  focus  gives  the Bank  unique  competitive
advantages by having Bancorp's headquarters,  senior executives and key decision
makers all based in the local  commercial  communities  that the Bank  currently
serves and which the Bank and TBSEC are  targeting to serve.  In addition,  both
subsidiary  banks have or will have their own boards of  directors  comprised of
members of the local business  communities.  Although Bancorp faces  competition
from much larger,  better capitalized national or super-regional  organizations,
Bancorp's local market knowledge,  relationships,  customer service and presence
has enabled it to successfully compete for and obtain new business and clients.

      Bancorp has experienced significant growth in both assets and deposits. As
of December 31, 2004  Bancorp has assets of $81.7  million and deposits of $58.7
million, representing a 44.9% and 24.1% increase from


                                        4





December 31, 2003, respectively. Total loans, net outstanding as of December 31,
2004 were $49.8 million, a 21.9% increase from December 31, 2003. The growth has
been achieved  while  maintaining  excellent  credit  quality and margins,  with
non-performing  loans at 0.02% of total loans as of December 31,  2004,  and net
interest margin of 4.62% for the twelve months ended December 31, 2004.


Southern Connecticut Market

         Bancorp's  market  focus is to serve the Southern  Connecticut  Market,
which is composed of the  communities  located in New Haven,  Middlesex  and New
London  Counties,  and  communities  bordering or  economically  linked to these
counties.  The Southern Connecticut Market is located in the center of, and is a
critical component of, the commercial  activity of the northeast corridor in New
England. The market focus resides in the busy transportation and commercial area
between  New York City to the south,  Hartford to the north,  Providence  to the
east, and Boston to the northeast.  The diversified economic base of this market
region includes  pharmaceutical,  advanced manufacturing,  healthcare,  defense,
technology and energy companies,  and Connecticut's  leading port. The region is
also one of New England's most popular tourist  destinations,  featuring popular
shoreline  and heritage  sites.  Additionally,  New England's  largest  casinos,
Foxwoods and the Mohegan Sun, are located in the region.

Growth and Operating Strategy

      Bancorp's   strategic   focus   is  to  own   and   operate   independent,
community-based  commercial  banks  in  southern  Connecticut  founded  with the
philosophy of local  relationships  and providing  prompt  personal  service and
quality banking  products.  Bancorp's target customers are small to medium-sized
businesses  and  their  owners  and  employees.  The  Bank  emphasizes  personal
relationships with customers,  community  involvement by employees and the board
of directors,  and responsive lending decisions by an accessible and experienced
local management team.

      The key  elements  of the  business  strategy  for  Bancorp's  current and
proposed commercial banks subsidiaries are:

      o     Provide individualized attention with local underwriting and credit
            decision-making authority. As the only commercial bank based in and
            wholly focused on the greater New Haven area, the Bank is better
            able to provide the individualized customer service, combined with
            prompt local underwriting and credit decision-making authority that
            management believes small to medium-sized businesses desire.
            Following formation of The Bank of Southeastern Connecticut, Bancorp
            plans to extend that strategy into the greater New London area as
            well.

      o     Take market share from large, non-local competitors. As the only
            commercial bank headquartered in New Haven, the Bank competes with
            large, non-locally owned and headquartered financial institutions.
            TBSEC, when it commences operations, is expected to be the only
            commercial bank headquartered in New London, a market also dominated
            by large, non-locally owned and headquartered financial
            institutions. Bancorp believes that the Bank has and can continue to
            attract small to medium-sized businesses that prefer local
            decision-making authority and interaction with banking professionals
            who can provide prompt personalized and knowledgeable service.

      o     Optimize net interest margin. Bancorp seeks to optimize net interest
            margin by funding  commercial  loans,  when possible,  with low cost
            money market and non-interest bearing demand deposits.


                                        5




      o     Leverage personal relationships and community involvement. The
            directors, officers and senior employees of Bancorp and the Bank
            have extensive personal contacts, business relationships and
            involvement in communities in which they live and work and which the
            Bank serves. By building on and leveraging these relationships and
            community involvement, Bancorp believes that it has and will
            continue to generate enthusiasm and interest from small to
            medium-sized businesses in the targeted market areas.

      o     Employ  qualified and  experienced  banking  professionals.  Bancorp
            seeks  to  continue  to hire and  retain  highly  experienced  o and
            qualified local commercial  lenders and other banking  professionals
            with  successful  track records and established  relationships  with
            small to medium-sized businesses in the targeted market areas.

      o     Maintain and enhance high credit quality. The success of Bancorp's
            business plan depends to a significant extent on the quality of the
            Bank's assets, particularly loans. The Bank has built a strong
            internal emphasis on credit quality and has established stringent
            underwriting standards and loan approval processes. The Bank
            actively manages past due and non-performing loans in an effort to
            minimize credit loss and related expenses and to ensure that the
            allowance for loan losses is adequate.

Lending, Depository and Other Products

      Lending Products. The Bank offers 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 Small Business Administration
("SBA") to enable it to make SBA loans to both the  greater  New Haven  business
community and companies located throughout the State of Connecticut.

      Loans are made on a variable  or fixed rate  basis,  with fixed rate loans
limited to five year terms. All loans are approved  pursuant to lending policies
and procedures authorized by the Bank's board of directors. At the present time,
the  Bank  is not  syndicating  or  securitizing  loans.  The  Bank,  at  times,
participates  in  multi-bank  loans to companies in its market area.  Commercial
loans and  commercial  real estate loans may be written for  maturities of up to
twenty  years.  Loans to  purchase  or  refinance  commercial  real  estate  are
supported by personal guarantees of the principal owners and related parties and
are  collateralized  by  the  subject  real  estate,   which  may  in  cases  be
supplemented  by additional  collateral in the form of liquid  assets.  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.

      Depository  Products.  The Bank  has  attracted  a base of core  deposits,
including  checking  accounts,  money market accounts,  savings accounts,  sweep
accounts,  NOW  accounts  and a variety  of  certificates  of  deposits  and IRA
accounts.  To  continue  to attract  deposits,  the Bank  employs an  aggressive
marketing  plan in its service area and features a broad  product line and rates
and services competitive with those offered in the greater New Haven market. The
primary  sources  of  deposits  have been and are  expected  to  continue  to be
residents of and businesses and their  employees  located in, greater New Haven.
The Bank obtains these deposits  through  personal  solicitation by its officers
and directors,  outside programs and advertisements published and/or broadcasted
in the local media.  The Bank also offers  drive-in teller  services,  automated
teller services, wire transfer, lock box and safe deposit services.

      Other  Services.  The Bank  provides a broad range of other  services  and
products,  including cashier's checks, money orders,  travelers' checks, bank-by
mail,  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  expect to offer
trust services directly in the near future, but


                                        6





may offer trust  services in the future  through a joint  venture  with a larger
institution.  To directly offer trust services, the Bank would need the approval
of the Connecticut Banking Commissioner and the FDIC.

Investment Services

      On November 17, 2003, SCB Capital,  Inc., a wholly-owned  subsidiary,  was
incorporated and is intended to engage in a limited range of investment banking,
advisory and financial  brokerage  services  primarily to small to  medium-sized
business  clients of Bancorp and others in the target market.  SCB Capital is in
the  process of  applying  for  approval  of and  membership  with the  National
Association of Security  Dealers  ("NASD") as a  broker-dealer.  SCB Capital has
received only minimal capital and has not yet commenced  operations.  The amount
to be  invested  in SCB  Capital  will be  determined  by the  Bancorp  board of
directors  following  completion of the NASD application  process.  SCB Capital,
Inc. is expected to act solely as broker and advisor and is not intended to make
equity  investments  in capital  raises it completes or assists in. SCB Capital,
Inc. may accept warrants, options or similar instruments in partial compensation
for its services.

Investment Securities

      Another  significant  activity for Bancorp and the Bank is  maintaining an
investment  portfolio.  Bancorp and the Bank's overall portfolio objective is to
optimize  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's  current  investment  portfolio  is  limited  to  U.S.
Government   sponsored   agency   obligations   and   sponsored   agency  issued
collateralized mortgage obligations, which have been 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. Bancorp's current investment
portfolio is limited to U.S. Government  sponsored agency  obligations.  Bancorp
also holds liquid  investments,  including  funds  allocated  for  investment in
TBSEC, in money market mutual funds.

Asset and Liability Management

      Interest rate risk measures the impact that changing  interest  rates have
on current and future earnings. The goal is to optimize long-term  profitability
while  minimizing  exposure to interest  rate  fluctuations.  Interest rate risk
exposure is monitored  through the Bank's ALCO,  consisting of senior management
personnel and selected  members of the Bank's board of  directors.  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 on a
quarterly basis regarding the status of ALCO activities within the Bank.

Regulatory Compliance

      Bancorp  operates  in a  heavily  regulated  industry  and is  subject  to
increasing  regulatory  review and scrutiny from the Federal Reserve Board,  the
Connecticut  Banking  Commissioner  and  the  FDIC.  Bancorp  has  invested  and
continues to invest  significant  time and  resources to ensure  compliance  and
conformity with applicable  regulations (see "Regulation and  Supervision").  In
response to this regulatory environment, in March 2004 the board of directors of
the Bank adopted resolutions  designed to strengthen and enhance the Bank's Bank
Secrecy Act and  Gramm-Leach-Bliley  Act compliance  and the Bank's  information
technology  controls,  promoted a new Bank  Secrecy  Act Officer and amended its
Bank Secrecy Act policies to strengthen compliance. In addition to responding to
the Bank's regulatory compliance commitment,  in connection with asset and staff
increases,  the Bank has hired a  experienced  loan  administration  officer  to
manage the Bank's  loan  administration  functions  and enhance  loan  portfolio
administration  practices  and  procedures.  The Bank  also  engaged a full time
network  administrator for its internal  computer network and systems.  Further,
the Bank


                                        7





has retained an  experienced  outside  consultant to assist it in developing and
implementing   information  technology  controls.  In  addition,  the  board  of
directors  of the Bank has formed an  Oversight  Committee in March of 2004 with
responsibility to assist management, monitor systems and operations and hire and
retain outside consultants to help ensure ongoing compliance and conformity with
applicable regulations.

Competition

      There are  numerous  banks and other  financial  institutions  serving the
Southern  Connecticut Market posing significant  competition to attract deposits
and loans. The Bank competes for loans and deposits with other commercial banks,
savings and loan  associations,  finance companies,  money market funds,  credit
unions and other financial  institutions,  a number of which are much larger. To
grow,  the Bank,  and TBSEC in the future,  will have to win existing  customers
away from existing  banks and  financial  institutions  as well as  successfully
compete for new customers from growth in the target markets.

      The greater  New Haven  market is  currently  served by  approximately  80
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
draw 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 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 at least 60 completed  acquisitions of Connecticut
based banks and thrifts.  Although the Bank's  competitors  are  currently  much
larger  than  the  Bank,   the  corporate   service   culture  and   operational
infrastructure   at  large  banks  is  believed  to  not  provide  the  type  of
personalized  service  that many of the Bank's  small to  medium-sized  business
clients desire and that the Bank strives to provide.

Employees

      As of  December  31,  2004,  the Bank had 32  full-time  and no  part-time
employees.  It is  Bancorp's  intention  to move  approximately  11 of  these 32
employees  who  focus on  finance  and  operations  to  Bancorp  in 2005.  These
employees will service the Bank, and once final  approvals are received,  TBSEC.
Relationships with all employees are believed to be excellent.

      Bancorp intends to recruit a majority of directors,  executive  management
and  employees  of TBSEC from the greater New London  area.  Outside of staffing
TBSEC and new branch  locations,  Bancorp currently intends to add an additional
lending officer, a loan administration officer, an accountant and two additional
operations employees in early 2005.

                                        8





REGULATION AND SUPERVISION

      Banks and bank holding  companies  are  extensively  regulated  under both
federal and state law. Bancorp and the Bank have set forth below brief summaries
of various  aspects of supervision  and regulation that they are subject to, and
that TBSEC will be subject to upon commencement of its operations  assuming that
all  necessary  approvals  are  obtained.  These  summaries do not purport to be
complete and which are  qualified in their  entirety by reference to  applicable
laws, rules and regulations.

Regulations to which Bancorp is Subject

      General.  As a bank holding company  registered in accordance with the BHC
Act,  Bancorp is  regulated  by and  subject to the  supervision  of the Federal
Reserve  Board and is required to file with the Federal  Reserve Board an annual
report and such other information as may be required.  The Federal Reserve Board
has the  authority  to conduct  examinations  of Bancorp  as well.  The  Federal
Reserve  Board has the  authority to issue  orders to bank holding  companies to
cease and desist from unsound  banking  practices  and  violations of conditions
imposed by, or violations of agreements  with, the Federal  Reserve  Board.  The
Federal Reserve Board is also empowered to assess civil money penalties  against
companies or individuals who violate the BHC Act or orders or regulations  there
under,   to  order   termination  of   non-banking   activities  of  non-banking
subsidiaries of bank holding  companies,  and to order  termination of ownership
and control of a non-banking subsidiary by a bank holding company.

      The BHC Act--Acquisitions and Permissible Activities. The BHC Act requires
the prior  approval of the Federal  Reserve Board for a bank holding  company to
acquire  substantially  all the assets of a bank or acquire  direct or  indirect
ownership  or control  of more than 5% of any class of the voting  shares of any
bank,  bank  holding  company  or  savings  association,  or  increase  any such
non-majority  ownership or control of any bank,  bank holding company or savings
association,  or merge or consolidate with any bank holding company. Federal law
generally  authorizes  bank holding  companies to acquire  banks  located in any
state, subject to certain  state-imposed age and deposit  concentration  limits,
and also generally  authorizes  interstate bank holding company and bank mergers
and to a lesser extent, interstate branching.

      Unless a bank holding  company  becomes a financial  holding company under
the  Gramm-Leach-Bliley  Act of 1999 ("GLBA") (as discussed below),  the BHC Act
prohibits a bank holding company from acquiring a direct or indirect interest in
or control of more than 5% of any class of the voting  shares of a company  that
is not a bank or a bank holding company and from engaging directly or indirectly
in  activities  other than those of banking,  managing or  controlling  banks or
furnishing  services to its subsidiary  banks,  except that it may engage in and
may own shares of companies  engaged in certain  activities the Federal  Reserve
Board has  determined  to be so  closely  related  to  banking  or  managing  or
controlling banks as to be a proper incident thereto.

      The GLBA,  which was enacted on November  12,  1999,  permits a qualifying
bank holding company to become a "financial  holding company" and thereby engage
in a broader  range of activities  than is  permissible  for a traditional  bank
holding  company.  In order to qualify for this election,  all of the depository
institution  subsidiaries of the bank holding  company must be well  capitalized
and well managed,  as defined under Federal Reserve Board  regulations,  and all
such  subsidiaries  must have achieved a rating of "satisfactory" or better with
respect to meeting  community  credit  needs.  Pursuant  to the GLBA,  financial
holding  companies are permitted to engage in activities  that are "financial in
nature" or incidental  or  complementary  thereto,  as determined by the Federal
Reserve Board. The GLBA identifies  several activities as "financial in nature,"
including,   among  others,   insurance   underwriting  and  agency  activities,
investment advisory services, merchant banking and underwriting,  and dealing in
or making a market in  securities.  At this  time,  Bancorp  has not  elected to
become a financial holding company and has no immediate plans to do so.


                                        9




      Capital  Requirements.  The  Federal  Reserve  Board has  adopted  capital
adequacy  guidelines  pursuant to which it assesses  the  adequacy of capital in
examining and supervising a bank holding  company and in analyzing  applications
submitted to it under the BHC Act. These capital adequacy  guidelines  generally
require bank holding  companies to maintain  total  capital equal to 8% of total
risk-adjusted  assets and off-balance sheet items (the "Total Risk-Based Capital
Ratio"),  with at least  one-half  of that amount  consisting  of Tier I or core
capital and the remaining amount consisting of Tier II or supplementary capital.
Tier I capital  for bank  holding  companies  generally  consists  of the sum of
common  shareholders'  equity and perpetual preferred stock (subject in the case
of the latter to  limitations on the kind and amount of such stocks which may be
included as Tier I capital),  less goodwill and other non-qualifying  intangible
assets.  Tier II capital  generally  consists of:  hybrid  capital  instruments;
perpetual  preferred  stock,  which is not  eligible  to be  included  as Tier I
capital;  term  subordinated  debt and  intermediate-term  preferred stock; and,
subject to limitations,  general allowances for loan losses. Assets are adjusted
under  the   risk-based   guidelines  to  take  into  account   different   risk
characteristics.

      In addition to the risk-based  capital  requirements,  the Federal Reserve
Board  requires bank holding  companies to maintain a minimum  leverage  capital
ratio  of  Tier I  capital  (defined  by  reference  to the  risk-based  capital
guidelines)  to total  average  assets  (the  "Leverage  Ratio") of 3.0%.  Total
average assets for this purpose do not include goodwill and any other intangible
assets and  investments  that the Federal  Reserve  Board  determines  should be
deducted from Tier I capital.  The Federal  Reserve Board has announced that the
3.0% Leverage  Ratio  requirement  is the minimum for the top-rated bank holding
companies  without any  supervisory,  financial  or  operational  weaknesses  or
deficiencies  or those that are not  experiencing  or  anticipating  significant
growth. For all other bank holding companies,  the minimum leverage ratio is 4%,
and  bank  holding   companies  with  supervisory,   financial,   managerial  or
operational  weaknesses  or  organizations   expecting  significant  growth  are
expected to maintain capital ratios well above minimum levels.

      Bancorp is  currently  in  compliance  with the Total  Risk-Based  Capital
Ratio,  Tier I Capital and the Leverage Ratio  requirements.  As of December 31,
2004,  Bancorp  had a Tier I  Risk-Based  Capital  Ratio and a Total  Risk-Based
Capital  Ratio equal to 32.08% and 33.24%,  respectively,  and a Leverage  Ratio
equal to  24.66%.  U.S.  bank  regulatory  authorities  and  international  bank
supervisory   organizations,   principally   the  Basel   Committee  on  Banking
Supervision,  currently  are  considering  changes  to  the  risk-based  capital
adequacy  framework,  including emphasis on credit,  market and operational risk
components, which ultimately could affect the appropriate capital guidelines.

      Limitations on  Acquisitions  of Common Stock.  The federal Change in Bank
Control Act prohibits a person or group of persons from acquiring "control" of a
depository  institution or a depository  institution  holding company unless the
appropriate federal banking agency has been given at least 60 days to review the
proposal and public  notice has been  provided.  "Control" is generally  defined
under  this act as  ownership  of 25% or more of any class of voting  stock.  In
addition,  under a rebuttable  presumption  established  by the Federal  Reserve
Board, the acquisition of 10% or more of a class of voting stock of a depository
institution  or a  depository  institution  holding  company  with  a  class  of
securities  registered  under  Section 12 of the Exchange  Act would,  under the
circumstances  set  forth in the  presumption,  constitute  the  acquisition  of
control.  Furthermore,  any company,  as that term is broadly defined in the BHC
Act, would be required to obtain the approval of the Federal Reserve Board under
BHC Act  before  acquiring  25% (5% in the  case of an  acquirer  that is a bank
holding  company)  or more of any class of  voting  securities  of a  depository
institution  or  a  depository  institution  holding  company,  or  such  lesser
percentage  as the Federal  Reserve  Board deems to  constitute  a  "controlling
influence."

      Bank Holding Company Dividends. The Federal Reserve Board has authority to
prohibit bank holding  companies from paying dividends if such payment is deemed
to be an unsafe or unsound  practice.  The Federal  Reserve  Board has indicated
generally  that  it may be an  unsafe  or  unsound  practice  for  bank  holding
companies to pay dividends unless the bank holding companies net income over the
preceding year is sufficient to fund the


                                       10




dividends  and the expected rate of earnings  retention is  consistent  with the
organization's capital needs, asset quality and overall financial condition.

      Bank Holding  Company Support of Subsidiary  Banks.  Under Federal Reserve
Board policy, a bank holding company is expected to act as a source of financial
and managerial  strength to each of its subsidiary banks and to commit resources
to their  support.  This  support may be required at times when the bank holding
company  may not  have  the  resources  to  provide  it.  Similarly,  under  the
cross-guarantee  provisions of the Federal Deposit  Insurance Act ("FDIA"),  the
FDIC  can hold  any  FDIC-insured  depository  institution  liable  for any loss
suffered or  anticipated  by the FDIC in connection  with (1) the "default" of a
commonly controlled FDIC-insured  depository institution;  or (2) any assistance
provided  by  the  FDIC  to  a  commonly  controlled   FDIC-insured   depository
institution "in danger of default."

      The Sarbanes-Oxley Act. The Sarbanes-Oxley Act of 2002  ("Sarbanes-Oxley")
implements a broad range of corporate  governance  and  accounting  measures for
public  companies  (including  publicly-held  bank  holding  companies  such  as
Bancorp)  designed to promote  honesty and  transparency  in corporate  America.
Sarbanes-Oxley's  principal  provisions,  many of which  have  been  interpreted
through  regulations  released  in 2003,  provide for and  include,  among other
things:  (i) the creation of an independent  accounting  oversight  board;  (ii)
auditor   independence   provisions  that  restrict   non-audit   services  that
accountants  may  provide to their audit  clients;  (iii)  additional  corporate
governance and responsibility measures, including the requirement that the chief
executive  officer  and chief  financial  officer  of a public  company  certify
financial  statements;  (iv) the forfeiture of bonuses or other  incentive-based
compensation  and profits from the sale of an issuer's  securities  by directors
and senior officers in the twelve month period following initial  publication of
any financial statements that later require restatement;  (v) an increase in the
oversight  of,  and  enhancement  of certain  requirements  relating  to,  audit
committees  of  public  companies  and how  they  interact  with  the  company's
independent  auditors;  (vi)  requirements  that audit committee members must be
independent  and  are  barred  from  accepting  consulting,  advisory  or  other
compensatory fees from the issuer;  (vii)  requirements that companies  disclose
whether at least one member of the audit  committee is a "financial  expert" (as
such term is defined by the SEC);  (viii) expanded  disclosure  requirements for
corporate  insiders,  including  accelerated  reporting of stock transactions by
insiders and a prohibition on insider trading during pension  blackout  periods;
(ix) a prohibition on personal  loans to directors and officers,  except certain
loans made by insured  financial  institutions on  nonpreferential  terms and in
compliance with other bank regulatory requirements;  (x) disclosure of a code of
ethics  and  filing a Form 8-K for a change or waiver of such  code;  and (xi) a
range of enhanced penalties for fraud and other violations.

Regulations to which the Bank is Subject

      General.  The Bank is  organized  under  the  Banking  Law of the State of
Connecticut.  Its operations are subject to federal and state laws applicable to
commercial banks and to extensive regulation, supervision and examination by the
Connecticut Banking Commissioner, as well as by the FDIC, as its primary federal
regulator and insurer of deposits. While the Bank is not a member of the Federal
Reserve  System,  it is subject to certain  regulations  of the Federal  Reserve
Board.  In addition to banking laws,  regulations and regulatory  agencies,  the
Bank is subject to various other laws,  regulations and regulatory agencies, all
of which directly or indirectly  affect the Bank's  operations.  The Connecticut
Banking  Commissioner  and the  FDIC  examine  the  affairs  of the Bank for the
purpose of  determining  its financial  condition and  compliance  with laws and
regulations.  The  Connecticut  Banking  Commissioner  and  the  FDIC  have  the
authority to limit the Bank's payment of dividends  based on such factors as the
maintenance  of adequate  capital,  which could  reduce the amount of  dividends
otherwise payable.  Following the commencement of its operations,  TBSEC will be
subject to these same requirements.

      The  Connecticut  Banking  Commissioner  and  the  FDIC  have  significant
discretion in connection with their  supervisory and enforcement  activities and
examination policies, including policies with respect to

                                       11




the  classification  of  assets  and the  establishment  of  adequate  loan loss
reserves for regulatory  purposes.  Any change in such policies,  whether by the
FDIC, Congress,  the Connecticut Banking Commissioner or the Connecticut General
Assembly, could have a material adverse impact on the Bank.

      Activities and Investments of Insured State-Chartered Banks. Section 24 of
the FDIA generally limits the activities as principal and equity  investments of
FDIC-insured,  state-chartered  banks to those that are permissible for national
banks. Bancorp does not expect such provisions to have a material adverse effect
on Bancorp or the Bank.

      Capital  Requirements.  The FDIC has  issued  regulations  and  adopted  a
statement of policy  regarding the capital  adequacy of  state-chartered  banks,
such as the Bank.  Under the  regulations,  a bank generally is deemed to be (i)
"well-capitalized"  if it has a Total Risk-Based Capital Ratio of 10.0% or more,
a Tier I Risk-Based  Capital Ratio of 6.0% or more, a Leverage  Ratio of 5.0% or
more and is not  subject to any  written  capital  order or  directive;  or (ii)
"adequately  capitalized" if it has a Total Risk-Based  Capital Ratio of 8.0% or
more, a Tier I Risk-Based Capital Ratio of 4.0% or more, and a Leverage Ratio of
4.0% or more (3.0% under certain circumstances) and does not meet the definition
of "well-capitalized;" or (iii)  "undercapitalized" if it has a Total Risk-Based
Capital Ratio that is less than 8.0%, a Tier I Risk-Based  Capital Ratio that is
less than 4.0% or a Leverage  Ratio that is less than 4.0% (3.0%  under  certain
circumstances);  or  (iv)  "significantly  undercapitalized"  if it has a  Total
Risk-Based  Capital  Ratio that is less than 6.0%, a Tier I  Risk-Based  Capital
Ratio that is less than 3.0% or a Leverage Ratio that is less than 3.0%, and (v)
"critically  undercapitalized"  if it has a ratio of  tangible  equity  to total
assets  that  is  equal  to  or  less  than  2.0%.  If  an  institution  becomes
undercapitalized,  it would become subject to significant  additional  oversight
and regulation, as mandated by the FDIA.

      As of  December  31,  2004,  the Bank was deemed to be a  well-capitalized
institution  for the above  purposes.  Pursuant  to the FDIC's  approval  of the
Bank's  application  for deposit  insurance,  the Bank is required to maintain a
Leverage  Ratio  of 8.0%  until  October  1,  2004.  Additionally,  The  Bank of
Southeastern  Connecticut  will be required to maintain an 8% Leverage Ratio for
its first three years of operations.

      Prompt  Corrective Action and Other  Enforcement  Mechanisms.  Federal law
requires each federal banking agency to take prompt corrective action to resolve
the problems of insured  depository  institutions,  including but not limited to
those  that  fall  below  one or more  prescribed  minimum  capital  ratios.  An
institution  that,  based  upon  its  capital  levels,  is  classified  as "well
capitalized,"  "adequately  capitalized" or "undercapitalized" may be treated as
though it were in the next lower  capital  category if the  appropriate  federal
banking agency,  after notice and  opportunity  for hearing,  determines that an
unsafe or unsound  condition  or an unsafe or  unsound  practice  warrants  such
treatment.  At each successive  lower capital  category,  an insured  depository
institution  is subject to more  restrictions.  The  federal  banking  agencies,
however,  may not treat an institution as "critically  undercapitalized"  unless
its capital ratio actually warrants such treatment.

In addition to restrictions  and sanctions  imposed under the prompt  corrective
action provisions,  commercial banking organizations may be subject to potential
enforcement actions by the federal regulators for unsafe or unsound practices in
conducting  their  businesses or for violations of any law, rule,  regulation or
any condition imposed in writing by the agency or any written agreement with the
agency.  Enforcement  actions may include the  imposition  of a  conservator  or
receiver,  the  issuance  of a cease and  desist  order  that can be  judicially
enforced,  the termination of insurance of deposits (in the case of a depository
institution),   the  imposition  of  civil  money  penalties,  the  issuance  of
directives to increase capital,  the issuance of formal and informal agreements,
the issuance of removal and  prohibition  orders against  institution-affiliated
parties and the enforcement of such actions  through  injunctions or restraining
orders  based upon a judicial  determination  that the agency would be harmed if
such equitable relief was not granted.


                                       12




      Premiums  for Deposit  Insurance.  The FDIC has  implemented  a risk-based
assessment  system,  under  which an  institution's  deposit  insurance  premium
assessment  is based on the  probability  that the deposit  insurance  fund will
incur a loss with  respect to the  institution,  the  likely  amount of any such
loss, and the revenue needs of the deposit insurance fund.

      Under this risk-based assessment system, banks are categorized into one of
three  capital  categories  (well  capitalized,   adequately  capitalized,   and
undercapitalized)  and one of three categories based on supervisory  evaluations
by its  primary  federal  regulatory.  The  three  supervisory  categories  are:
financially  sound  with only a few minor  weaknesses  (Group  A),  demonstrates
weaknesses that could result in significant deterioration (Group B), and poses a
substantial  probability  of loss (Group C). The capital ratios used by the FDIC
to define well capitalized,  adequately capitalized and undercapitalized are the
same in the FDIC's prompt corrective action  regulations.  As of March 31, 2004,
the  most  recent  notification  from the  FDIC  and the  State  of  Connecticut
Department  of  Banking  categorized  the  Bank as well  capitalized  under  the
regulatory  framework for prompt corrective  action.  There are no conditions or
events that management believes have changed the Bank's category.

      FDIC insurance of deposits may be terminated by the FDIC, after notice and
hearing,  upon finding by the FDIC that the insured  institution  has engaged in
unsafe or unsound practices, or is in an unsafe or unsound condition to continue
operations, or has violated any applicable law, regulation, rule or order of, or
conditions imposed by, the FDIC.

      Safety and Soundness Standards.  Federal law requires each federal banking
agency to prescribe for depository institutions under its jurisdiction standards
relating to, among other  things:  internal  controls;  information  systems and
audit systems;  loan documentation;  credit  underwriting;  interest rate risk ;
asset growth;  compensation;  fees and benefits;  and such other operational and
managerial  standards  as the agency  deems  appropriate.  The  federal  banking
agencies have promulgated  regulations and Interagency  Guidelines  Establishing
Standards for Safety and Soundness (the  "Guidelines") to implement these safety
and  soundness  standards.  The  Guidelines  set forth the safety and  soundness
standards that the federal banking agencies use to identify and address problems
at  insured  depository   institutions  before  capital  becomes  impaired.  The
Guidelines  address internal  controls and information  systems;  internal audit
system;  credit underwriting;  loan documentation;  interest rate risk exposure;
asset quality; earnings and compensation;  fees and benefits. If the appropriate
federal  banking  agency  determines  that an  institution  fails  to  meet  any
standards  prescribed by the Guidelines,  the agency may require the institution
to submit to the  agency  an  acceptable  plan to  achieve  compliance  with the
standard set by the FDIA.

      The federal banking agencies also have adopted regulations for real estate
lending prescribing uniform guidelines for real estate lending.  The regulations
require insured depository  institutions to adopt written policies  establishing
standards,  consistent with such guidelines, for extensions of credit secured by
real estate. The policies must address loan portfolio  management,  underwriting
standards  and loan to value  limits that do not exceed the  supervisory  limits
prescribed by the regulations.

      Community  Reinvestment Act. Under the Community Reinvestment Act ("CRA"),
as implemented by FDIC  regulations,  the Bank has a continuing and  affirmative
obligation  consistent with its safe and sound operation to help meet the credit
needs of its entire community,  including low and moderate income neighborhoods.
The CRA does  not  prescribe  specific  lending  requirements  or  programs  for
financial institutions nor does it limit an institution's  discretion to develop
the types of  products  and  services  that it  believes  are best suited to its
particular  community,  consistent  with the CRA. The CRA requires the FDIC,  in
connection  with its  examination  of a  depository  institution,  to assess the
institution's  record of meeting the credit needs of its  community  and to take
such record  into  account in its  evaluation  of certain  applications  by such
institution.  The FDIC is  required  to  provide a written  evaluation  and make
public  disclosure of an institution's  CRA performance  utilizing a four-tiered
descriptive rating system. Institutions are evaluated and rated by the FDIC as


                                       13




"Outstanding,"   "Satisfactory,"   "Needs  to  Improve,"  or  "Substantial   Non
Compliance." Failure to receive at least a "Satisfactory"  rating may inhibit an
institution from undertaking certain activities, including acquisitions or other
financial institutions, which require regulatory approval based, in part, on CRA
compliance considerations.  In its CRA evaluation, dated July 14, 2003, the Bank
was rated as "Satisfactory."

      Transactions with Affiliates.  Sections 23A and 23B of the Federal Reserve
Act restrict transactions between a bank and an affiliated company,  including a
parent bank  holding  company.  The Bank is subject to certain  restrictions  on
loans to  affiliated  companies,  on  investments  in the  stock  or  securities
thereof,  on the taking of such stock or securities  as collateral  for loans to
any  borrower,  and on the  issuance of a guarantee or letter of credit on their
behalf.  Among  other  things,  these  restrictions  limit  the  amount  of such
transactions, require collateral in prescribed amounts for extensions of credit,
prohibit the  purchase of low quality  assets and require that the terms of such
transactions be substantially  equivalent to terms of similar  transactions with
nonaffiliates. Generally, the Bank is limited in its extensions of credit to any
affiliate to 10% of the Bank's  capital and in its  extensions  of credit to all
affiliates to 20% of the Bank's capital.

      Customer Information Security. The FDIC and other bank regulatory agencies
have  adopted   guidelines   (the  "Security   Guidelines")   for   safeguarding
confidential,  personal customer  information.  The Security  Guidelines require
each financial  institution,  under the supervision and ongoing oversight of its
board of directors or an appropriate committee thereof, to create, implement and
maintain a comprehensive written information security program designed to ensure
the security and  confidentiality of customer  information,  protect against any
anticipated threats or hazards to the security or integrity of such information,
and protect against unauthorized access to or use of such information that could
result in substantial harm or inconvenience to any customer.

      Privacy.  Financial  institutions  are required to implement  policies and
procedures  regarding the  disclosure of nonpublic  personal  information  about
consumers to  nonaffiliated  third  parties.  In general,  the statute  requires
explanations to consumers on policies and procedures regarding the disclosure of
such nonpublic personal  information,  and, except as otherwise required by law,
prohibits  disclosing  such  information  except as  provided  in the  financial
institution's policies and procedures.

      USA  PATRIOT  Act.  The  Uniting and  Strengthening  America by  Providing
Appropriate Tools Required to Intercept and Obstruct  Terrorism Act of 2001 (the
"Patriot  Act"),  designed to deny  terrorists  and others the ability to obtain
access to the United States financial system,  has significant  implications for
depository  institutions,  brokers-dealers  and other businesses involved in the
transfer of money. The Patriot Act, as implemented by various federal regulatory
agencies,  requires financial  institutions,  including Bancorp and the Bank, to
implement new policies and procedures or amend existing  policies and procedures
with  respect  to,  among  other  matters,  anti-money  laundering,  compliance,
suspicious  activity and currency  transaction  reporting,  and due diligence on
customers.   The  Patriot  Act  and  its  underlying   regulations  also  permit
information   sharing  for   counter-terrorist   purposes  between  federal  law
enforcement  agencies and  financial  institutions,  as well as among  financial
institutions,  subject to certain  conditions,  and require the Federal  Reserve
Board (and other federal banking  agencies) to evaluate the  effectiveness of an
applicant in combating money laundering activities when considering applications
filed under the BHC Act or the Bank Merger Act.


                                       14




Item 2. Description of Property.
------- -------------------------

         Bancorp  executed a lease for a free-standing  building  located at 215
Church Street,  New Haven,  Connecticut,  in the central  business and financial
district  of New  Haven.  The  lease  was  assigned  to  The  Bank  of  Southern
Connecticut,  and the Bank assumed all obligations thereunder. The location is a
former bank branch,  which has been renovated for use as the headquarters of the
Bank and  Bancorp.  The  building has a drive-up  teller,  an  automated  teller
machine, two vaults and a night deposit drop.

         The  lease is for an  initial  term of five  years  and  three  months,
commencing  April 11,  2001  with an option to extend  the lease for up to three
additional  terms of five  years.  There was no base rent  payable for the first
three  months of the initial  term and monthly  rent was $4,117  until August 1,
2001.  The annual  base rent  during the  balance  of the  initial  term will be
$107,400  for the first year and  increases  each year to $125,500 for the fifth
year. The base rent for the option periods is also fixed in the lease.  The Bank
is  responsible  for all costs to maintain the building,  other than  structural
repairs,  and for all real estate taxes. The Bank, as Bancorp's  assignee,  will
have a right of first refusal to purchase the building.

         To  the  extent  that  the  building  contains  space  not  needed  for
operations,  the Bank expects to sublease such excess to the extent practicable.
The Bank of Southern  Connecticut had subleased  approximately 1,045 square feet
to Laydon and Company, LLC, an entity owned by Elmer A. Laydon, the son of Elmer
F. Laydon, one of Bancorp's directors.

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



          The Bank of Southern  Connecticut  entered  into a lease  agreement on
August  7,  2002 to lease  the  facility  at 445  West  Main  Street,  Branford,
Connecticut,  the site of the  Branford  branch  which  opened for  business  on
October 7, 2002.

         The Branford branch lease is for an initial term of five years, with an
option to extend the lease for up to three  additional  terms of five years. The
base  rent  payable  for the  initial  term and  monthly  rent is  $3,095  until
September 30, 2007. The base rent for the option periods  increases and is fixed
in the lease.  The Bank is  responsible  for all costs to maintain the building,
other than structural repairs, and for all real estate taxes.

         On  August  15,  2002 the Bank  also  purchased  an  additional  branch
facility at 1475 Whalley Avenue, New Haven,  Connecticut,  the site of the Amity
branch location which opened March 24, 2003.

         On January 14, 2004 Bancorp entered into a lease agreement to lease the
facility at 15 Masonic Street, New London, Connecticut, the site of the proposed
TBSEC.  Pending regulatory  approval of TBSEC, the facility is in the process of
being improved to accommodate the new bank, which is expected to be completed in
early April of 2005. Improvements, furnishings and equipment are estimated to be
$363,000.  TBSEC is expected to  commence  operations  during the second half of
2005. The Lease is for an initial term of five years, with three successive five
year option periods.  Base rent is $45,580  annually until January 14, 2009. The
base rent for the option years is subject to increases.  Bancorp is  responsible
for pro rata allocations for taxes, utilities, common facility charges and other
customary  tenant  expenses  of the  premises.  Upon  the  commencement  of bank
operations, it is Bancorp's intention to assign the lease to TBSEC.

         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


                                       15




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.  During  2004,  the  Bank  filed  applications  to  the  Connecticut
Department of Banking and the FDIC to establish  bank  operations at the Clinton
location.  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 was
withdrawn pending completion of the acquisition of the property. Bancorp intends
that  Bancorp or the Bank will  improve  the  facility  to  accommodate  banking
services.  The costs of such improvements have not been fully determined at this
time.  Development  of the  property  is expected to begin in the second half of
2005,  at which  time the Bank  will  reapply  with the FDIC for  permission  to
establish the Clinton branch.


Item 3.       Legal Proceedings.
-------       ------------------

      There are no legal  proceedings  currently  pending or threatened  against
Bancorp,  its  subsidiaries  or  their  property.  Bancorp  is not  aware of any
proceeding  contemplated  by  a  governmental  entity  involving  Bancorp  or  a
subsidiary.



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

      No matter was submitted to a vote of  shareholders  of Bancorp  during the
fourth quarter of the fiscal year covered by this Form 10-KSB.

                                     PART II
                                     -------

Item 5.       Market for Common Equity, Related Stockholder Matters and Small
-------       ---------------------------------------------------------------
              Business Issuer Purchases Of Equity Securities.
              -----------------------------------------------

         Bancorp's  Common Stock has been quoted on the American  Stock Exchange
under the symbol "SSE" since June 17, 2004. Prior to that date, Bancorp's Common
Stock was quoted on the OTC Bulletin Board under the symbol "SCNO".


                                       16




         The following  table sets forth the high and low sales price* per share
of Bancorp's  Common Stock, as reported on Bloomberg Market Data System (TM) for
the last two years:

(The prices listed may not reflect actual transactions.)


      Quarter Ended                  High               Low
      -------------              -------------      ------------
March 31,2004                          $11.70            $ 7.95
June 30, 2004                          $ 9.80            $ 7.95
September 30, 2004                     $ 8.75            $ 7.55
December 31, 2004                      $ 8.53            $ 8.16


March 31,2003                          $ 7.50            $ 7.09
June 30, 2003                          $ 9.77            $ 7.00
September 30, 2003                     $ 9.36            $ 7.86
December 31, 2003                      $ 9.09            $ 7.86


         *2003 share prices have been adjusted to reflect the 10% stock dividend
declared January 13, 2004.

Holders
-------

         There  were  approximately  114  registered  shareholders  of record of
Bancorp's Common Stock as of March 14, 2005.

Dividends
---------

         No cash  dividends  have been  declared to date by Bancorp.  Management
expects that earnings,  if any, will be retained and that no cash dividends will
be paid in the near future. Bancorp may, however, declare stock dividends at the
discretion of its Board of Directors.  Bancorp  declared a 10% stock dividend on
January 13, 2004 to shareholders  of record as January 30, 2004.  Bancorp issued
96,653 shares in connection with the stock dividend.

         Bancorp's sole operating  subsidiary is the Bank.  Bancorp is dependent
upon the ability of the Bank to declare and pay dividends to Bancorp. The Bank's
ability to  declare  dividends  is  dependent  upon the  Bank's  ability to earn
profits and to maintain  acceptable  capital ratios,  as well as meet regulatory
requirements and remain compliant with banking law.

         The policy of the  Connecticut  Banking  Commissioner  is to not permit
payment  of  any  cash  dividends  prior  to  recapture  of   organization   and
pre-operating  expenses  from  operating  profits.  In  addition,  the  Bank  is
prohibited by Connecticut law from declaring a cash dividend on its Common Stock
without prior approval of the Connecticut  Banking  Commissioner except from its
net profits for that year and any  retained  net  profits of the  preceding  two
years.  "Net  profits" is defined as the  remainder of all earnings from current
operations. In some instances,  further restrictions on dividends may be imposed
by the  FDIC.  However,  during  2002,  the  Bank  requested,  and was  granted,
permission from the State of Connecticut Department of Banking, to pay a special
cash  dividend to Bancorp in the amount of  $200,000.  At December  31, 2004 and
2003, no cash dividends may be declared by the Bank without regulatory approval.

         The  payment of  dividends  by the Bank may also be  affected  by other
factors,  such  as the  requirement  to  maintain  capital  in  accordance  with
regulatory   guidelines.   If,  in  the  opinion  of  the  Connecticut   Banking
Commissioner,  the Bank were  engaged  in or was about to engage in an unsafe or
unsound practice,  the 

                                       17




Commissioner  could require,  after notice and a hearing,  the Bank to cease and
desist from the  practice.  The federal  banking  agencies have  indicated  that
paying  dividends  that  deplete a depository  institution's  capital base to an
inadequate  level would be an unsafe and  unsound  banking  practice.  Under the
Federal Deposit  Insurance  Corporation  Improvements  Act of 1991, a depository
institution  may not pay any  dividend  if  payment  would  cause  it to  become
undercapitalized  or if it already is  undercapitalized.  Moreover,  the federal
banking  agencies have issued policy  statements  that provide that bank holding
companies and insured banks should  generally  only pay dividends out of current
operating earnings.

                      Equity Compensation Plan Information

         The  following  schedule  provides  information  with  respect  to  the
compensation plans (including individual compensation  arrangements) under which
equity  securities  of Bancorp are  authorized  for  issuance as of December 31,
2004:



                                                                                                    
------------------------------------------------------------------------------------------------------------------------
         Plan Category                Number of securities to          Weighted-average            Number of securities
                                      be issued upon exercise          exercise price of         remaining available for
                                      of outstanding options,        outstanding options,         future issuance under
                                        warrants and rights           warrants and rights          equity compensation
                                                (a)                           (b)                    plans (excluding
                                                                                                 securities reflected in
                                                                                                        column (a)
------------------------------------------------------------------------------------------------------------------------
Equity Compensation Plan                      346,507                        $8.43                        83,173
approved by security
holders
------------------------------------------------------------------------------------------------------------------------
Equity Compensation Plan                      73,509                        $10.91                          0
not approved by security
holders (1)
------------------------------------------------------------------------------------------------------------------------
Total                                         420,016                        $8.86                        83,173
------------------------------------------------------------------------------------------------------------------------


      Bancorp  adopted a 2001  Warrant Plan and 2001  Supplemental  Warrant Plan
(collectively,  the "Warrant Plans") on April 11, 2001 and October 16, 2001. The
Warrant Plans were not approved by security  holders.  Under the Warrant  Plans,
each director of Bancorp,  other than Mr. Joseph V. Ciaburri,  and each director
of the Bank who is not a director of Bancorp,  as of the initial public offering
of  Bancorp in July 2001,  received a warrant to  purchase  one share of Bancorp
common stock for each four shares  purchased in the offering by such director or
members of such director's immediate family. Under the 2001 Supplemental Warrant
Plan, certain organizers of Bancorp who are not directors, officers or employees
of  Bancorp  or the Bank  but who made  contributions  to  Bancorp's  enterprise
received a warrant to purchase  one share of Bancorp  common stock for each five
shares  purchased  in the  offering  by such  person or member of such  person's
immediate  family.  The warrants have a term of ten years. The exercise price of
the warrants is $10.91,  the price at which  Bancorp's  common stock was sold in
the  initial  public  offering,  as  adjusted  for the  January  2004 10%  stock
dividend.  They became  exercisable as to 40%, 30% and 40% of the shares covered
thereby on the first, second and third anniversary of the closing of the initial
public offering of Bancorp,  respectively.  In the event of a change in control,
the warrants will become exercisable in full.


                                       18




Recent Sales of Unregistered Securities
---------------------------------------

         Bancorp has not sold unregistered securities.


Repurchase of Securities
------------------------

         Bancorp has not repurchased any of its securities.


Item 6. Management's Discussion and Analysis or Plan of Operation.
------- -----------------------------------------------------------


      The following  discussion is intended to assist you in  understanding  the
financial  condition  and results of  operations  of Bancorp  and the Bank,  and
should be read in conjunction  with the  consolidated  financial  statements and
related notes beginning on page F-3.

Overview

      Southern  Connecticut  Bancorp is a bank holding company  headquartered in
New Haven,  Connecticut  that was  incorporated  on November 8, 2000.  Bancorp's
strategic  objective is to serve as a bank holding  company for community  based
commercial  banks serving the greater New Haven and greater New London  markets,
as well as the  approximately 45 miles of coastal towns and communities  located
between these two cities and extending to Rhode Island.

      Bancorp  owns  100%  of  the  capital   stock  of  The  Bank  of  Southern
Connecticut,  a  Connecticut-chartered  bank with its headquarters in New Haven,
Connecticut,  which commenced  operations on October 1, 2001 after receiving its
Final  Certificate of Authority  from the State of  Connecticut  and its deposit
insurance  from the FDIC.  Bancorp  has  received  a  temporary  certificate  of
authority from the State of Connecticut to charter a second,  wholly-owned  bank
to be headquartered in New London,  Connecticut.  The  establishment of TBSEC is
subject  to  receipt of final  approval  from the  Department  of  Banking,  the
approval  of deposit  insurance  from the FDIC and the  approval  of the Federal
Reserve Board; as further described in "Description of Business - Background" on
page 4. Subject to these  approvals,  the New London based bank, to be named The
Bank of Southeastern Connecticut, is expected to be open for business during the
second half of 2005 and will be staffed,  managed and  operated in a  comparable
manner to the Bank.

      Bancorp's  net loss for  fiscal  year  2004 was  $98,000,  a  decrease  of
$500,000 from the net loss of $598,000 in fiscal year 2003.  The decrease in the
net  loss  from  2003  to  2004  reflects  increased  net  interest  income  and
non-interest  income (from fees and other  income,  including  referral fees and
gains on sale of loan  participations  related to SBA  guaranteed  loans) during
2004 due to increased  average earning assets in 2004 in comparison to 2003, and
a larger average volume of customer  accounts and higher  transaction  volume in
2004 as well.  Increases in  non-interest  expense in 2004 in comparison to 2003
were due to increased asset and deposit volumes as well as to the development of
infrastructure  to  support  expanded  operations,  increased  provision  to the
allowance  for loan  losses,  and the cost of  developing  the  proposed  TBSEC,
partially  offset the  increased  revenue from net  interest  income and fee and
other income.

      The Bank offers a wide range of services to businesses,  professionals and
individuals.  The  Bank  focuses  on  serving  the  banking  needs  of  small to
medium-sized  businesses  in its  geographic  areas.  The Bank makes  commercial
loans, real estate and construction  loans,  consumer loans and accepts savings,
time and demand  deposits  and  provides a broad range of other  services to its
customers, either directly or through third parties.


                                       19




The Bank derives  revenues  principally  from interest  earned on loans and fees
from other banking-related  services.  The operations of the Bank are influenced
significantly  by general  economic  conditions  and by  policies  of  financial
institution regulatory agencies,  primarily the Connecticut Banking Commissioner
and the  FDIC.  Bancorp's  cost of  funds is  influenced  by  interest  rates on
competing  investments and general market interest rates. Lending activities are
affected  by the demand for  financing  of real estate and other types of loans,
which in turn is affected by the interest rates at which such  financings may be
offered.


Year Ended December 31, 2004 Compared to December 31, 2003
Financial Condition

Operating Data                                2004            2003
---------------------------------------  --------------- ---------------
Interest income                              $3,949,111      $2,512,086
Interest expense                                792,767         574,795
Net interest income                           3,156,344       1,937,291
Provision for loan losses                       341,108         213,100
Noninterest income                              945,975         496,332
Noninterest expenses                          3,859,495       2,818,450
Net loss                                        (98,284)       (597,927)
Basic and diluted loss per share                  (0.05)          (0.56)

Balance sheet data
---------------------------------------
Cash and due from banks                      $1,986,193      $1,147,883
Federal funds sold                            5,385,000         966,000
Short-term investments                        8,372,689         454,115
Investment securities                        11,371,894       8,478,068
Loans, net                                   49,763,952      40,818,718
Total assets                                 81,694,743      56,386,040
Total Deposits                               58,700,377      47,273,875
Repurchase agreements                           827,031         339,752
Total shareholders equity                    20,697,727       7,314,302



Assets

         Bancorp's  total assets were $81.7  million as of December 31, 2004, an
increase of $25.3 million over December 31, 2003.  Earning assets comprise $75.8
million of the total asset volume, and consist of Federal funds sold, short-term
investments,  securities and loans, a $24.6 million increase from 2003.  Bancorp
has maintained liquidity by maintaining balances in overnight Federal funds sold
and in short-term  investments,  primarily money market mutual funds, to provide
funding for higher yielding loans as they are approved. As of December 31, 2004,
Federal  funds  sold  balances  were $5.4  million  and  short-term  investments
balances were $8.4 million.  Bank investment  securities classified as available
for sale were $11.4  million and $8.5  million as of December 31, 2004 and 2003,
respectively. The gross loan portfolio was $50.5 million and $41.2 million as of
December 31, 2004 and 2003 respectively, a net increase of $9.3 million.

         The earning asset increase in 2004 has been partially funded by deposit
growth  within the Bank's  market area.  Deposits  were $58.7  million and $47.3
million as of December 31, 2004 and 2003  respectively,  a net increase of $11.4
million.  The mix of  deposits as of December  31,  2004  includes  non-interest
bearing checking accounts of $17.3 million,  interest- bearing checking deposits
of $8.7  million,  savings  deposits of $3.3 million,  money market  deposits of
$20.6  million,  as well as time  certificates  of deposit of $8.8 million.  The
deposit mix 



                                       20




between 2004 and 2003 has not substantially  changed, other than the
reduction in the time deposit  component due to a marketing  de-emphasis of this
product. The Bank has not accepted brokered deposits.

Investments

         The following  table presents the maturity  distribution  of investment
securities  at  December  31,  2004  and  the  weighted  average  yield  of such
securities.  The weighted  average yields were calculated based on the amortized
cost and effective yields to maturity of each security.



                                                                                                      

                                                 One Year        After Five
                                 One Year         Through        but Within        Over            No
Available for sale               or Less         Five Years      Ten Years       Ten Years      Maturity         Total
---------------------------- ---------------- ---------------- --------------- -------------- ------------- ----------------
U. S. Government sponsored
 agency obligations                $ 998,097      $ 6,494,857      $3,199,640       $500,000      $      -      $11,192,594
Mortgage-backed securities                 -                -               -              -       396,036          396,036
                             ---------------- ---------------- --------------- -------------- ------------- ----------------
Total                              $ 998,097      $ 6,494,857      $3,199,640       $500,000      $396,036      $11,588,630
                             ================ ================ =============== ============== ============= ================




The  following  table  presents a summary  of  investments  for any issuer  that
exceeds 10% of shareholders' equity at December 31, 2004.

                                                 Amortized            Fair
                                                   Cost              Value
                                             ------------------ ---------------
Federal National Mortgage Association               $3,997,326      $3,932,190
Federal Home Loan Bank                               3,797,171       3,730,910
Federal Home Loan Mortgage Corporation               3,728,373       3,644,740



Loans

         The Bank's net loan  portfolio  was $49.8 million at December 31, 2004.
Loan demand has been  significant  throughout  the year. The net loan to deposit
ratio as of December 31, 2004 was 84.9%. In comparison,  the net loan to deposit
ratio as of December 31, 2003 was 86.3%. Bancorp's current target for this ratio
is 80% to 85%,  and  attributes  the year end 2004  ratio to the  success of the
Bank's loan business development program to small to medium businesses,  as well
as an improving economy, in generating loan demand. Management believes that the
ratio will  generally  remain  within  this band over time as the Bank's  branch
system  deposit base grows and  additional  lending  capacity is developed.  The
deployment of new deposit funds into the loan  portfolio has produced a positive
impact on net interest  spread.  See the table  depicting  the  Distribution  of
Assets,  Liabilities  and  Shareholders'  Equity;  Interest  Rates and  Interest
Differential  on Page 26 of this  Form  10-KSB.  There are no  significant  loan
concentrations in the loan portfolio.

         The  following  table  presents  the  maturities  of loans in Bancorp's
portfolio at December 31, 2004 by type of loan, and the  sensitivities  of loans
to changes in interest rates:




                                       21









                                                                                                  

                                                       Due after
                                       Due in           one year
                                      one year          through         Due after
(Thousands of dollars)                or less          five years       five years         Total        % of Total
------------------------------------------------------------------------------------------------------- -------------

Commercial loans secured
  by real estate                       $ 5,763,400       $14,904,778      $1,794,185       $22,462,363        44.36%
Commercial loans                        17,897,241         6,263,476         257,741        24,418,458        48.22%
Construction loans                       2,232,461            44,357               -         2,276,818         4.50%
Consumer home equity                       421,399           432,459               -           853,858         1.69%
Consumer installment                       238,660           386,670               -           625,330         1.23%
                                  ----------------- ----------------- --------------- ----------------- -------------
Total                                  $26,553,161       $22,031,740      $2,051,926       $50,636,827       100.00%
                                  ================= ================= =============== ================= =============

Fixed rate loans                       $ 1,490,673       $ 2,622,407      $2,051,926       $ 6,165,006
Variable rate loans                     25,062,488        19,409,333               -        44,471,821
                                  ----------------- ----------------- --------------- -----------------
Total                                  $26,553,161       $22,031,740      $2,051,926       $50,636,827
                                  ================= ================= =============== =================




Critical Accounting Policy

         In the  ordinary  course  of  business,  Bancorp  has made a number  of
estimates and  assumptions  relating to reporting the 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.  Bancorp has reviewed this critical accounting policy and
estimates  with  its  audit  committee.  Refer  to the  discussion  below  under
"Allowance for Loan Losses" and Note 1 to the consolidated  financial statements
for a detailed  description of our estimation process and methodology related to
the allowance for loan losses.


Allowance for Loan Losses

         The allowance for loan losses is established as losses are estimated to
have occurred through a provision for loan losses charged to earnings. Loans are
charged against the allowance when management believes the uncollectibility of a
loan balance is confirmed.  Subsequent  recoveries,  if any, are credited to the
allowance.

         The  allowance  for loan  losses is  evaluated  on a  regular  basis by
management and is based upon management's  periodic review of the collectibility
of the loans in light of  historical  experience,  the  nature and volume of the
loan portfolio,  adverse  situations  that may affect the borrower's  ability to
repay,  estimated  value of any underlying  collateral  and prevailing  economic
conditions.  This evaluation is inherently  subjective as it requires  estimates
that  are  susceptible  to  significant  revision  as more  information  becomes
available.

         The allowance consists of specific, general and unallocated components.
The  specific   component  relates  to  loans  that  are  classified   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  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.



                                       22



         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 upon this evaluation,  management believes the allowance for loan
losses of $752,000 or 1.49% of gross  loans at  December  31, 2004 is  adequate,
under  prevailing  economic  conditions,  to absorb losses on existing loans. At
December 31, 2003,  the  allowance  for loan loss was $421,000 or 1.02% of gross
loans outstanding. The increase in the allowance is attributable to management's
assessment of the relevant factors  impacting the quality of the loan portfolio,
particularly  the increase in the Bank's  non-performing  loans to approximately
$227,000 in the fourth quarter of 2004,  including one impaired loan requiring a
specific allowance of $107,000.

         The  accrual  of  interest  income  on loans is  discontinued  whenever
reasonable doubt exists as to its  collectibility  and generally is discontinued
when  loans  are past due 90 days as to either  principal  or  interest,  or are
otherwise  considered   impaired.   When  the  accrual  of  interest  income  is
discontinued,  all  previously  accrued  and  uncollected  interest  is reversed
against  interest  income.  The accrual of interest on loans past due 90 days or
more  may be  continued  if the loan is well  secured,  and it is  believed  all
principal and accrued interest income due on the loan will be realized,  and the
loan is in the  process of  collection.  A  non-accrual  loan is  restored to an
accrual status when it is no longer  delinquent and  collectibility  of interest
and principal is no longer in doubt.

         Management  considers all  non-accrual  loans,  other loans past due 90
days or more, based on contractual terms, and restructured loans to be impaired.
In most cases, loan payments that are past due less than 90 days and the related
loans are not considered to be impaired.  Bancorp considers consumer installment
loans to be pools of smaller balance  homogeneous  loans, which are collectively
evaluated for impairment.



                                                                                              
                                                                              As of December 31,
                                                                        --------------------------------
                                                                             2004            2003
                                                                        --------------- ----------------
Balance at beginning of period                                               $ 421,144        $ 232,000
Charge-offs                                                                    (28,976)         (24,572)
Recoveries                                                                      19,118              616
Provision charged to operations                                                341,108          213,100
                                                                        --------------- ----------------
Balance at end of period                                                     $ 752,394        $ 421,144
                                                                        =============== ================


Net charge-offs to average loans                                                  .02%             .08%
                                                                        =============== ================




                                       23










                                                                                                  

                                                                2004                            2003
                                                  ------------------------------- --------------------------------
                                                                Percent of                       Percent of
                                                                Loans in Each                    Loans in Each
                                                                Category to                      Category to
                                                    Balance     Total Loans          Balance     Total Loans
                                                  ------------- ----------------- -------------- -----------------
Commercial loans secured by real estate               $311,218            44.36%       $165,986            43.66%
Commercial loans                                       338,319            48.22%        192,075            44.98%
Construction loans                                      31,545             4.50%         35,589             3.63%
Residential mortgages                                        -             0.00%          4,833             2.29%
Consumer home equity loans                              11,830             1.69%          1,300             2.52%
Consumer installment loans                               8,664             1.23%         21,361             2.92%
Unallocated                                             50,818             0.00%              -
                                                  ------------- ----------------- -------------- -----------------
                                                      $752,394           100.00%       $421,144           100.00%
                                                  ============= ================= ============== =================



Non-Accrual, Past Due and Restructured Loans

         Non-accrual  loans at December 31, 2004 and 2003  totaled  $227,358 and
$94,063 respectively. In 2004 and 2003, there were no loans considered "troubled
debt  restructurings"  and no loans  greater  than 90 days  past  due and  still
accruing interest.

Potential Problem Loans

         Other than loans  identified as  non-accrual  at December 31, 2004, the
Bank had no material loans as to which  management has significant  doubts as to
the ability of the borrower to comply with the present repayment terms.

Deposits

         Total  deposits were $58.7 million at December 31, 2004, an increase of
$11.4 million in  comparison to total  deposits as of December 31, 2003 of $47.3
million. The deposit total at December 31, 2004 consists of non-interest bearing
checking of $17.3 million  (29.5%),  interest  bearing checking and money market
deposits of $29.3 million  (50.0%),  savings deposits of $3.3 million (5.6%) and
certificates  of deposit of $8.8 million  (14.9%).  In 2004 the Bank  emphasized
growth in core  non-interest  checking  accounts  and related  interest  bearing
checking,  money market deposit, and savings accounts and was less aggressive in
attracting  higher cost time  deposits.  The Bank has not  accepted any brokered
deposits and has no present plans to review this policy.

         The Bank  continues  to offer  competitive  interest  rates in the very
competitive New Haven County marketplace in order to fund expected loan growth.


                                       24




As of December 31, 2004 the Bank's maturities of time deposits were:


                                   $100,000      Less than
                                  or greater      $100,000          Totals
                                  ----------      --------          ------
(Thousands of dollars)

Three months or less                $  2,230      $     858        $  3,088
Over three months to one year          2,616          1,413           4,029
Over one year                            665            971           1,636
                                    --------      ---------        --------
                                    $  5,511      $   3,242        $  8,753
                                    ========      =========        ========


Other

         The increase in cash and due from banks is due to end of day settlement
activity  between the Bank and other  financial  institutions as of the close of
business on December 31, 2004, and primarily represents checks deposited subject
to customary  Federal  Reserve System  inter-bank  collection,  typically of one
business day duration.

         The  increase  in loans  held  for sale is due to The Bank of  Southern
Connecticut's  program of selling  participations  in SBA guaranteed  loans.  At
December 31, 2004,  $99,000 of SBA guaranteed  portion of loans were  originated
and held for sale by the Bank. At December 31, 2003,  the Bank held no loans for
sale.

         The increase in Premises and  equipment,  net, is primarily  due to the
ongoing  remodeling  of the New London  site for TBSEC.  At December  31,  2004,
$141,000 of  improvements  had been  completed  in that  facility.  In addition,
$11,353 of  equipment  for TBSEC had been  purchased  and Bancorp has  deposited
$25,000 with the seller of the proposed  Clinton  branch office  property of the
Bank.

         In September,  2002, the Bank began offering  repurchase  agreements to
customers,  which are  classified as secured  borrowings,  and generally  mature
within one to three days from the transaction  date.  Repurchase  agreements are
recorded at the amount of cash received in connection with the transaction.  The
Bank may be required to provide  additional  collateral  based on the changes in
fair value of the  underlying  securities.  At  December  31,  2004,  repurchase
agreement  liabilities totaled $827,000 in comparison to $340,000 as of December
31, 2003.

            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
years ended December 31, 2004 and 2003.


                                       25





                                                                        

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


                                         2004                         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 (1)                 $ 47,680  $ 3,542    7.43%   $ 29,091  $ 2,224    7.64%       $ 1,318
    Short-term investments       3,895       55    1.41%        993        7    0.70%            48
    Investments                 10,687      269    2.52%      8,747      256    2.93%            13
    Federal funds sold           6,064       83    1.37%      2,379       25    1.05%            58
                              -------- ---------           --------- --------           ------------
Total interest earning assets   68,326    3,949    5.78%     41,210    2,512    6.10%         1,437
                                        --------  -------            --------  ------   ------------
                                                                                       
Cash and due from banks            992                        1,396                    
Premises and equipment, net      3,403                        3,381                    
Allowance for loan losses         (483)                        (303)                   
Other                            1,256                        1,068                    
                              ---------                    ---------                   
Total assets                  $ 73,494                     $ 46,752                    
                              =========                    =========                   
                                                                                       
Interest bearing liabilities                                                           
    Time certificates         $ 11,441      245    2.14%   $  6,534      166    2.54%            79
    Savings deposits             3,097       38    1.23%      1,984       21    1.06%            17
    Money market /                                                                     
     checking deposits          26,170      330    1.26%     18,381      211    1.15%           119
    Capital lease obligations    1,190      171   14.37%      1,191      169   14.19%             2
    Repurchase agreements        1,336        9    0.67%        914        8    0.88%             1
                              -------- ---------           --------- --------           ------------
Total interest bearing                                                                 
 liabilities                    43,234      793    1.83%     29,004      575    1.98%           218
                                        --------  -------            --------  -------  ------------
                                                                                       
Non-interest bearing deposits   15,453                        9,645                    
Accrued expenses and                                                                   
     other liabilities             423                          357                    
Shareholder's equity            14,384                        7,746                    
                              --------                     ---------                   
Total liabilities and equity  $ 73,494                     $ 46,752                    
                              ========                     =========                   
                                                                                       
Net interest income                     $ 3,156                      $ 1,937                $ 1,219
                                        ========                     ========           ============
                                                                                       
Interest spread                                    3.95%                        4.12%  
                                                  =======                      ======= 
Interest margin                                    4.62%                        4.70%  
                                                  =======                      ======= 
                                                                                      
(1) Includes nonaccruing loans.





                                       26







     RATE VOLUME VARIANCE ANALYSIS

         The  following  table  summarizes  the variance in interest  income and
expense for 2004 and 2003 resulting from changes in assets and  liabilities  and
fluctuations  in interest rates earned and paid. The changes in interest  income
and expense  attributable  to both rate and volume have been  allocated  to both
rate and volume on a pro rata basis.

                                            2004 vs 2003
                                    -----------------------------
                                     Variance due to:
                                    ----------------
(Dollars in thousands)                Volume  Rate        Total
--------------------------          ----------------    ---------
Interest earning assets
    Loans                           $1,381    $ (63)     $ 1,318
    Short-term investments               4       44           48
    Investments                         52      (39)          13
    Federal funds sold                  30       28           58
                                    -------   ------    ---------
Total interest earning assets        1,467      (30)       1,437
                                    -------   ------    ---------

Interest bearing liabilities
    Time certificates                  108      (29)          79
    Savings deposits                    10        7           17
    Money market / checking deposits    83       36          119
    Capital lease obligations            -        2            2
    Repurchase agreements                3       (2)           1
                                    -------   ------    ---------
Total interest bearing liabilities     204       14          218
                                    -------   ------    ---------
Net interest income                 $1,263    $ (44)     $ 1,219
                                    =======   ======    =========


         The improvements  realized in net interest income during 2004 primarily
reflect  substantial  increased  earning  asset volume over 2003, as the average
earning  assets in 2004 of $68.3  million were 66% greater than average  earning
assets in 2003,  and  increases  of 125 basis  points in the level of short term
interest rates occurring since midyear 2004. The increase in short term interest
rates, such as the federal funds rate and the prime lending rate and other short
term lending  indices  charged by banks,  including  the Bank,  increased due to
actions taken by the Federal  Reserve on five occasions  beginning in June 2004.
Overall,  interest  income  attributed  to  volume  considerations  considerably
outweighed  rate  considerations  (increase of $1.5 million versus a decrease of
$30,000).  Due to the  decrease  in the volume of the higher  rate,  longer term
fixed  interest  rate portion of the loan  portfolio,  and a  shortening  of the
duration of the  investment  portfolio  during 2004,  the impact of rising short
term rates on the average yield in these  portfolios  was mitigated and the loan
and investment  average portfolio yields realized declined in 2004 in comparison
to  2003.  Variances  in the  2004  cost  of  interest  bearing  liabilities  in
comparison to 2003 were due to increased volume  considerations  of $204,000 and
increased rate considerations of $14,000.

         The increase in the net loan  portfolio and increases in investments in
short  term  investments,  investments,  and  federal  funds  sold have been the
primary factor in improving net interest income. The net loan portfolio increase
of $8.9  million and net increase in  investments,  short-term  investments  and
federal  funds sold of $15.2 million in 2004 was  accompanied  by a $1.2 million
increase in net interest  income of Bancorp.  Bancorp  intends for the Bank, and
TBSEC in the  future,  to  continue  to  emphasize  lending  to small to  medium
businesses  in its  market  area  as  its  strategy  to  increase  assets  under
management and to improve earnings. The Bank will seek opportunities to increase
its deposit  base,  with a primary  objective of  attracting  core  non-interest
checking and related  money  market  deposit  accounts,  in order to support its
earning assets through marketing, and by considering additional branch locations
and new product and service offerings.




                                       27







         The following are measurements of Bancorp's earnings (loss) in relation
to assets and equity,  and average  equity to average  assets for the year ended
December 31, 2004 and 2003.

                                                  2004              2003
                                             ----------------  ---------------
     Return (Loss) on average assets                   (.13%)          (1.28%)
     Return (Loss) on average equity                   (.68%)          (7.72%)
     Average equity to average assets                 19.57%           16.56%


Results of Operations

         Bancorp's  net loss for fiscal  year 2004 was  $98,000,  a decrease  of
$500,000 from the net loss of $598,000 in fiscal year 2003.  The decrease in the
2004 loss was primarily due to increases in net interest  income of $1.2 million
and non-interest income of $450,000,  partly offset by increases in non-interest
expenses of $1.0 million and in the provision  for loan losses of $128,000.  The
increase  in  non-interest  expense  was due to  increases  in  staffing  due to
increased  loan  and  deposit  activity  and  other  expenses  relating  to  the
development of the Bank's infrastructure. Also during 2004, Bancorp continued to
incur expenses relating to the development of TBSEC.

Net Interest Income

         The principal source of our revenues is net interest income.  Bancorp's
net interest income is dependent primarily upon the difference or spread between
the average yield earned on loans receivable and securities and the average rate
paid on deposits and borrowings,  as well as the relative amounts of such assets
and  liabilities.  Bancorp,  like  other  banking  institutions,  is  subject to
interest rate risk to the degree that its interest-bearing liabilities mature or
reprice at different times, or on a different basis,  than its  interest-earning
assets.

         For the year  December 30, 2004,  net interest  income was $3.2 million
versus $1.9  million for the year ended  December  31,  2003,  a $1.3 million or
62.9%  increase.  The 2004  increase was primarily the result of a $27.1 million
increase in average  interest  earning assets.  The increase in average interest
earning  assets was  comprised of increases in average  loans of $18.6  million,
investments of $1.9 million,  short term investments of $2.9 million and federal
funds sold of $3.7 million.

         The yield on average  interest  earning  assets  for the twelve  months
ended  December  31,  2004 was 5.78%  versus  6.10% for same  period in 2003,  a
decrease of 32 basis  points.  The decrease in the yield on assets  reflects the
increased  level of average  investments,  short term  investments,  and federal
funds sold during 2004 in comparison to 2003, which yield less than loan assets,
as well as the lower yield on average  loans due to a shortening  of the average
life to repricing of loans that occurred during 2004.  Decreases in the yield on
average  earning  assets  in  2004  due to  the  mix of  assets  and  due to the
shortening  of the loan  portfolio  average  life were  partially  offset by the
increases  in  market   interest   rates  that  occurred   after  midyear  2004,
particularly in the prime lending rate and the Bank's base lending rate.

         The cost of  average  interest  bearing  liabilities  was 1.83% for the
twelve months ended  December 31, 2004 versus 1.98% for the same period in 2003,
a favorable  decrease of 15 basis  points.  The decrease in the cost of interest
bearing  liabilities  was  due to  the  $7.8  million  increase  in the  average
outstanding  balances of low rate money  market and  interest  bearing  checking
deposits in comparison to the total increase in interest bearing  liabilities of
$14.2  million.  The average rate of interest  paid on money market and interest
bearing  checking  deposits  increased 11 basis points in 2004 in  comparison to
2003,  significantly less than the general increase in the level of market rates
during  the year.  Also,  the  Bank's  average  cost of funds for time  deposits
decreased 40 basis points in 2004 in comparison to 2003.

         Due to the change in the mix of assets and the  resulting  decrease  in
the average yield on earning assets in 2004,  partially  offset by the favorable
decrease  in the cost of  interest  bearing  liabilities,  the  interest  spread
decreased  to 3.95% for fiscal year 2004, a decrease of 17 basis points from the
interest spread realized in 2003. Net interest margin decreased to 4.62% in 2004
from 4.70% in 2003, a change of 8 basis points which largely reflects the change
in the mix of  assets  in 



                                        28







the  second  half of 2004 to a higher  percentage  of  investments,  short  term
investments and federal funds sold in comparison to 2003.

Noninterest Income

         The  $450,000  increase in  non-interest  income for the twelve  months
ended  December  31, 2004 versus 2003 is comprised of an increase of $221,000 in
referral  fee  income and gains on sales of loan  participations  related to SBA
guaranteed loans, increased deposit account service charges and fees of $204,000
and an increase in other noninterest fee income of $65,000, offset by a decrease
in gains on the sales of investment  securities of $41,000.  The Bank intends to
continue to originate SBA guaranteed loans in the future and expects to continue
to  realize  gains and earn fee  income  from SBA loan  participation  sales and
referrals.   It  is  anticipated   that  TBSEC  will  also  originate  and  sell
participations  in the guaranteed  portion of such loans.  The increase in other
noninterest  fee income is attributable to volume growth in the loan and deposit
portfolios,  as well as increases in  prepayment  penalties on loans of $18,000,
and investment banking fees of $25,000.


Noninterest Expenses

         Total  noninterest  expenses  were  $3.9  million  for the  year  ended
December 31, 2004 versus $2.8  million for 2003,  an increase of  $1,041,000  or
37%.  The increase in expenses is due to the  increases  in  Bancorp's  loan and
deposit volume,  additional staffing in the lending,  loan review and operations
areas of the Bank,  and other  operating  expenses.  As a result,  salaries  and
benefits increased $501,000 to $2.0 million in fiscal year 2004 in comparison to
fiscal year 2003, and occupancy and equipment  expenses increased by $148,000 in
fiscal year 2004 to $518,000.

         Bancorp  and the Bank  engaged  various  legal and  other  professional
advisors  and  consultants  during 2004 for the  purposes of advising on matters
relating  to the public  offering  completed  during  2004,  the New London bank
franchise   initiative,   and  to  develop  the   infrastructure  of  the  Bank.
Professional  services for the year ended December 31, 2004  increased  $171,000
over the year ended December 31, 2003. Other operating expenses for 2004 totaled
$438,000, an increase of $110,000 over the total for 2003. The increase in other
operating  expense  is  primarily  attributable  to  higher  insurance  costs of
$50,000,  and an increase in filing fees, largely  attributable to SEC and stock
exchange  requirements,  of $22,000.  Data processing  expense increased $87,000
during  2004  in  comparison  to  2003,  to  total  $284,000.  The  increase  is
attributable  to increased  processing  costs at the Bank primarily  relating to
volume, increased services and expanded infrastructure.

Off-Balance-Sheet Arrangements

         See Note 12 to the accompanying  consolidated  Financial Statements for
required disclosure regarding off-balance-sheet arrangements.

Liquidity

         Bancorp's  liquidity  position as of December 31, 2004 and December 31,
2003  consisted  of liquid  assets  totaling  $27.2  million and $11.1  million,
respectively.  This  represents  33.2% and 19.6% of total assets at December 31,
2004 and 2003, respectively. The liquidity ratio is defined as the percentage of
liquid assets to total assets.  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.  The liquidity  ratio as of December 31, 2004 is  substantially
higher than that at year end 2003  primarily due to the public  offering in June
2004  pursuant  to which $13.3  million in net  capital was raised,  of which $6
million has been invested by Bancorp in short term  investments in  anticipation
of funding the capital of TBSEC during 2005.



                                       29




         Management  believes  Bancorp's  short-term  assets provide  sufficient
liquidity to cover potential  fluctuations  in deposit  accounts and loan demand
and to meet other anticipated operating cash and investment  requirements,  such
as the  capitalization  of TBSEC and the  establishment  of the proposed Clinton
branch  office of the Bank.  Other than  these  uses of  Bancorp  and the Bank's
short-term  liquid assets,  there are no current plans involving the significant
purchase or sale of property or equipment.


Capital



                                                                                                                    

                                                                    Bancorp                                   Bank
                                                     --------------------------------------- ---------------------------------------
                                                        December 31,        December 31,        December 31,        December 31,
                                                            2004                2003                2004                2003
                                                     -------------------- ------------------ -------------------- ------------------
Tier 1 (Leverage) Capital Ratio to Average assets                 24.66%             14.18%               14.87%             14.16%
Tier 1 Capital to Risk Weighted Assets                            32.08%             16.36%               19.59%             16.33%
Total Capital to Risk Weighted Assets                             33.24%             17.27%               20.84%             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,  the  Bank 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%.

         Bancorp's  required ratios are not  substantially  different from those
shown above.

         Subject to final regulatory approval,  Bancorp intends to establish The
Bank of  Southeastern  Connecticut  in the  second  half of 2005.  Bancorp  also
anticipates  commencing  the  operations  of SCB  Capital,  Inc.  in late  2005.
Currently, the Bank has limited authority to conduct investment banking activity
under Regulation B of the Federal Reserve Act, which authority, unless extended,
expires March 31, 2006.  Provided the new bank  subsidiary  and SCB Capital Inc.
receive regulatory approval, Bancorp will capitalize these entities in 2005. The
application for TBSEC specifies that the initial capitalization of TBSEC will be
approximately $6 million. The National Association of Security Dealers rules and
regulations  require a minimum  capitalization  for SCB Capital,  Inc. to be not
less than $25,000.

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
defined as the impact of changing interest rates on current and future earnings.

         Bancorp's goal is to maximize long-term profitability, while minimizing
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



                                       30







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  loans  for  the  portfolio  to  offset  the
short-term  re-pricing  of the  liabilities.  In fact,  a number of the interest
bearing deposit  products 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.  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 on a
quarterly basis regarding the status of ALCO activities within Bancorp.


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.

Factors Affecting Future Results

         Some of the statements under  "Management's  Discussion and Analysis of
Financial Condition and Results of Operations," "Business" and elsewhere in this
Annual  Report on Form  10-KSB  may  include  forward-looking  statements  which
reflect  our  current   views  with  respect  to  future  events  and  financial
performance.  Statements  which include the words  "expect,"  "intend,"  "plan,"
"believe,"  "project,"  "anticipate"  and  similar  statements  of a  future  or
forward-looking nature identify  forward-looking  statements for purposes of the
federal  securities laws or otherwise.  All  forward-looking  statements address
matters that involve risks and uncertainties.  Accordingly, there are or will be
important  factors that could cause  actual  results to differ  materially  from
those indicated in these  statements or that could adversely  affect the holders
of our common stock. 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) 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,  (6)
the ability of competitors which are larger than Bancorp to provide products and
services which it is impracticable for Bancorp to provide, (7) 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,  (8) the effect of a loss of any executive officer, key personnel,  or
directors, (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)
concentration  of  Bancorp's   business  in  Southern   Connecticut,   (11)  the
concentration of Bancorp's 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,  (12) lack of seasoning in Bancorp's loan
portfolio,  which may increase the risk of future credit defaults,  and (13) the
effect of any  decision by Bancorp to engage in any  business  not  historically
permitted to it.  Other such  factors may be described in other  filings made by
Bancorp with the SEC.



                                       31







         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.

         Any forward-looking  statement speaks only as of the date on which such
statement is made,  and we undertake no obligation to publicly  update or review
any forward-looking  statement,  whether as a result of new information,  future
developments or otherwise.


Item 7.    Financial Statements
-------    --------------------

The consolidated balance sheets of Bancorp as of December 31, 2004 and 2003, and
the related consolidated statements of operations, shareholders' equity and cash
flows for the years then ended,  together with the report thereon of McGladrey &
Pullen,  LLP dated March 5, 2004 are included as part of this Form 10-KSB in the
"Financial Report" following page 39 hereof.

Item  8.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
-------  -----------------------------------------------------------------------
Financial Disclosure
--------------------

         Not applicable.

Item 8A.   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,  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 in ensuring
that  material  information  relating to  Bancorp,  including  its  consolidated
subsidiary,  is made known to the  certifying  officers by others within Bancorp
and the Bank during the period covered by this report.

         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 Commission's 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  fiscal year ended
December 31, 2004 that could  significantly  affect these controls subsequent to
the evaluation referenced in paragraph (a) above.


                                       32




Item 8B.   Other Information
--------   -----------------

Not Applicable.


                                    PART III
                                    --------


Item 9.  Directors and Executive Officers of the Registrant
-------  --------------------------------------------------

         The information  required by this Item 9 is incorporated into this Form
10-KSB by reference  from  Bancorp's  definitive  proxy  statement  for its 2005
Annual Meeting of Shareholders (the "Definitive Proxy Statement").



Item 10.  Executive Compensation
--------  ----------------------

         The information required by this Item 10 is incorporated into this Form
10-KSB by reference from the Definitive Proxy Statement.

Item 11.  Security  Ownership of Certain  Beneficial  Owners and  Management and
--------  ----------------------------------------------------------------------
Related Stockholder Matters
---------------------------

         The information required by this Item 11 is incorporated into this Form
10-KSB by reference from the Definitive Proxy Statement.

Item 12.  Certain Relationships and Related Transactions
--------  ----------------------------------------------

         The information required by this Item 12 is incorporated into this Form
10-KSB by reference from the Definitive Proxy Statement.

Item 13. Exhibits, List 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))


                                       33




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     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  10.10 to the  Registrants  Statement on Form SB-2
         (No. 333-59824))

10.7     Sublease  dated January 1, 2001 between  Laydon & Company,  LLC and The
         Bank of Southern  Connecticut  (incorporated  by  reference  to Exhibit
         10.11 to the Registrants Statement on Form SB-2 (No. 333-59824))

10.8     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 Registrants Form 10-KSB dated March 30, 2004)

10.9     Lease dated  January  14,  2004  between The City of New London and the
         Registrant   (incorporated   by  reference  to  Exhibit  10.16  to  the
         Registrant's Form 10-KSB dated March 30, 2004)

10.10    Purchase  Agreement  dated June 22, 2004  between  Dr. Alan  Maris  and
         James S. Brownstein, Trustee relating to property and premises  located
         at 51-53 West Main Street, Clinton, Connecticut

10.11    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))

10.12    Amendment to  Employment  Agreement  dated as of October 20, 2003 among
         the Registrant, The Bank of Southern Connecticut and Joseph V. Ciaburri
         (incorporated   by  reference  to  Exhibit  10.6  to  the   Registrants
         Registration Statement on Form SB-2 (No.
         333-59824)

10.13    Amendment  to  Employment  dated  as  of  January 20, 2005,  among  the
         Registrant The Bank of Southern Connecticut and Michael M. Ciaburri

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

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


10.16    Registrant's 2001 Supplemental Warrant Plan  (incorporated by reference
         to Exhibit 10.12 to Issuer's Annual Report on Form  10-KSB  dated March
         28, 2002)

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

10.18    Form of Stock Option Agreement for  Non-qualified  Stock Option granted
         under  the  Registrant's  2002  Stock  Option  Plan  (incorporated   by
         reference to the Registrant's Form 10-QSB dated November 15, 2004.

10.19    Form of Stock  Option  Agreement  for  Incentive  Stock  Option granted
         under  the  Registrant's  2002  Stock  Option  Plan  (incorporated   by
         reference to the Registrant's Form 10-QSB dated November 15, 2004.

10.20    Underwriting  agreement  dated  June 16, 2004 among A.G.Edwards & Sons,
         Inc. and Keefe, Bruyette & Woods, and the Registrant (Incorporated   by
         reference to  Exhibit 1.1 to the  Issuer's  Registration  Statement  on
         Form SB-2 (no. 333-598824)).


                                       34




14       Amended and Restated Code of Ethics


21.      Subsidiaries  (incorporated by reference to Exhibit 21 to Issuer's form
         10-KSB dated March 31, 2003)

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)  Certification  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  following  reports on Form 8-K were made by  Southern  Connecticut
         Bancorp,  Inc.  during the last quarter of the year ending December 31,
         2004:


Item 14. Principal Accountant Fees and Services
-------- ---------------------------------------

         Bancorp's  Principal  Accountants,  McGladrey  & Pullen,  LLP,  provide
audit,  audit related and tax advisory and tax return  preparation  services for
Bancorp and The Bank of Southern Connecticut. The following table summarizes the
fees provided in 2004 and 2003, respectively:


                                                   2004             2003
                                                   ----             ----
       Audit Fees                                $187,885         $ 81,583
       Audit Related Fees                           2,500            6,235
       Tax Fees                                     8,065            7,565
       All Other Fees                              NONE             NONE

         Audit fees consist of fees for professional  services  rendered for the
audit of the consolidated  financial statements,  review of financial statements
included in quarterly  reports included on Form 10-QSB,  and services  connected
with  statutory  and  regulatory  filings  or  engagements   including  fees  in
connection  with the 2004  registration  statement  filed  on Form  SB-2.  Audit
related  fees are  principally  for  consultations  on  various  accounting  and
reporting  matters.  Tax service fees consist of fees for tax return preparation
for Bancorp.


                                       35




         SIGNATURES

         In  accordance  with  Section  13 or 15(d)  of the  Exchange  Act,  the
registrant has caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.

                              SOUTHERN CONNECTICUT BANCORP, INC.
                              (Registrant)

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

                              Date: March 28, 2005
                              --------------------

            In  accordance  with the Exchange  Act,  this report has been signed
below by the following persons on behalf of the registrant and in capacities and
on the dates indicated.

/S/ Joseph V. Ciaburri                                            March 28, 2005
----------------------                                            --------------
Joseph V. Ciaburri                                                Date
Chairman, Chief Executive Officer and Director

/S/ Elmer F. Laydon                                               March 28, 2005
-------------------                                               --------------
Elmer F. Laydon                                                   Date
Vice Chairman and Director

/S/ Michael M. Ciaburri                                           March 28, 2005
-----------------------                                           --------------
Michael M. Ciaburri                                               Date
President, Chief Operating Officer and Director

/S/ Joshua H. Sandman, Ph.D.                                      March 28, 2005
----------------------------                                      --------------
Joshua H. Sandman                                                 Date
Director

/S/ Alphonse F. Spadaro, Jr.                                      March 28, 2005
----------------------------                                      --------------
Alphonse F. Spadaro, Jr.                                          Date
Director

/S/ Carl R. Borrelli                                              March 28, 2005
--------------------                                              --------------
Carl R. Borrelli                                                  Date
Director

/S/James S. Brownstein, Esq.                                      March 28, 2005
----------------------------                                      --------------
James S. Brownstein, Esq.                                         Date
Director

/S/Juan Miquel Salas-Romer                                        March 28, 2005
--------------------------                                        --------------
Juan Miguel Salas-Romer                                           Date
Director


                                       36





/S/ William F. Weaver                                             March 28, 2005
---------------------                                             --------------
William F. Weaver                                                 Date
Chief Financial Officer

/S/ Anthony M. Avellani                                           March 28, 2005
-----------------------                                           --------------
Anthony M. Avellani                                               Date
Chief Accounting Officer


                                       37




                                  Exhibit Index


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))

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     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  10.10 to the  Registrants  Statement on Form SB-2
         (No. 333-59824))

10.7     Sublease  dated January 1, 2001 between  Laydon & Company,  LLC and The
         Bank of Southern  Connecticut  (incorporated  by  reference  to Exhibit
         10.11 to the Registrants Statement on Form SB-2 (No. 333-59824))

10.8     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 Registrants Form 10-KSB dated March 30, 2004)

10.9     Lease dated  January  14,  2004  between The City of New London and the
         Registrant   (incorporated   by  reference  to  Exhibit  10.16  to  the
         Registrant's Form 10-KSB dated March 30, 2004)

10.10    Purchase Agreement dated June 22, 2004 between Dr. Alan Maris and James
         S.  Brownstein,  Trustee  relating to property and premises  located at
         51-53 West Main Street, Clinton, Connecticut

10.11    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))

10.12    Amendment to  Employment  Agreement  dated as of October 20, 2003 among
         the Registrant, The Bank of Southern Connecticut and Joseph V. Ciaburri
         (incorporated   by  reference  to  Exhibit  10.6  to  the   Registrants
         Registration Statement on Form SB-2 (No.
         333-59824)

10.13    Amendment  to  Employment  dated as of  January  20,  2005,  among  the
         Registrant, The Bank of Southern Connecticut and Michael M. Ciaburri

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


                                       38




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

10.16    Registrant's 2001 Supplemental  Warrant Plan (incorporated by reference
         to Exhibit  10.12 to Issuer's  Annual Report on Form 10-KSB dated March
         28, 2002)

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

10.18    Form of Stock Option Agreement for  Non-qualified  Stock Option granted
         under  the  Registrant's  2002  Stock  Option  Plan   (incorporated  by
         reference to the Registrant's Form 10-QSB dated November 15, 2004.

10.19    Form of Stock Option Agreement for Incentive Stock Option granted under
         the Registrant's  2002 Stock Option Plan  (incorporated by reference to
         the Registrant's Form 10-QSB dated November 15, 2004.

10.20    Underwriting  agreement  dated June 16, 2004 among  A.G.Edwards & Sons,
         Inc. and Keefe,  Bruyette & Woods, and the Registrant  (Incorporated by
         reference to Exhibit 1.1 to the Issuer's Registration Statement on Form
         SB-2 (no. 333-598824)).

14       Amended and Restated Code of Ethics


21.      Subsidiaries  (incorporated by reference to Exhibit 21 to Issuer's form
         10-KSB dated March 31, 2003)

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)  Certification  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.


                                       39




SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

FINANCIAL REPORT
December 31, 2004 and 2003






                                    CONTENTS



--------------------------------------------------------------------------

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM               1
--------------------------------------------------------------------------

CONSOLIDATED FINANCIAL STATEMENTS
    Consolidated Balance Sheets                                       2
    Consolidated Statements of Operations                             3
    Consolidated Statements of Shareholders' Equity                   4
    Consolidated Statements of Cash Flows                           5-6
    Notes to Consolidated Financial Statements                     7-35
--------------------------------------------------------------------------





                        REPORT OF INDEPENDENT REGISTERED
                             PUBLIC ACCOUNTING FIRM


To the Board of Directors
Southern Connecticut Bancorp, Inc. and Subsidiaries
New Haven, Connecticut


We have  audited  the  accompanying  consolidated  balance  sheets  of  Southern
Connecticut  Bancorp,  Inc. and Subsidiaries  (the "Company") as of December 31,
2004  and  2003,  and  the  related   consolidated   statements  of  operations,
shareholders'  equity and cash flows for the years then ended.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and  perform  the  audits to  obtain  reasonable  assurance  about  whether  the
financial  statements  are free of  material  misstatement.  An  audit  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial  statements.  An audit also  includes  assessing  the  accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the financial position of Southern Connecticut
Bancorp, Inc. and Subsidiaries as of December 31, 2004 and 2003, and the results
of their operations and their cash flows for the years then ended, in conformity
with accounting principles generally accepted in the United States of America.



/s/ McGladrey & Pullen, LLP
---------------------------
New Haven, Connecticut
March 4, 2005






                                                                                                        

SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
December 31, 2004 and 2003
------------------------------------------------------------------------------------------------------------------


                                                                                        2004            2003
                                                                                   -------------------------------
ASSETS
  Cash and due from banks (Note 2)                                                     $ 1,986,193    $ 1,147,883
  Federal funds sold                                                                     5,385,000        966,000
  Short-term investments (Note 2)                                                        8,372,689        454,115
                                                                                   -------------------------------
     Cash and cash equivalents                                                          15,743,882      2,567,998
                                                                                   -------------------------------

  Available for sale securities (at fair value) (Note 3)                                11,371,894      8,478,068
  Federal Home Loan Bank stock (Note 7)                                                     47,100         21,500
  Loans receivable (net of allowance for loan losses:  2004 $752,394;
   2003 $421,144) (Note 4)                                                              49,763,952     40,818,718
  Loans held for sale (at fair value)                                                       98,742              -
  Accrued interest receivable                                                              265,581        196,545
  Premises and equipment, net (Note 5)                                                   3,516,814      3,467,998
  Other assets                                                                             886,778        835,213
                                                                                   -------------------------------
     Total assets                                                                     $ 81,694,743   $ 56,386,040
                                                                                   ===============================

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities
  Deposits (Note 6)
   Noninterest bearing deposits                                                       $ 17,334,393   $ 13,781,286
   Interest bearing deposits                                                            41,365,984     33,492,589
                                                                                   -------------------------------
     Total deposits                                                                     58,700,377     47,273,875

  Repurchase agreements                                                                    827,031        339,752
  Accrued expenses and other liabilities                                                   279,422        267,232
  Capital lease obligations (Note 8)                                                     1,190,186      1,190,879
                                                                                   -------------------------------
     Total liabilities                                                                  60,997,016     49,071,738
                                                                                   -------------------------------

Commitments and Contingencies (Notes 7, 8, 11, 12, 13, 16 and 17)

Shareholders' Equity (Notes 10 and 13)
  Preferred stock, no par value; 500,000 shares authorized;
   none issued                                                                                   -              -
  Common stock, par value $.01; shares authorized: 5,000,000;
   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                                                                   (3,199,126)    (3,100,842)
  Accumulated other comprehensive loss - net unrealized loss on
   available for sale securities                                                          (216,736)      (299,758)
                                                                                   -------------------------------
     Total shareholders' equity                                                         20,697,727      7,314,302
                                                                                   -------------------------------

     Total liabilities and shareholders' equity                                       $ 81,694,743   $ 56,386,040
                                                                                   ===============================

See Notes to Consolidated Financial Statements.



                                       2







                                                                                                          

SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
For the Years Ended December 31, 2004 and 2003
-------------------------------------------------------------------------------------------------------------------


                                                                                            2004           2003
                                                                                     ------------------------------

Interest Income:
 Interest and fees on loans                                                            $   3,542,468     $2,224,547
 Interest on securities                                                                      268,707        255,545
 Interest on Federal funds sold and short-term investments                                   137,936         31,994
                                                                                     ------------------------------
    Total interest income                                                                  3,949,111      2,512,086
                                                                                     ------------------------------

Interest Expense:
 Interest expense on deposits (Note 6)                                                       612,519        397,993
 Interest expense on capital lease obligations                                               171,105        168,767
 Interest expense on repurchase agreements and other borrowings                                9,143          8,035
                                                                                     ------------------------------
    Total interest expense                                                                   792,767        574,795
                                                                                     ------------------------------

    Net interest income                                                                    3,156,344      1,937,291
                                                                                     ------------------------------

Provision for Loan Losses (Note 4)                                                           341,108        213,100
                                                                                     ------------------------------
    Net interest income after
    provision for loan losses                                                              2,815,236      1,724,191
                                                                                     ------------------------------

Noninterest Income:
 Service charges and fees                                                                    332,233        128,251
 Gains and fees from sales and referrals of SBA loans                                        397,801        177,018
 Gains on sales of available for sale securities (Note 3)                                      3,912         44,505
 Other noninterest income                                                                    212,029        146,558
                                                                                     ------------------------------
    Total noninterest income                                                                 945,975        496,332
                                                                                     ------------------------------

Noninterest Expenses:
 Salaries and benefits (Note 7)                                                            1,963,187      1,462,085
 Occupancy and equipment expense                                                             517,574        369,794
 Professional services                                                                       478,843        307,423
 Data processing and other outside services                                                  283,798        196,820
 Advertising and promotional expenses                                                         98,755         94,614
 Forms, printing and supplies                                                                 79,059         59,828
 Other operating expenses                                                                    438,279        327,886
                                                                                     ------------------------------
    Total noninterest expenses                                                             3,859,495      2,818,450
                                                                                     ------------------------------
    Net loss                                                                           $     (98,284)    $ (597,927)
                                                                                     ==============================
Basic and Diluted Loss per Share                                                       $       (0.05)    $    (0.56)
                                                                                     ==============================
Dividends per Share                                                                    $           -     $        -
                                                                                     ==============================

See Notes to Consolidated Financial Statements.


                                       3





                                                                                                              

SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY For the Years Ended December 31,
2004 and 2003
------------------------------------------------------------------------------------------------------------------------------------

                                                                                                       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                                                  -          -              -       (597,927)             -       (597,927)
 Unrealized holding loss on available for
  sale securities (Note 15)                                -          -              -              -       (362,303)      (362,303)
                                                                                                                      --------------
    Total comprehensive loss                                                                                               (960,230)
                                                                                                                      --------------

10% stock dividend declared January 13,
 2004 - 96,653 shares                                 96,653        966           (966)             -              -              -

Fractional shares payable in cash                          -          -           (147)             -              -           (147)
                                                ------------------------------------------------------------------------------------

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

Comprehensive loss:
 Net loss                                                  -          -              -        (98,284)             -        (98,284)
 Unrealized holding gain on available for
  sale securities (Note 15)                                -          -              -              -         83,022         83,022
                                                                                                                      --------------
    Total comprehensive loss                                                                                                (15,262)
                                                                                                                      --------------

Exercise of stock options and warrants (Note 10)      11,391        114        105,561              -              -        105,675

Issuance of common stock in public 
 offering (Note 10)                                1,723,000     17,230     13,275,782              -              -     13,293,012
                                                --------------------------------------------------------------------- --------------

Balance, December 31, 2004                         2,797,711    $27,977   $ 24,085,612   $ (3,199,126)    $ (216,736)  $ 20,697,727
                                                ===================================================================== ==============

See Notes to Consolidated Financial Statements.


                                       4





                                                                                                          

SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Years Ended December 31, 2004 and 2003
------------------------------------------------------------------------------------------------------------------


                                                                                        2004             2003
                                                                               -----------------------------------
Cash Flows From Operations
 Net loss                                                                          $     (98,284)      $  (597,927)
 Adjustments to reconcile net loss to net cash provided by
  operating activities:
   Amortization and accretion of premiums and discounts
    on investments, net                                                                   (3,004)           34,071
   Provision for loan losses                                                             341,108           213,100
   Gains on sales of available for sale securities                                        (3,912)          (44,505)
   SBA loans originated for sale                                                      (3,354,927)                -
   Proceeds from sales of SBA loans                                                    3,613,839         1,295,122
   Gains on sales of SBA loans                                                          (357,654)         (122,269)
   Depreciation and amortization                                                         283,250           219,853
   Increase in cash surrender value of life insurance                                    (37,684)          (38,344)
   Changes in assets and liabilities:
    Increase in deferred loan fees                                                        35,677            29,219
    Increase in accrued interest receivable                                              (69,036)           (8,873)
    Increase in other assets                                                             (13,881)         (148,063)
    Increase in accrued expenses and other liabilities                                    12,190            88,596
                                                                               -----------------------------------
      Net cash provided by operating activities                                          347,682           919,980
                                                                               -----------------------------------

Cash Flows From Investing Activities
 Purchases of available for sale securities                                          (11,965,630)      (10,949,683)
 Principal repayments on available for sale securities                                 1,161,057         1,038,338
 Proceeds from maturities of available for sale securities                             6,000,000         6,185,000
 Proceeds from sales of available for sale securities                                  2,000,685         4,357,995
 Purchase of FHLB stock                                                                  (25,600)          (21,000)
 Net increase in loans receivable                                                     (9,438,532)      (23,184,678)
 Purchases of premises and equipment                                                    (332,066)         (626,847)
 Proceeds from sale of OREO                                                              116,513                 -
                                                                               -----------------------------------
      Net cash used in investing activities                                          (12,483,573)      (23,200,875)
                                                                               -----------------------------------

Cash Flows From Financing Activities
 Net increase in demand, savings and money market deposits                            12,782,371        18,523,708
 Net (decrease) increase in time certificates of deposit                              (1,355,869)        3,757,236
 Net increase (decrease) in repurchase agreements                                        487,279          (482,507)
 Principal repayments on capital lease obligations                                          (693)             (973)
 Net proceeds from common stock offering                                              13,293,012                 -
 Proceeds from exercise of stock options and warrants                                    105,675                 -
                                                                               -----------------------------------
      Net cash provided by financing activities                                       25,311,775        21,797,464
                                                                               -----------------------------------

      Net increase (decrease) in cash and cash equivalents                            13,175,884          (483,431)

Cash and cash equivalents
 Beginning                                                                             2,567,998         3,051,429
                                                                               -----------------------------------

 Ending                                                                            $  15,743,882       $ 2,567,998
                                                                               ===================================

                                                                                                       (Continued)

                                       5



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued
For the Years Ended December 31, 2004 and 2003
------------------------------------------------------------------------------------------------------------------


                                                                                     2004             2003
                                                                               -----------------------------------

Supplemental Disclosures of Cash Flow Information:
 Cash paid for:
      Interest                                                                     $     777,142       $   551,398
                                                                               ===================================

      Income taxes                                                                 $           -       $         -
                                                                               ===================================

Supplemental Disclosures of Non-Cash Investing and Financing Activities:
 Transfer of loans to OREO                                                         $     116,513       $         -
                                                                               ===================================

 Unrealized holding gains (losses) on available for sale securities arising
  during the period                                                                $      83,022       $  (402,208)
                                                                               ===================================

 Fractional stock dividend shares payable in cash                                  $           -       $       147
                                                                               ===================================

See Notes to Consolidated Financial Statements.



                                       6




SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2004 and 2003
--------------------------------------------------------------------------------

Note 1.  Nature of Operations and Summary of Significant Accounting Policies

Southern Connecticut Bancorp, Inc. (the "Company"),  a Connecticut  corporation,
is a bank  holding  company  incorporated  on  November  8, 2000 and is 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.  In 2003, SCB Capital,  Inc. was formed as a Connecticut
corporation,  and in 2004,  the Company  capitalized  SCB Capital,  Inc.,  which
became a  subsidiary  of the  Company.  SCB  Capital,  Inc.,  which is currently
inactive,  will engage in a limited  range of investment  banking,  advisory and
brokerage services, primarily with small and medium size business clients.

Principles of consolidation and basis of financial statement presentation
-------------------------------------------------------------------------

The consolidated  financial  statements  include the accounts of the Company and
its wholly-owned subsidiaries,  the Bank and SCB Capital, and have been prepared
in accordance with accounting principles generally accepted in the United States
of America and general  practices within the banking  industry.  All significant
intercompany  balances and transactions  have been eliminated.  In preparing the
consolidated financial statements,  management is required to make estimates and
assumptions  that affect the  reported  amounts of assets and  liabilities,  and
disclosures of contingent  assets and  liabilities as of the date of the balance
sheet and the reported amounts of income and expenses for the reporting  period.
Actual results could differ from those estimates.

Significant group concentrations of credit risk
-----------------------------------------------

Most of the Company's activities are with customers located within the New Haven
County region of Connecticut.  Note 3 discusses the types of securities that the
Company  invests in and Note 4 discusses  the types of lending  that the Company
engages in. The Company does not have any significant  concentrations in any one
industry or customer.

The following is a summary of the Company's significant accounting policies.

Cash and cash equivalents and statement of cash flows
-----------------------------------------------------

Cash and due from banks,  Federal funds sold,  and  short-term  investments  are
recognized as cash  equivalents in the  statements of cash flows.  Federal funds
sold  generally  mature in one day. For purposes of  reporting  cash flows,  the
Company considers all highly liquid debt instruments  purchased with an original
maturity  of  three  months  or less to be cash  equivalents.  Cash  flows  from
deposits are  reported  net.  The Company  maintains  amounts due from banks and
Federal funds sold which, at times,  may exceed  Federally  insured limits.  The
Company has not experienced any losses from such concentrations.

                                       7



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------


Investments in debt and marketable equity securities
----------------------------------------------------

Management  determines the appropriate  classification of securities at the date
individual investment  securities are acquired,  and the appropriateness of such
classification is reassessed at each balance sheet date.

Debt  securities  that management has the positive intent and ability to hold to
maturity are  classified as "held to maturity"  and recorded at amortized  cost.
"Trading"  securities,  if any, are carried at fair value with unrealized  gains
and losses recognized in earnings. Securities not classified as held to maturity
or trading,  including equity securities with readily  determinable fair values,
are  classified  as  "available  for  sale" and  recorded  at fair  value,  with
unrealized  gains and  losses  excluded  from  earnings  and  reported  in other
comprehensive income, net of taxes.

Purchase  premiums and  discounts are  recognized  in interest  income using the
interest method over the terms of the securities.  Declines in the fair value of
held to maturity and  available  for sale  securities  below their cost that are
deemed to be other than temporary are reflected in earnings as realized  losses.
In estimating  other-than-temporary  impairment losses, management considers (1)
the  length of time and the  extent  to which the fair  value has been less than
cost, (2) the financial condition and near-term prospects of the issuer, and (3)
the intent and ability of the Company to retain its investment in the issuer for
a period of time sufficient to allow for any anticipated recovery in fair value.
Gains and losses on the sale of  securities  are  recorded on the trade date and
are determined using the specific identification method.

The sale of a held to maturity security within three months of its maturity date
or after collection of at least 85% of the principal outstanding at the time the
security  was acquired is  considered a maturity for purposes of  classification
and disclosure.

Loans held for sale
-------------------

Loans held for sale are those  guaranteed  portions of SBA loans the Company has
the intent to sell in the  foreseeable  future,  and are carried at the lower of
aggregate  cost or  market  value.  Gains  and  losses  on sales  of  loans  are
recognized at the trade dates, and are determined by the difference  between the
sales proceeds and the carrying value of the loans.

Transfers of financial assets
-----------------------------

Transfers of financial  assets are  accounted for as sales when control over the
assets has been  surrendered.  Control over  transferred  assets is deemed to be
surrendered  when (1) the assets have been  isolated  from the Company,  (2) the
transferee obtains the right to pledge or exchange the transferred assets and no
condition both constrains the transferee from taking advantage of that right and
provides more than a trivial benefit for the transferor,  and (3) the transferor
does not maintain  effective control over the transferred  assets through either
(a) an agreement  that both entitles and obligates the  transferor to repurchase
or redeem the assets before  maturity or (b) the ability to  unilaterally  cause
the holder to return specific assets, other than through a cleanup call.


                                       8



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

Servicing
---------

Servicing  assets are  recognized  as separate  assets when rights are  acquired
through  purchase or through  sale of  financial  assets.  Generally,  purchased
servicing rights are capitalized at the cost to acquire the rights. For sales of
loans,  a portion of the original cost of the loan is allocated to the servicing
right, and if the pass-through  rate to the investor is less than the note rate,
to an interest-only  strip, based on relative fair value. Fair value is based on
a valuation  model that  calculates  the present  value of estimated  future net
servicing and interest income. The valuation model incorporates assumptions that
market  participants  would use in estimating  future net servicing and interest
income,  such as the cost to service,  the discount rate, the custodial earnings
rate, an inflation rate,  ancillary income,  prepayment speeds and default rates
and losses.  Capitalized  servicing  rights are reported in other assets and are
amortized into non-interest income in proportion to, and over the period of, the
estimated  future  net  servicing  income of the  underlying  financial  assets.
Interest only strips are also  reported in other assets and are  amortized  into
interest income under the same method as servicing assets.

Servicing  assets and  interest-only  strips are evaluated for impairment  based
upon the fair value of the assets as compared to amortized  cost.  Impairment is
determined by stratifying  the assets into tranches  based on  predominant  risk
characteristics,  such as interest rate, loan type and investor type. Impairment
is recognized through a valuation  allowance for an individual  tranche,  to the
extent that fair value is less than the capitalized  amount for the tranche.  If
the Company later  determines  that all or a portion of the impairment no longer
exists for a particular tranche, a reduction of the allowance may be recorded as
an increase to income.

Servicing fee income is recorded for fees earned for servicing  loans.  The fees
are based on a contractual percentage of the outstanding  principal,  or a fixed
amount per loan,  and are recorded as income when earned.  The  amortization  of
mortgage  servicing rights is netted against loan servicing fee income,  and the
amortization of interest-only strips is netted against interest income.

Loans receivable
----------------

Loans receivable are stated at their current unpaid principal  balances,  net of
the allowance for loan losses and net deferred loan  origination fees and costs.
The  Company has the  ability  and intent to hold its loans  receivable  for the
foreseeable future or until maturity or payoff.

Impaired  loans,  if any,  are measured  based on the present  value of expected
future cash flows  discounted  at the loan's  effective  interest  rate or, as a
practical expedient,  at the loan's observable market price or the fair value of
the collateral,  if the loan is collateral dependent.  The amount of impairment,
if any, and any subsequent  changes are recorded as adjustments to the allowance
for loan  losses.  A loan is impaired  when it is probable  the Company  will be
unable to  collect  all  contractual  principal  and  interest  payments  due in
accordance with the terms of the loan agreement.


                                       9



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------


A loan is classified as a restructured  loan when certain  concessions have been
made to the original  contractual terms, such as a reduction in interest rate or
deferral of interest or  principal  payments,  due to the  borrower's  financial
condition.

Management considers all nonaccrual loans, other loans past due 90 days or more,
and  restructured  loans to be impaired.  In most cases,  loan payments that are
past due less than 90 days,  based on contractual  terms,  are considered  minor
collection delays, and the related loans are not considered to be impaired.

Allowance for loan losses
-------------------------

The  allowance  for loan losses is  established  as losses are estimated to have
occurred  through a provision  for loan losses  charged to  earnings.  Loans are
charged against the allowance when management believes the uncollectibility of a
loan balance is confirmed.  Subsequent  recoveries,  if any, are credited to the
allowance.

The allowance for loan losses is evaluated on a regular basis by management  and
is based upon management's periodic review of the collectibility of the loans in
light of  historical  experience,  the nature and volume of the loan  portfolio,
adverse  situations that may affect the borrower's  ability to repay,  estimated
value of any  underlying  collateral and prevailing  economic  conditions.  This
evaluation  is  inherently   subjective  as  it  requires   estimates  that  are
susceptible to significant revision as more information becomes available.

The allowance  consists of specific,  general and  unallocated  components.  The
specific  component  relates to loans that are  classified  as either  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  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.

Interest and fees on loans
--------------------------

Interest  on  loans  is  accrued  and  included  in  operating  income  based on
contractual  rates  applied to  principal  amounts  outstanding.  The accrual of
interest  income is  discontinued  whenever  reasonable  doubt  exists as to its
collectibility  and generally is  discontinued  when loans are past due 90 days,
based on contractual terms, as to either principal or interest, or are otherwise
considered  impaired.  When the accrual of interest income is discontinued,  all
previously accrued and uncollected interest is reversed against interest income.
The accrual of interest  on loans past due 90 days or more may be  continued  if
the loan is well secured,  and it is believed all principal and accrued interest
income  due on the loan  will be  realized,  and the loan is in the  process  of
collection.  A  nonaccrual  loan is restored to an accrual  status when it is no
longer  delinquent and  collectibility of interest and principal is no longer in
doubt.

Loan origination  fees, net of direct loan  origination  costs, are deferred and
amortized as an adjustment of the loan's yield  generally  over the  contractual
life of the loan, utilizing the interest method.


                                       10



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------


Other real estate owned
-----------------------

Other real estate owned, if any, consists of properties  acquired through, or in
lieu of, loan foreclosure or other proceedings and is initially recorded at fair
value at the date of  foreclosure,  which  establishes  a new cost basis.  After
foreclosure,  the  properties  are held for sale and are carried at the lower of
cost or fair value less  estimated  costs of disposal.  Any  write-down  to fair
value at the time of  acquisition  is charged to the  allowance for loan losses.
Properties are evaluated  regularly to ensure the recorded amounts are supported
by current fair values,  and valuation  allowances  are recorded as necessary to
reduce  the  carrying  amount to fair  value less  estimated  cost of  disposal.
Revenue and expense from the  operation of other real estate owned and valuation
allowances are included in operations.  Costs  relating to the  development  and
improvement of the property are capitalized,  subject to the limit of fair value
of the collateral. Gains or losses are included in operations upon disposal.

Premises and equipment
----------------------

Premises and equipment are stated at cost for purchased assets,  and, for assets
under capital lease,  at the lower of fair value or the net present value of the
minimum lease payments  required over the term of the lease,  net of accumulated
depreciation  and  amortization.  Leasehold  improvements  are  capitalized  and
amortized  over the shorter of the terms of the related  leases or the estimated
economic lives of the improvements.  Depreciation is charged to operations using
the  straight-line  method over the estimated useful lives of the related assets
which range from 3 to 20 years.  Gains and losses on dispositions are recognized
upon  realization.   Maintenance  and  repairs  are  expensed  as  incurred  and
improvements are capitalized.

Impairment of long-lived assets
-------------------------------

Long-lived assets, including premises and equipment,  which are held and used by
the  Company,  are  reviewed  for  impairment  whenever  events  or  changes  in
circumstances  indicate  that  the  carrying  amount  of an  asset  may  not  be
recoverable.  If  impairment  is indicated by that review,  the asset is written
down to its estimated fair value through a charge to noninterest expense.

Repurchase agreements
---------------------

Repurchase  agreements,  which are classified as secured  borrowings,  generally
mature within one to three days from the transaction  date, and are reflected at
the amount of cash received in connection with the transaction.  The Company may
be  required  to provide  additional  collateral  based on the fair value of the
underlying securities.

Income taxes
------------

The Company recognizes income taxes under the asset and liability method.  Under
this method,  deferred tax assets and  liabilities are recognized for the future
tax  consequences  attributable to differences  between the financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases, and loss carryforwards.  Deferred tax assets and liabilities are measured
using  enacted  tax rates  expected  to apply to taxable  income in the years in
which those temporary  differences are expected to be recovered


                                       11



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

or settled. The effect on deferred tax assets and liabilities of a change in tax
rates is recognized  in income in the period that  includes the enactment  date.
Deferred tax assets are reduced by a valuation allowance when, in the opinion of
management,  it is more likely than not that some portion or all of the deferred
tax assets will not be realized.

Stock compensation plans
------------------------

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 the Company's stock option and warrant plans have
no intrinsic  value at the grant date, and under Opinion No. 25 no  compensation
cost is  recognized  for them.  The Company  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  (loss)  per  share  and  other
disclosures,  as if the fair value based method of accounting  had been applied.
See  "Recent  Accounting   Pronouncements"  below  for  developments   regarding
accounting for stock compensation plans.

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 loss and per share  amounts for
2004 and 2003 would have been increased to the pro forma amounts shown below:

                                                2004               2003
                                         --------------------------------------

 Net loss, as reported                   $       (98,284)  $        (597,927)   

 Deduct:  total stock-based employee
     compensation expense determined 
     under fair value based method 
     for all awards                             (304,387)           (229,473)
                                         --------------------------------------

 Pro forma net loss                      $      (402,671)  $        (827,400)   
                                         ======================================

 Basic and diluted loss per share:
 As reported                             $         (0.05)  $           (0.56)   
                                         ======================================

 Pro forma                               $         (0.20)  $           (0.78)   
                                         ======================================



                                       12



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

Related party transactions
--------------------------

Directors  and  officers of the Company and the Bank and their  affiliates  have
been  customers of and have had  transactions  with the Bank, and it is expected
that such  persons  will  continue  to have  such  transactions  in the  future.
Management believes that all deposit accounts,  loans,  services and commitments
comprising such transactions  were made in the ordinary course of business,  and
on substantially the same terms,  including  interest rates, as those prevailing
at the  time  for  comparable  transactions  with  other  customers  who are not
directors or  officers.  In the opinion of  management,  the  transactions  with
related  parties did not involve  more than normal  risks of  collectibility  or
favored  treatment or terms, or present other unfavorable  features.  Notes 2, 8
and 14 contain details regarding related party transactions.

Comprehensive income
--------------------

Accounting principles generally require that recognized revenue, expenses, gains
and losses be  included in net income.  Although  certain  changes in assets and
liabilities,  such  as  unrealized  gains  and  losses  on  available  for  sale
securities,  are reported as a separate  component of the  shareholders'  equity
section of the balance  sheets,  such items,  along with net income or loss, are
components of comprehensive income.

Fair value of financial instruments
-----------------------------------

The following methods and assumptions were used by the Company in estimating the
fair value of its financial instruments.

      Cash and due from  banks,  Federal  funds  sold,  short-term  investments,
      accrued interest receivable and repurchase agreements

      The carrying amount is a reasonable estimate of fair value.

      Securities

      Fair values,  excluding restricted Federal Home Loan Bank stock, are based
      on quoted market prices or dealer quotes, if available. If a quoted market
      price is not available, fair value is estimated using quoted market prices
      for similar securities. The carrying value of Federal Home Loan Bank stock
      approximates fair value based on the redemption provisions of the stock.

      Loans held for sale

      The fair value is based on prevailing market prices.

      Loans receivable

      For variable rate loans which reprice frequently,  and have no significant
      changes in credit risk,  fair value is based on the loan's carrying value.
      The fair value of fixed rate loans is estimated by discounting  the future
      cash flows using the year-end  rates at which  similar loans would be made
      to borrow.


                                       13



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

      Servicing assets

      The fair  value  is  based  on  market  prices  for  comparable  servicing
      contracts, when available, or alternatively, is based on a valuation model
      that  calculates  the  present  value of  estimated  future net  servicing
      income.

      Deposits

      The fair value of demand  deposits,  regular  savings  and  certain  money
      market deposits is the amount payable on demand at the reporting date. The
      fair value of certificates of deposit and other time deposits is estimated
      using a  discounted  cash flow  calculation  that applies  interest  rates
      currently being offered for deposits of similar remaining  maturities to a
      schedule of aggregated expected maturities on such deposits.

      Off-balance-sheet instruments

      Fair  values  for the  Company's  off-balance-sheet  instruments  (lending
      commitments)  are based on fees  currently  charged to enter into  similar
      agreements,  taking into account the remaining terms of the agreements and
      the counterparties' credit standing.

Recent accounting pronouncements
--------------------------------

In  April  2003,  the  Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standards  ("SFAS") No. 149,  "Amendment  of
Statement 133 on Derivative  Instruments and Hedging Activities." This Statement
amends  SFAS  No.  133,  "Accounting  for  Derivative  Instruments  and  Hedging
Activities,"  and clarifies  accounting  for derivative  instruments,  including
certain  derivative  instruments  embedded in other  contracts,  and for hedging
activities under SFAS No. 133. This Statement is effective for contracts entered
into or  modified  after  June 30,  2003.  This  Statement  had no effect on the
Company's financial statements.

In December  2003,  the Accounting  Standards  Executive  Committee of the AICPA
issued  Statement of Position  No. 03-3 ("SOP  03-3"),  "Accounting  for Certain
Loans  or Debt  Securities  Acquired  in a  Transfer."  SOP 03-3  addresses  the
accounting for  differences  between  contractual  cash flows and the cash flows
expected  to be  collected  from  purchased  loans or debt  securities  if those
differences  are  attributable,  in part, to credit  quality.  SOP 03-3 requires
purchased loans and debt securities to be recorded initially at fair value based
on the  present  value  of the  cash  flows  expected  to be  collected  with no
carryover  of any  valuation  allowance  previously  recognized  by the  seller.
Interest income should be recognized  based on the effective yield from the cash
flows expected to be collected.  To the extent that the purchased  loans or debt
securities  experience  subsequent  deterioration in credit quality, a valuation
allowance  would be  established  for any  additional  cash  flows  that are not
expected to be received.  However,  if more cash flows subsequently are expected
to be received than originally estimated,  the effective yield would be adjusted
on a prospective basis. SOP 03-3 will be effective for loans and debt securities
acquired  after  December 31, 2004.  Management  does not expect the adoption of
this statement to have a material impact on the Company's financial statements.


                                       14



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------


On September 30, 2004, the Financial  Accounting Standards Board ("FASB") issued
FASB Staff Position ("FSP") Emerging Issues Task Force ("EITF") Issue No. 03-1-1
delaying the effective  date of paragraphs  10-20 of EITF 03-1,  "The Meaning of
Other-Than-Temporary  Impairment and its  Application  to Certain  Investments,"
which provides  guidance for determining the meaning of  "other-than-temporarily
impaired" and its application to certain debt and equity  securities  within the
scope of SFAS No. 115,  "Accounting  for Certain  Investments in Debt and Equity
Securities," and investments  accounted for under the cost method.  The guidance
requires that investments which have declined in value due to credit concerns or
solely   due   to   changes   in   interest    rates   must   be   recorded   as
other-than-temporarily  impaired  unless the Company can assert and  demonstrate
its intention to hold the security for a period of time  sufficient to allow for
a recovery of fair value up to or beyond the cost of the investment  which might
mean  maturity.  The delay of the effective date of EITF 03-1 will be superseded
concurrent  with the final  issuance of proposed FSP Issue 03-1-a.  Proposed FSP
Issue 03-1-a is intended to provide implementation  guidance with respect to all
securities  analyzed  for  impairment  under  paragraphs  10-20  of  EITF  03-1.
Management  continues to closely monitor and evaluate how the provisions of EITF
03-1 and proposed FSP Issue 03-1-a will affect the Company.

In December 2004,  the FASB  published  FASB  Statement No. 123 (revised  2004),
"Share-Based   Payment"   ("SFAS   123(R)").   SFAS  123(R)  requires  that  the
compensation cost relating to share-based payment transactions, including grants
of employee stock options, be recognized in financial statements. That cost will
be  measured  based on the fair  value of the  equity or  liability  instruments
issued. SFAS 123(R) covers a wide range of share-based compensation arrangements
including stock options, restricted share plans, performance-based awards, share
appreciation  rights,  and  employee  share  purchase  plans.  SFAS  123(R) is a
replacement   of  FASB   Statement   No.  123,   "Accounting   for   Stock-Based
Compensation,"  and supersedes APB Opinion No. 25,  "Accounting for Stock Issued
to Employees," and its related interpretive guidance (APB 25).

The effect of SFAS  123(R)  will be to require  entities  to measure the cost of
employee services received in exchange for stock options based on the grant-date
fair value of the award,  and to recognize the cost over the period the employee
is required to provide  services for the award.  SFAS 123(R) permits entities to
use any  option-pricing  model  that  meets  the  fair  value  objective  in the
Statement.

The Company  will be required  to apply SFAS 123(R) as of the  beginning  of its
first  interim  period that begins after  December  15, 2005,  which will be the
quarter ending March 31, 2006.

SFAS 123(R) allows two methods for  determining  the effects of the  transition:
the modified prospective transition method and the modified retrospective method
of transition. Under the modified prospective transition method, an entity would
use the fair value based  accounting  method for all  employee  awards  granted,
modified,  or  settled  after the  effective  date.  As of the  effective  date,
compensation cost related to the non-vested  portion of awards outstanding as of
that  date  would be based  on the  grant-date  fair  value of those  awards  as
calculated  under the  original  provisions  of Statement  No. 123;  that is, an
entity would not remeasure the  grant-date  fair value  estimate of the unvested
portion of awards  granted prior to the effective  date. An entity will have the
further option to either apply SFAS 123(R) to all quarters in the fiscal year of
adoption. Under the modified retrospective method of transition, an entity would
revise  its  previously  


                                       15



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

issued  financial   statements  to  recognize  employee
compensation  cost for prior periods  presented in accordance  with the original
provisions of Statement No. 123.

The Company has not  completed its study of the  transition  methods or made any
decisions  about how it will adopt FAS  123(R).  The impact of FAS 123(R) on the
Company in Fiscal 2006 and beyond will depend upon various  factors,  among them
being the Company's future  compensation  strategy.  The pro forma  compensation
costs  presented  in the table above and in prior  filings for the Company  have
been  calculated  using a  Black-Scholes  option  pricing  model  and may not be
indicative  of amounts  which should be expected in future  years.  No decisions
have  been made as to which  option-pricing  model is most  appropriate  for the
Company for future awards.

In March 2004,  the  Securities  and Exchange  Commission  ("SEC")  issued Staff
Accounting  Bulletin ("SAB") No. 105,  "Application of Accounting  Principles to
Loan  Commitments,"  which provides guidance regarding loan commitments that are
accounted for as derivative instruments. In this SAB, the SEC determined that an
interest rate lock commitment  should  generally be valued at zero at inception.
The rate locks will continue to be adjusted for changes in value  resulting from
changes  in  market  interest  rates.  This SAB did not have any  effect  on the
Company's financial position or results of operations.

Reclassifications
-----------------

Certain  2003  amounts  have  been   reclassified   to  conform  with  the  2004
presentation,  and  such  reclassifications  had no  effect  on 2003 net loss or
shareholders' equity.

Note 2.  Restrictions on Cash and Cash Equivalents

The Company is required to maintain reserves against its respective  transaction
accounts and  non-personal  time  deposits.  At December 31, 2004 and 2003,  the
Company was required to have cash and liquid  assets of  approximately  $248,000
and $208,000, respectively, to meet these requirements. In addition, at December
31, 2004 and 2003, the Company was required to maintain  $125,000 in the Federal
Reserve  Bank for  clearing  purposes.  Also,  at  December  31,  2004 and 2003,
approximately $158,000 and $212,000, respectively, of short-term investments are
maintained at another financial institution to secure available customer letters
of  credit  with that  institution,  and  approximately  $11,000  of  short-term
investments was maintained with that  institution at December 31, 2003 to secure
an available credit card line of credit for a Company director.


                                       16



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

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 December 31, 2004
and 2003 are as follows:




                                                                                             

                                                                   Gross            Gross
                                                Amortized        Unrealized      Unrealized          Fair
2004                                               Cost            Gains           Losses           Value
----                                         -------------------------------------------------------------------

U.S. Government Sponsored Agency               $11,192,594      $     3,398      $ (214,486)     $10,981,506
 obligations
Mortgage-backed securities                         396,036                -          (5,648)         390,388
                                             -------------------------------------------------------------------
                                               $11,588,630      $     3,398      $ (220,134)     $11,371,894
                                             ===================================================================



                                                                   Gross            Gross
                                                Amortized        Unrealized      Unrealized          Fair
2003                                               Cost            Gains           Losses           Value
----                                         -------------------------------------------------------------------

U.S. Government Sponsored Agency               $ 7,200,948      $         -      $ (269,550)     $ 6,931,398
 obligations
Mortgage-backed securities                       1,576,878                -         (30,208)       1,546,670
                                             -------------------------------------------------------------------
                                               $ 8,777,826      $         -      $ (299,758)     $ 8,478,068
                                             ===================================================================



The following table presents the Company's  available for sale securities' gross
unrealized  losses  and  fair  value,  aggregated  by the  length  of  time  the
individual  securities have been in a continuous loss position,  at December 31,
2004.



                                                                                            

                          Less Than 12 Months             12 Months or More                     Total
                      -----------------------------  ----------------------------   ------------------------------
                            Fair       Unrealized         Fair       Unrealized          Fair        Unrealized
                           Value          Loss           Value          Loss            Value           Loss
                      -----------------------------  ----------------------------   ------------------------------
U.S. Government
 Sponsored Agency
 obligations                 $ 497,030     $ 2,970      $ 7,482,916    $ 211,516       $ 7,979,946      $ 214,486
Mortgage-backed
 securities                          -           -          390,388        5,648           390,388          5,648
                      -----------------------------  ----------------------------   ------------------------------
      Totals                 $ 497,030     $ 2,970      $ 7,873,304    $ 217,164       $ 8,370,334      $ 220,134
                      =============================  ============================   ==============================




                                       17




SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

At December 31, 2003, all  unrealized  losses on  available-for-sale  securities
existed for periods of less than twelve months.

At December 31, 2004,  the Company had 12 available  for sale  securities  in an
unrealized loss position. Management believes that none of the unrealized losses
on available for sale  securities  are other than  temporary  because all of the
unrealized  losses  in the  Company's  investment  portfolio  relate to debt and
mortgage-backed  securities issued by U.S. Government sponsored agencies,  which
the Company has both the intent and the ability to hold until  maturity or until
the fair value fully recovers. In addition,  management considers the issuers of
the  securities  to be  financially  sound  and the  Company  will  receive  all
contractual principal and interest related to these investments.

The  amortized  cost and fair value of  available  for sale debt  securities  at
December 31, 2004 by contractual maturity are presented below. Actual maturities
of mortgage-backed securities may differ from contractual maturities because the
mortgages  underlying  the  securities  may be  called  or  repaid  without  any
penalties.

Because  mortgage-backed  securities are not due at a single maturity date, they
are not included in the maturity categories in the following summary:

                                                 Amortized             Fair
                                                    Cost               Value
                                          -------------------------------------

Maturity:
 Within one year                                 $    998,097      $    992,810
 After 1 but within 5 years                         6,494,857         6,430,475
 After 5 but within 10 years                        3,199,640         3,084,906
 Over 10 years                                        500,000           473,315
 Mortgage-backed securities                           396,036           390,388
                                           -------------------------------------
                                                 $ 11,588,630      $ 11,371,894
                                           =====================================


At December 31, 2004 and 2003,  available  for sale  securities  with a carrying
value of $4,838,791  and  $2,911,572,  respectively,  were pledged as collateral
under repurchase agreements with Bank customers and to secure public deposits.

During 2004 and 2003,  proceeds from sales of available for sale securities were
$2,000,685 and $4,357,995,  respectively, and gross gains of $3,912 and $44,505,
respectively, were recognized on such sales.


                                       18



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

Note 4.   Loans Receivable and Allowance for Loan Losses

A summary of the  Company's  loan  portfolio at December 31, 2004 and 2003 is as
follows:

                                                  2004               2003
                                           -------------------------------------

Commercial loans secured by real estate    $     22,462,363     $   18,043,588  
Commercial loans                                 24,418,458         18,584,292
Construction and land loans                       2,276,818          1,500,891
Residential mortgages                                -                 948,258
Consumer home equity loans                          853,858          1,042,717
Consumer installment loans                          625,330          1,204,920
                                           -------------------------------------
           Total loans                           50,636,827         41,324,666
Net deferred loan fees                             (120,481)           (84,804)
Allowance for loan losses                          (752,394)          (421,144)
                                           -------------------------------------
           Loans receivable, net           $     49,763,952     $   40,818,718  
                                           =====================================

The Company  services  certain loans that it has sold without  recourse to third
parties. The aggregate of loans serviced for others approximated  $5,796,324 and
$1,174,000 as of December 31, 2004 and 2003, respectively.

The  balance  of  capitalized  servicing  rights,  included  in other  assets at
December 31, 2004 and 2003, was $66,959 and $20,798, respectively. No impairment
charges  related to  servicing  rights  were  recognized  during the years ended
December 31, 2004 and 2003.

The changes in the  allowance  for loan losses for the years ended  December 31,
2004 and 2003 are as follows:

                                                      2004           2003
                                                  ------------------------------

Balance, beginning of year                            $ 421,144      $ 232,000  
    Provision for loan losses                           341,108        213,100
    Recoveries of loans previously charged-off           19,118            616
    Loans charged-off                                   (28,976)       (24,572)
                                                  ------------------------------
Balance, end of year                                  $ 752,394      $ 421,144  
                                                  ==============================

At December 31, 2004 and 2003, the unpaid principal  balances of loans placed on
nonaccrual status were $227,358 and $94,063,  respectively. At December 31, 2004
and 2003,  there  were no loans  delinquent  90 days or more and still  accruing
interest.


                                       19



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

The  following  information  relates to  impaired  loans as of and for the years
ended December 31, 2004 and 2003:




                                                                                                   
                                                                                    2004              2003
                                                                             --------------------------------

         Loans receivable for which there is a related allowance for credit
            losses                                                           $     224,154     $      94,063
                                                                             ================================

         Loans receivable for which there is no related allowance for credit
            losses                                                           $       3,204     $        -   
                                                                             ================================

         Allowance for credit losses related to impaired loans               $     106,589     $      21,381
                                                                             ================================

         Average recorded investment in impaired loans                       $      37,367     $      13,317
                                                                             ================================



Interest  income  collected and recognized on impaired loans was $4,286 in 2004,
and no interest  was  collected  or  recognized  on impaired  loans in 2003.  If
nonaccrual loans had been current  throughout their terms,  additional  interest
income of approximately $2,300 and $4,800 would have been recognized in 2004 and
2003,  respectively.  The Company has no commitments to lend additional funds to
borrowers whose loans are impaired.

The Company's  lending  activities  are conducted  principally  in the New Haven
County section of  Connecticut.  The Company grants  commercial and  residential
real estate loans, commercial business loans and a variety of consumer loans. In
addition, the Company may grant loans for the construction of residential homes,
residential  developments and for land development projects. All residential and
commercial  mortgage loans are  collateralized  by first or second  mortgages on
real estate.  The ability and  willingness  of  borrowers to satisfy  their loan
obligations  is dependent in large part upon the status of the regional  economy
and regional real estate market.  Accordingly,  the ultimate collectibility of a
substantial  portion of any resulting  real estate  acquired is  susceptible  to
changes in market conditions.

The Company has established  credit policies  applicable to each type of lending
activity in which it engages, evaluates the creditworthiness of each customer on
an individual basis and, when deemed appropriate, obtains collateral. Collateral
varies by each  borrower  and loan  type.  The  market  value of  collateral  is
monitored  on an  ongoing  basis and  additional  collateral  is  obtained  when
warranted.  Important types of collateral include business assets,  real estate,
automobiles,  marketable securities and time deposits. While collateral provides
assurance as a secondary source of repayment,  the Company  ordinarily  requires
the  primary  source  of  repayment  to be based on the  borrower's  ability  to
generate continuing cash flows.


                                       20



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

Note 5.   Premises and Equipment

At  December  31,  2004  and  2003,  premises  and  equipment  consisted  of the
following:



                                                                                                     

                                                                                   2004               2003
                                                                            -------------------------------------

        Land                                                                    $    255,766      $    255,766   
        Premises under capital lease                                               1,192,036         1,192,036
        Building and improvements                                                    674,046           674,046
        Leasehold improvements                                                       852,647           817,366
        Furniture and fixtures                                                       433,305           399,032
        Equipment                                                                    545,428           483,626
        Software                                                                      49,643            26,589
        Construction in process                                                      177,656            -     
                                                                            -------------------------------------
                                                                                   4,180,527         3,848,461
        Less accumulated depreciation and amortization                              (663,713)         (380,463)
                                                                            -------------------------------------
                                                                                $  3,516,814      $  3,467,998   
                                                                            =====================================


For the years ended December 31, 2004 and 2003,  depreciation  and  amortization
expense  related to  premises  and  equipment  totaled  $283,250  and  $219,853,
respectively.

Premises under capital lease of $1,192,036, and related accumulated amortization
of $165,292 and $105,690,  as of December 31, 2004 and 2003,  respectively,  are
included in premises and equipment.

Note 6.  Deposits

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



                                                                                                        

                                                                                    2004              2003
                                                                            -------------------------------------

        Noninterest bearing                                                    $  17,334,393     $  13,781,286   
                                                                            -------------------------------------
        Interest bearing:
            Checking                                                               8,708,930         3,499,378
            Money market                                                          20,604,704        17,251,327
            Savings                                                                3,299,676         2,633,341
            Time certificates, less than $100,000                                  3,241,527         3,057,294
            Time certificates, $100,000 or more                                    5,511,147         7,051,249
                                                                            -------------------------------------
              Total interest bearing                                              41,365,984        33,492,589
                                                                            -------------------------------------

                   Total deposits                                              $  58,700,377     $  47,273,875   
                                                                            =====================================




                                       21



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

Contractual  maturities of time  certificates of deposit as of December 31, 2004
are summarized below:

        Due within:
            1 year                      $   7,117,220          
            1-2 years                         807,758
            2-3 years                         632,416
            3-4 years                         139,805
            4-5 years                          55,475
                                      ------------------
                                        $   8,752,674          
                                      ==================

Interest expense on certificates of deposit in denominations of $100,000 or more
was  $150,468  and  $90,394  for the years  ended  December  31,  2004 and 2003,
respectively.

Note 7.  Commitments

Federal Home Loan Bank borrowings and stock
-------------------------------------------

The Bank is a member  of the  Federal  Home Loan  Bank of  Boston  ("FHLB").  At
December  31,  2004 and 2003,  the Bank had the  ability to borrow from the FHLB
based on a certain  percentage of the value of the Bank's qualified  collateral,
as  defined  in the  FHLB  Statement  of  Products  Policy,  at the  time of the
borrowing.  In  accordance  with an  agreement  with  the  FHLB,  the  qualified
collateral must be free and clear of liens, pledges and encumbrances. There were
no borrowings outstanding with the FHLB at December 31, 2004 and 2003.

The Bank is required to maintain an  investment  in capital stock of the FHLB in
an amount equal to a percentage of its outstanding  mortgage loans and contracts
secured by residential  properties,  including  mortgage-backed  securities.  No
ready  market  exists  for FHLB  stock and it has no quoted  market  value.  For
disclosure purposes, such stock is assumed to have a market value which is equal
to cost since the Bank can redeem the stock with FHLB at cost.

Employment agreements
---------------------

The Company entered into an employment agreement (the "Chairman Agreement") with
the  Chairman  and Chief  Executive  Officer of the Company and the Bank with an
initial term of five years beginning  October 1, 2001, which may be extended for
additional  one-year  terms at the end of the initial term. In October 2003, the
Company amended the Chairman  Agreement to extend the initial  five-year term by
one  year.  The  Chairman  Agreement  provides  for a base  salary  with  annual
adjustments,  and an annual bonus, as determined by the Board of Directors.  The
Chairman Agreement also provides for vacation and various insurance benefits and
reimbursement  for  travel,   entertainment   and  bank-related   education  and
convention expenses.

Also, under the Chairman  Agreement,  the Company issued to the Chairman options
to  purchase  50,000  shares  of the  Company's  stock  under  the  terms of the
Company's 2001 Stock Option Plan (see Note 10).


                                       22



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

In the event of the early  termination of the Chairman for any reason other than
cause, the Company would be obligated to compensate the Chairman,  in accordance
with the terms of the Chairman Agreement,  through the full term of the Chairman
Agreement.  Also upon termination of the Chairman, for reasons other than cause,
the Chairman  Agreement provides that the Chairman will serve as a consultant to
the Company,  on a year to year basis,  and will be  compensated  at the rate of
$60,000 per year plus the employee benefits  previously  described.  Further, in
the  event  the  Chairman's  position  shall  end  or  his  responsibilities  be
significantly  reduced as a result of a business  combination (as defined),  the
Chairman  will be entitled  to a lump sum payment  equal to three times his then
current annual compensation.

Also,  the  Company  entered  into  an  employment   agreement  (the  "President
Agreement")  with the  President of the Bank  effective in January  2005,  which
expires on December 31, 2006 with an automatic  extension  through  December 31,
2007, unless earlier terminated by the Company. The President Agreement provides
for a base salary, with annual adjustments, and an annual bonus as determined by
the Board of Directors.  The President  Agreement also provides for vacation and
various   insurance   benefits  and   reimbursement   for  automobile,   travel,
entertainment,  club dues and  bank-related  education and convention  expenses.
Also,  under a prior agreement,  the Company issued to the President  options to
purchase  20,000 shares of the Company's  stock under the terms of the Company's
2002 Stock Option Plan (see Note 10).

In the event of the early termination of the President for any reason other than
cause, the Company would be obligated to compensate the President, in accordance
with the terms of the Present Agreement,  through the full term of the President
Agreement.  Further,  in the event  the  President's  position  shall end or his
responsibilities be significantly  reduced as a result of a business combination
(as  defined),  the  President  will be entitled to a lump sum payment  equal to
three times his then current annual  compensation,  plus his bonus for the prior
year.

Note 8.  Lease and Subleases

The Company leases the Bank's main office under a twenty-year capital lease that
expires in 2021.  In addition,  the Company  leases its Branford  branch  office
under a twenty-year  capital lease that expires in 2022.  Under the terms of the
leases,  the  Bank  will  pay all  executory  costs  including  property  taxes,
utilities and  insurance.  The Company has also entered into an operating  lease
for the main office of its new bank subsidiary  expected to be formed and become
operational  in 2005 (see Note 17).  The  initial  term of the lease  expires in
2009, and the lease contains three five-year  renewal options.  The Company also
leases  the   driveway  to  its  main  office  and   certain   equipment   under
non-cancelable operating leases.

The Company has also  entered  into a five-year  sublease  agreement  for excess
office space in its premises with a tenant, the principal of which is related to
the Company's Vice Chairman.



                                       23



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

At December  31, 2004,  future  minimum  lease  payments to be made and received
under these leases by year and in the aggregate, are as follows:



                                                                                                     

         Year                                         Capital Leases        Operating Leases   Sublease Income
         --------------------------------------------------------------------------------------------------------

          2005                                       $         161,506      $         57,636   $         14,107     
          2006                                                 166,028                56,146              3,553
          2007                                                 171,424                53,747              -    
          2008                                                 178,564                49,199              -    
          2009                                                 183,087                54,625              -    
          2010 and thereafter                                2,639,885               850,306              -    
                                                     --------------------   --------------------------------------
                                                             3,500,494      $      1,121,659   $         17,660     
                                                                            ======================================
          Less amount representing interest                 (2,310,308)
                                                     --------------------
          Present value of future minimum lease
              payments - capital lease obligation    $       1,190,186
                                                     ====================


Total rent expense charged to operations under the operating leases approximated
$4,400 and $3,200 for the years ended December 31, 2004 and 2003,  respectively.
Rental income under the subleases approximated $17,300 and $17,200 for the years
ended December 31, 2004 and 2003, respectively.

Note 9.  Income Taxes

A reconciliation of the anticipated income tax benefit (computed by applying the
statutory Federal income tax rate of 34% to the loss before income taxes) to the
amount  reported in the statement of operations for the years ended December 31,
2004 and 2003 is as follows:

                                                         2004            2003
                                                      --------------------------

   Benefit for income taxes at statutory Federal rate $ (33,417)     $ (203,295)
   State tax benefit, net of Federal benefit             (4,469)        (29,201)
   Increase in valuation allowance                       43,803         253,878
   Other                                                 (5,917)        (21,382)
                                                      --------------------------
                                                      $     -        $      -   
                                                      ==========================



                                       24



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

At December 31, 2004 and 2003,  the  components of gross deferred tax assets and
liabilities are as follows:



                                                                                                                           

                                                                                  2004              2003
                                                                            -------------------------------------

        Deferred tax assets:
            Allowance for loan losses                                          $     293,057      $    164,036                      
            Net operating loss carryforwards                                         856,086           906,259
            Start-up costs                                                            85,430           142,401
            Unrealized loss on available for sale securities                          84,419           116,756
            Other                                                                    104,587            66,796
                                                                            -------------------------------------
              Gross deferred tax assets                                            1,423,579         1,396,248
            Less valuation allowance                                              (1,316,075)       (1,304,609)
                                                                            -------------------------------------
              Deferred tax assets - net of valuation allowance                       107,504            91,639
                                                                            -------------------------------------

        Deferred tax liabilities:
            Tax bad debt reserve                                                      21,897            25,736
            Depreciation                                                              85,607            65,903
                                                                            -------------------------------------
              Gross deferred tax liabilities                                         107,504            91,639
                                                                            -------------------------------------

              Net deferred tax liability                                       $      -           $     -                           
                                                                            =====================================


As of December 31, 2004, the Company had tax net operating loss carryforwards of
approximately  $2,200,000  available to reduce future  Federal and state taxable
income, which expire in 2021 through 2023.

The net changes in the valuation  allowance for 2004 and 2003 were  increases of
$11,466 and $370,634,  respectively. The changes in the valuation allowance have
been allocated between operations and equity to adjust the deferred tax asset to
an amount  considered  by  management  more likely than not to be realized.  The
portion  of the  change in the  valuation  allowance  allocated  to equity is to
eliminate the tax benefit  related to the unrealized  holding gains or losses on
available for sale securities.

Note 10.    Shareholders' Equity

On June 17, 2004, the Company completed a public offering of 1,723,000 shares of
its common  stock at $8.50 per share,  with net proceeds of  $13,293,012,  after
deduction  of the  underwriter's  discount  and  offering  expenses  aggregating
$1,352,489.

In addition, in conjunction with the exercise of stock options and warrants, the
Company  issued 11,391 shares of its common stock,  with  aggregate  proceeds of
$105,675 in 2004.



                                       25



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

Stock dividend
--------------

On  January  13,  2004,  the  Company  declared  a 10% stock  dividend  that was
distributed  on February  16,  2004.  As a result,  the 2003  balance  sheet and
statement of changes in shareholders'  equity,  and all per share amounts,  have
been  retroactively  revised to reflect this dividend as if it were effective at
December  31,  2003.  Generally  accepted  accounting  principles  require  such
dividends to be recorded at fair value;  however,  when there is an  accumulated
deficit,  the Securities and Exchange Commission ("SEC") advises that such stock
dividends be accounted for by  capitalizing  the stock issued at par value only,
through a reduction in additional paid-in capital.

Income (loss) per share
-----------------------

The  Company is required to present  basic  income  (loss) per share and diluted
income (loss) per share in its statements of operations. Basic and fully diluted
income  (loss) per share 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  instruments  unless the effect is
to reduce the loss or increase the income per share. For the periods  presented,
the  common  stock  equivalents  described  below  have been  excluded  from the
computation of the net loss per share because the inclusion of such  equivalents
is  anti-dilutive.  Weighted  average  shares  outstanding  were  2,001,772  and
1,063,320 for the years ended  December 31, 2004 and 2003,  respectively,  after
giving effect in 2003 to the stock dividend declared in January 2004.

Stock options
-------------

The Company has adopted two stock option plans,  the 2001 Stock Option Plan (the
"2001 Option  Plan") and the 2002 Stock  Option Plan (the "2002  Option  Plan"),
under which an aggregate  of 429,680  shares of the  Company's  common stock are
reserved  for  issuance  upon  the  exercise  of  both  incentive   options  and
nonqualified options granted under both option plans.

Under both option plans,  the exercise price for each share covered by an option
may not be less than the fair market  value of a share of the  Company's  common
stock on the date of grant.  For incentive  options granted to a person who owns
more than 10% of the  combined  voting  power of the  Company or any  subsidiary
("ten percent shareholder"),  the exercise price cannot be less than 110% of the
fair market value on the date of grant.

Options under both plans have a term of ten years unless otherwise determined at
the time of grant,  except  that  incentive  options  granted to any ten percent
shareholder will have a term of five years unless a shorter term is fixed. Under
both  option  plans,  unless  otherwise  fixed at the time of grant,  40% of the
options  become  exercisable  one year  from the date of  grant,  and 30% of the
options become  exercisable at each of the second and third  anniversaries  from
the date of grant.

Upon adoption of the 2002 Option Plan in May 2002, the Company  determined  that
no additional options will be granted under the 2001 Option Plan.



                                       26



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

A summary of the status of the stock options at December 31, 2004 and 2003,  and
changes during the years then ended, is as follows.



                                                                                                    

                                                                 2004                              2003
                                                     -------------------------------    ------------------------------

                                                                      Weighted-                         Weighted-
                                                       Number          Average           Number          Average
                                                         of           Exercise             of            Exercise
                                                       Shares           Price            Shares           Price
                                                     ------------------------------------------------------------------


      Outstanding at beginning of year                 317,480            $8.37            74,140            $10.91
      Granted                                           53,260             8.59           255,110              7.66
      Terminated                                       (18,386)            8.05           (11,770)             9.08
      Exercised                                         (5,847)            7.73             -                  -   
                                                     ------------                       ------------
      Outstanding at end of year                       346,507             8.43           317,480              8.37
                                                     ============                       ============

      Exercisable at end of year                       156,015            $9.01            44,814            $10.91
                                                     ============       ==========      ============       =========

      Weighted-average fair value per option
          of options granted during the year         $    3.43                         $     2.44
                                                     ============                       ============


At December 31, 2004 and 2003, the exercise prices on outstanding options ranged
from $7.27 to $10.91. The  weighted-average  remaining  contractual life for the
options  outstanding  at  December  31,  2004  and  2003 is 8.4  and 9.2  years,
respectively.

The fair value of  options  issued in 2004 and 2003 was  estimated  at the grant
date  using  the   Black-Scholes   option-pricing   model  with  the   following
assumptions:

                                                   2004               2003
                                             -----------------------------------

     Dividend rate                                   -                 -
     Risk free interest rate                  3.51% to 4.37%     2.88% to 4.02%
     Weighted-average expected lives             8 years           8 years
     Volatility                                    20%               20%

Stock warrants
--------------

The Company adopted the 2001 Warrant Plan and the 2001 Supplemental Warrant Plan
(the  "Warrant  Plans"),  under  which an  aggregate  of  73,509  shares  of the
Company's  common stock are reserved for issuance  upon the exercise of warrants
granted to non-employee directors of the Company and the Bank, and certain other
individuals involved in the organization of the Bank.


                                       27




SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

Warrants under the Warrant Plans have a term of ten years.  Forty percent of the
warrants  become  exercisable  one year from the date of  grant,  and 30% of the
warrants become  exercisable at each of the second and third  anniversaries from
the date of grant.

A summary of the status of the  warrants  at  December  31,  2004 and 2003,  and
changes during the years then ended, is as follows.



                                                                                               

                                                            2004                               2003
                                                 ------------------------------      ----------------------------

                                                                  Weighted-                        Weighted-
                                                  Number           Average            Number        Average
                                                    of             Exercise             of          Exercise
                                                  Shares            Price             Shares         Price
                                                 ----------------------------------------------------------------

         Outstanding at beginning of year           79,953          $10.91              79,953          $10.91
         Granted                                     -                -                   -               -   
         Exercised                                  (5,544)          10.91                -               -   
         Terminated                                   (900)          10.91                -               -   
                                                   ----------                          ----------
         Outstanding at end of year                 73,509           10.91              79,953           10.91
                                                   ==========                          ==========

         Exercisable at end of year                 73,509          $10.91              55,967          $10.91
                                                   ==========       =========          ==========       =========

         Weighted-average fair value per
             warrant of warrants granted during
             the year                                  N/A                                 N/A
                                                   ==========                          ==========


The weighted-average  remaining contractual life for the warrants outstanding at
December 31, 2004 and 2003 is 6.7 and 7.7 years, respectively.

Note 11. 401(k) Profit Sharing Plan

The  Bank's  employees  are  eligible  to  participate  in the Bank of  Southern
Connecticut  401(k) Profit Sharing Plan (the "Plan") under Section 401(k) of the
Internal Revenue Code. The Plan covers  substantially all employees of the Bank.
Under  the  terms of the  Plan,  participants  can  contribute  a  discretionary
percentage of compensation,  with total annual contributions  subject to Federal
limitations.  The  Bank  may  make  discretionary  contributions  to  the  Plan.
Participants  are  immediately  vested in their  contributions  and become fully
vested in employer  contributions  after  three years of service.  There were no
discretionary contributions made by the Bank during 2004 and 2003.



                                       28



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

Note 12.    Financial Instruments with Off-Balance-Sheet Risk

In  the  normal  course  of  business,  the  Company  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  the  Company  has in
particular classes of financial instruments.

The contractual  amounts of commitments to extend credit  represents 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. The
Company  uses the same credit  policies in making  commitments  and  conditional
obligations  as it does for  on-balance-sheet  instruments  and  evaluates  each
customer's  creditworthiness on a case-by-case  basis.  Management believes that
the Company  controls  the credit risk of these  financial  instruments  through
credit  approvals,  credit  limits,  monitoring  procedures  and the  receipt of
collateral as deemed necessary.

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

                                                2004                 2003
                                          --------------------------------------

  Commitments to extend credit:
      Future loan commitments             $       5,855,800     $    3,752,000  
      Unused lines of credit                      8,767,479          9,065,661
      Undisbursed construction loans                103,900            729,220
  Financial standby letters of credit             1,138,055            933,055
                                          --------------------------------------
                                          $      15,865,234     $   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 the Company upon extension of credit, is based
on 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 the  Company 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.  As of January 1, 2003,  newly issued
or modified  guarantees that are not derivative  contracts have been recorded on
the Company's  consolidated balance sheet at their fair value at inception.  The
liability  related  to  guarantees   recorded  at  December  31,  2003  was  not
significant.


                                       29



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

Note 13.  Regulatory Matters

The  Company  (on a  consolidated  basis)  and the Bank are  subject  to various
regulatory  capital  requirements  administered by the federal banking agencies.
Failure to meet minimum capital  requirements can initiate  certain  mandatory -
and  possibly  additional   discretionary  -  actions  by  regulators  that,  if
undertaken,  could have a direct material effect on the Company's and the Bank's
financial  statements.  Under capital  adequacy  guidelines  and the  regulatory
framework  for prompt  corrective  action,  the  Company  and the Bank must meet
specific capital  guidelines that involve  quantitative  measures of the assets,
liabilities,  and certain off-balance-sheet items as calculated under regulatory
accounting practices. The capital amounts and classification are also subject to
qualitative judgments by the regulators about components,  risk weightings,  and
other factors.

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Company  and the Bank to  maintain  minimum  amounts and ratios (set
forth in the  table  below)  of total  and Tier I  capital  (as  defined  in the
regulations)  to  risk-weighted  assets (as defined),  and of Tier I capital (as
defined) to average assets (as defined). Management believes, as of December 31,
2004,  that the Company and the Bank meet all capital  adequacy  requirements to
which they are subject.

As of December 31, 2004, the most recent  notification  from the Federal Deposit
Insurance  Corporation  and the  State  of  Connecticut  Department  of  Banking
categorized  the Bank as well  capitalized  under the  regulatory  framework for
prompt corrective  action. To be categorized as well capitalized,  the Bank must
maintain minimum total risk-based, Tier I risk-based, and Tier I leverage ratios
as set forth in the table.  There are no conditions  or events since then,  that
management believes have changed the Bank's category.

The Company's and the Bank's actual  capital  amounts and ratios at December 31,
2004 and 2003 were (dollars in thousands):




                                                                                                 

                                                                                                  To Be Well
                                                                        For Capital            Capitalized Under
                                                                         Adequacy              Prompt Corrective
2004                                            Actual                   Purposes              Action Provisions
----                                    -------------------------   ----------------------   ------------------------
                                         Amount       Ratio          Amount     Ratio         Amount      Ratio
                                        -----------------------------------------------------------------------------
The Company:
------------
Total Capital to Risk-Weighted Assets   $  21,667       33.24%      $  5,215      8.00%         N/A         N/A       
Tier I Capital to Risk-Weighted Assets     20,915       32.08%         2,608      4.00%         N/A         N/A
Tier I Capital to Average Assets           20,915       24.66%         3,393      4.00%         N/A         N/A



                                       30



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------



                                                                                                     

                                                                                                  To Be Well
                                                                        For Capital            Capitalized Under
                                                                         Adequacy              Prompt Corrective
                                                Actual                   Purposes              Action Provisions
                                        -------------------------   ----------------------   ------------------------
                                         Amount       Ratio          Amount     Ratio         Amount      Ratio
                                        -----------------------------------------------------------------------------
The Bank:
---------
Total Capital to Risk-Weighted Assets   $  12,285       20.84%      $  4,716      8.00%      $  5,895       10.00%        
Tier I Capital to Risk-Weighted Assets     11,546       19.59%         2,358      4.00%         3,536        6.00%
Tier I Capital to Average Assets           11,546       14.87%         3,106      4.00%         3,882        5.00%


                                                                                                  To Be Well
                                                                        For Capital            Capitalized Under
                                                                         Adequacy              Prompt Corrective
2003                                            Actual                   Purposes              Action Provisions
----                                        -------------------------   ----------------------   ------------------------
                                         Amount       Ratio          Amount     Ratio         Amount      Ratio
                                        -----------------------------------------------------------------------------
The Company:
------------
Total Capital to Risk-Weighted Assets   $   8,035       17.27%      $  3,722      8.00%         N/A         N/A           
Tier I Capital to Risk-Weighted Assets      7,614       16.36%         1,862      4.00%         N/A         N/A
Tier I Capital to Average Assets            7,614       14.18%         2,148      4.00%         N/A         N/A


                                                                                                  To Be Well
                                                                        For Capital            Capitalized Under
                                                                         Adequacy              Prompt Corrective
                                                Actual                   Purposes              Action Provisions
                                        -------------------------   ----------------------   ------------------------
                                         Amount       Ratio          Amount     Ratio         Amount      Ratio
                                        -----------------------------------------------------------------------------
The Bank:
---------
Total Capital to Risk-Weighted Assets   $   8,013       17.24%      $  3,718      8.00%      $  4,648       10.00%        
Tier I Capital to Risk-Weighted Assets      7,592       16.33%         1,860      4.00%         2,789        6.00%
Tier I Capital to Average Assets            7,592       14.16%         2,145      4.00%         2,681        5.00%


Restrictions on dividends, loans or advances
--------------------------------------------

The Company's  ability to pay cash  dividends is dependent on the Bank's ability
to pay dividends to the Company.  However,  certain restrictions exist regarding
the  ability of the Bank to  transfer  funds to the  Company in the form of cash
dividends,  loans or  advances.  Regulatory  approval  is  required  to pay cash
dividends in excess of the Bank's net earnings retained in the current year plus
retained net earnings for the preceding two years.  The Bank is also  prohibited
from  paying  dividends  that would  reduce its  capital  ratios  below  minimum
regulatory  requirements,  and the  Federal  Reserve  Board may  impose  further
dividend restrictions on the Company.  During 2002, the Bank requested,  and was
granted,  permission from the State of Connecticut Department of Banking, to pay
a special  dividend to the Company in the amount of  $200,000.  At December  31,
2004 and 2003,  no  dividends  may be  declared by the Bank  without  regulatory
approval.


                                       31



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

Under Federal Reserve regulation,  the Bank is also limited to the amount it may
loan  to  the  Company,  unless  such  loans  are  collateralized  by  specified
obligations.  Loans or advances to the Company by the Bank are limited to 10% of
the Bank's capital stock and surplus on a secured basis.

Note 14.   Related Party Transactions

In the normal  course of  business,  the Company  may grant  loans to  executive
officers,  directors and members of their immediate families, as defined, and to
entities in which these individuals have more than a 10% equity ownership.  Such
loans  are  transacted  at terms  including  interest  rates,  similar  to those
available to unrelated customers.

Changes in loans outstanding to such related parties during 2004 and 2003 are as
follows:



                                                                                     

                                                                2004                2003
                                                          --------------------------------------

       Balance, beginning of year                         $       797,421    $         534,637
       Additional loans                                         1,081,259            1,225,195
       Repayments                                              (1,079,208)            (962,411)
       Adjustment for former related parties                      (10,777)               -     
                                                          --------------------------------------
       Balance, end of year                               $       788,695    $         797,421
                                                          ======================================


Related party deposits aggregated  approximately $3,164,000 and $7,108,000 as of
December 31, 2004 and 2003, respectively.

Included in professional services for the years ended December 31, 2004 and 2003
are approximately $15,500 and $4,800,  respectively,  of legal fees incurred for
services  provided  by law  firms,  principals  of which were  directors  of the
Company.  Included in consulting  fees for the years ended December 31, 2004 and
2003 are $6,300 and $29,300,  respectively, in consulting fees and expenses paid
to entities, the principals of which are related to Company directors.

During  2004 and  2003,  the  Company  paid  approximately  $6,300  and  $1,500,
respectively,  for capital  expenditures  and maintenance to certain  companies,
principals of which are directors of the Company.

During 2004 and 2003, the Company  purchased  investment  securities,  including
accrued  interest  and  fees,  of  approximately   $7,975,000  and  $10,950,000,
respectively,  through an  investment  brokerage  firm,  an employee of which is
related to the Company's Chairman and Chief Executive Officer.

As  described  in  Note  8,  rental   income  and  expense   reimbursements   of
approximately $13,400 and $16,500 were received in 2004 and 2003,  respectively,
from a tenant, the principal of which is related to the Company's Vice Chairman.

In January 2004,  the Company sold a $250,000  participation  interest in a loan
relationship to a company, the principals of which are directors of the Company.
In April 2004,  the Company  repurchased  the  participation  interest from this
Company.


                                       32



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

Note 15. Other Comprehensive Income

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



                                                                                                        

                                                                                    2004
                                                              ---------------------------------------------------
                                                                Before-Tax          Taxes          Net-of-Tax
                                                                  Amount                             Amount
                                                              ----------------------------------------------------

     Unrealized holding gains arising during period           $       86,934   $        -         $     86,934      

     Less reclassification adjustment for gains recognized
         in income                                                    (3,912)           -               (3,912)
                                                              ---------------------------------------------------

     Unrealized holding gain on available for sale                                                                  
         securities, net of taxes                             $       83,022   $        -         $     83,022
                                                              ===================================================


                                                                                    2003
                                                              ---------------------------------------------------

                                                                Before-Tax          Taxes          Net-of-Tax
                                                                  Amount                             Amount
                                                              ----------------------------------------------------

     Unrealized holding losses arising during period          $     (446,713)  $        44,321    $   (402,392)     

     Less reclassification adjustment for gains recognized
         in income                                                    44,505            (4,416)         40,089
                                                              ---------------------------------------------------

     Unrealized holding loss on available for sale                                                                  
         securities, net of taxes                             $     (402,208)  $        39,905    $   (362,303)
                                                              ===================================================


Note 16. Fair Value of Financial Instruments and Interest Rate Risk

SFAS  No.  107,   "Disclosures  About  Fair  Value  of  Financial   Instruments"
("Statement  No.  107"),  requires  disclosure of fair value  information  about
financial instruments, whether or not recognized in the balance sheet, for which
it is  practicable  to estimate that value.  In cases where quoted market prices
are not  available,  fair values are based on estimates  using  present value or
other valuation techniques.  Those techniques are significantly  affected by the
assumptions  used,  including  the discount  rates and  estimates of future cash
flows. In that regard,  the derived fair value estimates cannot be substantiated
by comparisons to independent  markets and, in many cases, could not be realized
in immediate  settlement of the instrument.  Statement No. 107 excludes  certain
financial  instruments  from  its  disclosure  requirements.   Accordingly,  the
aggregate fair value amounts  presented do not represent the underlying value of
the Company.


                                       33



SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

Management  uses its best judgment in estimating the fair value of the Company's
financial instruments;  however, there are inherent weaknesses in any estimation
technique.  Therefore,  for  substantially all financial  instruments,  the fair
value estimates  presented herein are not necessarily  indicative of the amounts
the Company could have realized in a sales  transaction at December 31, 2004 and
2003.  The estimated  fair value amounts for 2004 and 2003 have been measured as
of their  respective  year-ends,  and have not been  reevaluated  or updated for
purposes  of  these  consolidated   financial  statements  subsequent  to  those
respective  dates.  As such,  the fair  values  of these  financial  instruments
subsequent to the respective  reporting  dates may be different from the amounts
reported at each year-end.

The information  presented  should not be interpreted as an estimate of the fair
value of the entire Company since a fair value  calculation is only required for
a limited portion of the Company's assets and liabilities. Due to the wide range
of  valuation  techniques  and the  degree of  subjectivity  used in making  the
estimate,  comparisons between the Company's disclosures and those of other bank
holding companies may not be meaningful.

As of December 31, 2004 and 2003,  the recorded book balances and estimated fair
values of the Company's financial instruments were:



                                                                                                  

                                                                  2004                           2003
                                                    --------------------------------------------------------------
                                                       Recorded                       Recorded
                                                         Book                           Book
                                                       Balance       Fair Value       Balance       Fair Value
                                                    --------------------------------------------------------------
      Financial Assets:
       Cash and due from banks                         $ 1,986,193     $ 1,986,193    $ 1,147,883     $ 1,147,883
       Federal funds sold                                5,385,000       5,385,000        966,000         966,000
       Short-term investments                            8,372,689       8,372,689        454,115         454,115
       Available for sale securities                    11,371,894      11,371,894      8,478,068       8,478,068
       Federal Home Loan Bank stock                         47,100          47,100         21,500          21,500
       Loans receivable, net                            49,763,952      49,537,489     40,818,718      40,818,116
       Accrued interest receivable                         265,581         265,581        196,545         196,545
       Servicing rights                                     66,959          66,959         20,798          20,798

      Financial Liabilities:
       Noninterest-bearing deposits                     17,334,393      17,334,353     13,781,286      13,781,256
       Interest bearing checking accounts                8,708,930       8,708,930      3,499,378       3,499,378
       Money market deposits                            20,604,704      20,604,704     17,251,327      17,251,327
       Savings deposits                                  3,299,676       3,299,676      2,633,341       2,633,341
       Time certificates of deposits                     8,752,674       8,636,377     10,108,543      10,197,429
       Repurchase agreements                               827,031         827,031        339,752         339,752




                                       34




SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
December 31, 2004 and 2003
--------------------------------------------------------------------------------

Unrecognized financial instruments
----------------------------------

Loan  commitments on which the committed  interest rate is less than the current
market rate are insignificant at December 31, 2004 and 2003.

The Company  assumes  interest  rate risk (the risk that general  interest  rate
levels will change) as a result of its normal operations.  As a result, the fair
values of the  Company's  financial  instruments  will change when interest rate
levels  change and that change may be either  favorable  or  unfavorable  to the
Company.  Management  attempts to match  maturities of assets and liabilities to
the extent believed necessary to minimize interest rate risk. However, borrowers
with  fixed  rate  obligations  are less  likely  to  prepay  in a  rising  rate
environment and more likely to prepay in a falling rate environment. Conversely,
depositors  who are  receiving  fixed rates are more  likely to  withdraw  funds
before  maturity  in a rising  rate  environment  and less  likely to do so in a
falling rate environment. Management monitors rates and maturities of assets and
liabilities  and attempts to minimize  interest rate risk by adjusting  terms of
new loans and deposits and by investing in  securities  with terms that mitigate
the Company's overall interest rate risk.

Note 17.   Business Developments

During 2003, the Company's Board of Directors  approved the  establishment  of a
new commercial bank in New London, Connecticut,  and will fund the establishment
of the new bank with capital  raised  during 2004.  Subject to final  regulatory
approval, the Company plans to open the new bank in the middle of 2005.

In June 2004,  the  Company,  through a nominee,  entered  into an  agreement to
purchase a site with land and 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.  During 2004, the Bank filed  applications to
the Connecticut  Department of Banking and the FDIC to establish bank operations
at the Clinton  location.  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 was  withdrawn  pending  completion  of the  acquisition  of the
property. Development of the property is expected to begin in the second half of
2005,  at which  time the Bank  will  reapply  with the FDIC for  permission  to
establish the Clinton branch.

Note 18.   Fourth Quarter Adjustments (Unaudited)

During the fourth  quarter of 2004,  the Company  recorded a provision  for loan
losses of approximately $223,000 primarily due to an increase in, and evaluation
of, impaired loans during the fourth quarter.


                                       35