U. S. SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                               ___________________

                                F O R M 10 - QSB

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

          For the Quarterly Period Ended June 30, 2004

          Commission file number 0-49784



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

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

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


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


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


The number of shares of the issuer's Common Stock, par value $.01 per share,
outstanding as of
July 23, 2004:     2,791,864


Transitional Small Business Disclosure Format

Yes  __  No   X





                                       1



                                Table of Contents
                                     Part I
                              Financial Information

Page
Item 1. Financial Statements

       Consolidated Balance Sheets as of
       June 30, 2004 (unaudited) and December 31, 2003                       3

       Consolidated Statements of Operations
       for the three months and six months ended June 30, 2004
       and 2003 (unaudited)                                                  4

       Consolidated Statements of Changes in
       Shareholders' Equity for the six months ended
       June 30, 2004 and 2003 (unaudited)                                    5

       Consolidated Statements of Cash Flows for the six months ended
       June 30, 2004 and 2003 (unaudited)                                6 - 7

       Notes to Consolidated Financial Statements (unaudited)                8

Item 2. Management's Discussion and Analysis or Plan of Operation           17

Item 3. Controls and Procedures                                             33

                                     Part II
                                Other Information

Item 1. Legal Proceedings                                                   34

Item 2. Changes in Securities and Small Business Issuer
        Purchases of Equity Securities                                      34

Item 3. Defaults Upon Senior Securities                                     34

Item 4. Submission of Matters to a Vote of Security Holders                 34

Item 5. Other Information                                                   34

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

Signatures                                                                  37

Exhibit Index                                                               38



                                       2





                                                                          
                                     PART I
                              Financial Information


Item 1.    Financial Statements

SOUTHERN CONNECTICUT BANCORP, INC.
CONSOLIDATED BALANCE SHEETS
June 30, 2004 (unaudited) and December 31, 2003
                                                                     2004            2003
                                                                ------------    ------------
Assets
Cash and due from banks                                         $    812,222    $  1,147,883
Federal funds sold                                                 7,346,000         966,000
Short-term investments                                             3,124,989         454,115
                                                                ------------    ------------
Cash and cash equivalents                                         11,283,211       2,567,998
                                                                ------------    ------------

Available for sale securities                                     15,450,607       8,478,068
Federal Home Loan Bank Stock                                          47,100          21,500
Loans receivable (net of allowance for loan losses of
  $455,033 in 2004 and $421,144 in 2003)                          44,785,570      40,818,718
Accrued interest receivable                                          249,075         196,545
Premises and equipment, net                                        3,398,132       3,459,915
Other assets                                                         962,010         843,296
                                                                ------------    ------------
Total assets                                                    $ 76,175,705    $ 56,386,040
                                                                ============    ============

Liabilities and Stockholders' Equity

Liabilities
Deposits
      Noninterest bearing deposits                              $ 15,986,600    $ 13,781,286
      Interest bearing deposits                                   36,940,879      33,492,589
                                                                ------------    ------------
Total deposits                                                    52,927,479      47,273,875

Repurchase agreements                                                913,984         339,752
Accrued expenses and other liabilities                               511,551         267,232
Capital lease obligations                                          1,190,452       1,190,879
                                                                ------------    ------------
Total liabilities                                                 55,543,466      49,071,738
                                                                ------------    ------------

Commitments and Contingencies                                           --              --

Stockholders' Equity
Preferred stock, no par value; 500,000 shares authorized;
  none issued
Common stock, par value $.01; 5,000,000, shares authorized;
shares issued and outstanding: 2004 2,791,864; 2003 1,063,320         27,919          10,633
Additional paid-in capital                                        24,066,354      10,704,269
Accumulated deficit                                               (3,044,968)     (3,100,842)
Accumulated other comprehensive loss - net unrealized
  loss on available for sale securities                             (417,066)       (299,758)
                                                                ------------    ------------
Total stockholders' equity                                        20,632,239       7,314,302
                                                                ------------    ------------

Total liabilities and stockholders' equity                      $ 76,175,705    $ 56,386,040
                                                                ============    ============

See Notes to Consolidated Financial Statements








                                       3





                                                                                            

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


                                                                 Three Months Ended             Six Months Ended
                                                                       June 30                      June 30
                                                            --------------------------   --------------------------
                                                                2004           2003          2004         2003
                                                            -----------    -----------   -----------    -----------
Interest Income
Interest and fees on loans                                  $   861,867   $   505,272    $ 1,677,078    $   920,069
Interest on securities                                           55,594        49,872        103,443        131,801
Interest on federal funds sold and short-term investments        23,348        16,493         33,063         22,442
                                                            -----------    -----------   -----------    -----------
Total interest income                                           940,809       571,637      1,813,584      1,074,312
                                                            -----------    -----------   -----------    -----------

Interest Expense
Interest on deposits                                            155,235        92,762        307,571        185,226
Interest on capital lease obligations                            42,719        42,124         85,291         84,082
Interest on repurchase agreements                                 1,607           619          3,709          1,421
                                                            -----------    -----------   -----------    -----------
Total interest expense                                          199,561       135,505        396,571        270,729
                                                            -----------    -----------   -----------    -----------

Net interest income                                             741,248       436,132      1,417,013        803,583

Provision for Loan Losses                                        29,245        23,500         60,995         86,400
Net interest income after
                                                            -----------    -----------   -----------    -----------
provision for loan losses                                       712,003       412,632      1,356,018        717,183
                                                            -----------    -----------   -----------    -----------

Noninterest Income:
Service charges and fees                                         87,406        26,782        145,017         46,999
Gains and fees from sales and referrals of SBA loans             84,881          --          216,715           --
Gains (losses)  on sales of available for sale securities          --           5,000           (944)        44,505
Other noninterest income                                         87,154        19,143        111,428         38,598
                                                            -----------    -----------   -----------    -----------
Total noninterest income                                        259,441        50,925        472,216        130,102
                                                            -----------    -----------   -----------    -----------

Noninterest Expense
Salaries and benefits                                           473,784       385,239        933,074        681,872
Occupancy and equipment                                         135,667        93,453        261,596        168,037
Professional services                                           118,059        49,810        179,825        115,452
Data processing and other outside services                       69,340        47,799        138,569         86,809
Advertising and promotional expense                              23,113        18,317         34,307         37,501
Forms, printing and supplies                                     18,317        17,726         34,131         29,905
Other operating expenses                                        113,002        79,679        190,858        140,358
                                                            -----------    -----------   -----------    -----------
Total noninterest expenses                                      951,282       692,023      1,772,360      1,259,934
                                                            -----------    -----------   -----------    -----------

Net income (loss)                                           $    20,162   $  (228,466)   $    55,874    $  (412,649)
                                                            ===========    ===========   ===========    ===========

Basic Income (Loss) per Share                               $      0.02   $     (0.21)   $      0.05    $     (0.39)
                                                            ===========    ===========   ===========    ===========
Diluted Income (Loss) per Share                             $      0.01   $     (0.21)   $      0.04    $     (0.39)
                                                            ===========    ===========   ===========    ===========

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

See Notes to Consolidated Financial Statements




                                       4






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


                                                                                                         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                                       --              --             --         (412,649)           --          (412,649)
  Unrealized holding loss on available
    for sale securities                          --              --             --             --          (104,384)       (104,384)
                                                                                                                       ------------
      Total comprehensive loss                                                                                             (517,033)

                                            ----------------------------------------------------------------------------------------
Balance June 30, 2003                         966,667    $      9,667   $ 10,705,382   $ (2,915,564)   $    (41,839)   $  7,757,646
                                            ========================================================================================

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

Comprehensive Loss:
  Net Income                                     --              --             --           55,874            --            55,874
  Unrealized holding loss on available
    for sale securities                          --              --             --             --          (117,308)       (117,308)
                                                                                                                       ------------
      Total comprehensive loss                (61,434)

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

Issuance of common stock                    1,723,000          17,230     13,301,661           --              --        13,318,891

                                            ----------------------------------------------------------------------------------------
Balance June 30, 2004                       2,791,864    $     27,919   $ 24,066,354   $ (3,044,968)   $   (417,066)   $ 20,632,239
                                            ========================================================================================

See Notes to Consolidated Financial Statements.





                                       5


SOUTHERN CONNECTICUT BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Six Months Ended June 30, 2004 and 2003 (unaudited)


                                                                                   Six Months Ended
                                                                                       June 30,
                                                                             ---------------------------
Cash Flows From Operations                                                       2004          2003
                                                                             -------------- ------------
                                                                                       
Net income (loss)                                                                 $ 55,874   $ (412,649)
Adjustments to reconcile net income (loss) to net cash
  provided by operating activities:
    Amortization and accretion of premiums and discounts on investments, net        18,073        9,323
    Provision for loan losses                                                       60,995       86,400
    Loss (Gain) on sales of available for sale securities                              944      (44,405)
    Gains on sales of SBA loans                                                   (202,196)           -
    Depreciation and amortization                                                  138,962       96,346
    Increase in cash surrender value of life insurance                              (6,155)           -
    Changes in assets and liabilities:
      (Decrease) increase in deferred loan fees                                     (5,419)      45,094
      (Increase) decrease in accrued interest receivable                           (52,530)      33,969
      (Increase) decrease in other assets                                         (112,559)      10,231
      Increase in accrued expenses and other liabilities                           244,418      453,536
                                                                             ---------------------------
           Net cash provided by operating activities                               140,407      277,845
                                                                             ---------------------------

Cash Flows From Investing Activities
    Purchases of available for sale securities                                  (8,967,504)  (9,628,661)
    Principal repayments on available for sale securities                          859,265      224,712
    Proceeds from maturities of available for sale securities                            -    5,176,452
    Proceeds from sales of available for sale securities                           999,375    3,558,000
    Purchases of Federal Home Loan Bank Stock                                      (25,600)     (21,000)
    Proceeds from sales of SBA loans                                             1,986,863            -
    Net increase in loans receivable                                            (5,923,608)  (8,962,735)
    Purchases of premises and equipment                                            (77,179)    (592,531)
    Proceeds from sale of OREO                                                     116,414            -
                                                                             ---------------------------
           Net cash used in investing activities                               (11,031,974) (10,245,763)
                                                                             ---------------------------

Cash Flows From Financing Activities
    Net increase in demand, savings and money market deposits                    6,036,014   12,030,386
    Net decrease in certificates of deposit                                       (382,410)     (69,505)
    Net increase (decrease) in repurchase agreements                               574,232     (623,140)
    Principal payments on capital lease obligations                                   (427)        (569)
    Net proceeds from common stock offering                                     13,318,891            -
    Exercise of stock warrants                                                      60,480            -
                                                                             ---------------------------
           Net cash provided by financing activities                            19,606,780   11,337,172
                                                                             ---------------------------

           Net increase in cash and cash equivalents                             8,715,213    1,369,254

Cash and cash equivalents
           Beginning                                                             2,567,998    3,051,429
                                                                             ---------------------------
           Ending                                                             $ 11,283,211  $ 4,420,683
                                                                             ===========================


See Notes to Consolidated Financial Statements.




                                       6





                                                                                       

SOUTHERN CONNECTICUT BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
For the Six Months Ended June 30, 2004 and 2003 (unaudited)                       Six Months Ended
                                                                                      June 30,
                                                                             ---------------------------
                                                                                 2004          2003
                                                                             -------------- ------------
Supplemental disclosures of cash flow information:
  Cash paid during the period for:
    Interest                                                                     $ 388,875   $  262,788
                                                                             ===========================
    Income taxes                                                                 $ -         $  -
                                                                             ===========================

Supplemental disclosures of noncash investing activities
  Liability incurred for investment security purchase                            $ -         $1,300,000
                                                                             ============== ============


Transfer of Loans to OREO                                                        $ 116,513   $        -
                                                                             ============== ============

See Notes to Consolidated Financial Statements.




                                       7




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

Note 1.  Nature of Operations

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

Note 2.  Basis of Financial Statement Presentation

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

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

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

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




                                       8




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 June 30, 2004, and
December 31, 2003 are as follows:




                                                                                  

                                                               Gross          Gross
                                             Amortized       Unrealized     Unrealized         Fair
June 30,2004                                    Cost           Gains          Losses          Value
------------
                                          --------------------------------------------------------------
U.S. Treasury Obligations                      $ 5,978,984          $ -      $  (1,424)     $ 5,977,560
U.S. Government Agency Obligations               9,188,809            -       (369,795)       8,819,014
Mortgage Backed Securities                         699,880            -        (45,847)         654,033
                                          --------------------------------------------------------------
                                               $15,867,673          $ -      $(417,066)     $15,450,607
                                          ==============================================================




                                                             Gross          Gross
                                             Amortized     Unrealized     Unrealized         Fair
December 31, 2003                               Cost         Gains          Losses          Value
-----------------
                                          --------------------------------------------------------------
U.S. Government Agency Obligations              $7,200,948          $ -      $(269,550)      $6,931,398
Mortgage Backed Securities                       1,576,878            -        (30,208)       1,546,670
                                          --------------------------------------------------------------
                                                $8,777,826          $ -      $(299,758)      $8,478,068
                                          ==============================================================





At June  30,  2004,  gross  unrealized  holding  losses  on  available  for sale
securities totaled $417,066.  Of the securities with unrealized losses, there is
one  mortgage  backed  and  six  U.S.  Government  agency  securities  that  had
unrealized  losses  for a period  in  excess  of  twelve  months  with a current
unrealized  loss of  $263,387.  Management  does  not  believe  that  any of the
unrealized  losses  are  other  than  temporary  as  they  relate  to  debt  and
mortgage-backed  securities  issued  by U. S.  Government  and  U.S.  Government
sponsored  agencies  resulting  from changes in the interest  rate  environment.
Bancorp has the ability to hold these  securities  to maturity if necessary  and
expects to receive  all  contractual  principal  and  interest  related to these
investments.  As a result, management believes that these unrealized losses will
not have a negative impact on future earnings or a permanent effect on capital.

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




                                       9



Note 4.       Loans Receivable

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




                                                              June 30, 2004         December 31, 2003
                                                            ---------------------  -------------------

                                                                                   
Commercial loans secured by real estate                            $21,118,714           $18,043,588
Commercial loans                                                    21,457,240            18,584,292
Construction and land loans, net of undisbursed
   portion of $986,476 in 2004 and $729,220 in 2003                    846,297             1,500,891
Residential mortgages                                                   56,204               948,258
Consumer home equity loans                                             947,768             1,042,717
Consumer installment loans                                             893,765             1,204,920
                                                            -------------------    ------------------
        Total loans                                                 45,319,988            41,324,666
Net deferred loan fees                                                 (79,385)              (84,804)
Allowance for loan losses                                             (455,033)             (421,144)
                                                            -------------------    ------------------
        Loans receivable, net                                      $44,785,570           $40,818,718
                                                            ===================    ==================






                                       10




Note 5.       Deposits

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

                                               June 30,         December 31,
                                                 2004              2003
                                             -----------       -----------
   Noninterest bearing deposits              $15,986,600       $13,781,286
                                             -----------       -----------
   Interest bearing deposits
     Checking                                  3,968,357         3,499,378
     Money Market                             20,338,669        17,251,327
     Savings                                   2,907,720         2,633,341
                                             -----------       -----------
     Checking, money market & savings         27,214,746        23,384,046
                                             -----------       -----------

     Time Certificates under $100,000          3,163,561         3,057,294
     Time Certificates of $100,000 or more     6,562,572         7,051,249
                                             -----------       -----------
     Time deposits                             9,726,133        10,108,543
                                             -----------       -----------
                                              36,940,879        33,492,589
                                             -----------       -----------
   Total deposits                            $52,927,479       $47,273,875
                                             ===========       ===========





Note 6.       Available Borrowings

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

Note 7.       Income (Loss) Per Share

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





                                       11





                                                                                                        

Income (Loss) per Share

Three Months Ended June 30,
                                                                 2004                                         2003
                                            ------------------------------------------  ------------------------------------------
                                                           Weighted                                      Weighted
                                                Net         Average        Amount            Net          Average       Amount
                                              Income        Shares        Per Share        Income         Shares       Per Share
                                            ------------ -------------- --------------  -------------- -------------- ------------
Basic Income (Loss) Per Share
  Income available to common shareholders      $ 20,162      1,333,941         $ 0.02      $ (228,466)     1,063,320      $ (0.21)
Effect of Dilutive Securities
  Warrants/Stock Options outstanding                  -         30,353              -               -              -            -
                                            ------------ -------------- --------------  -------------- -------------- ------------
Diluted Income (Loss) Per Share
  Income available to common shareholders
  plus assumed conversions                     $ 20,162      1,364,294         $ 0.01      $ (228,466)     1,063,320      $ (0.21)
                                            ============ ============== ==============  ============== ============== ============

Six Months Ended June 30,
                                                                 2004                                         2003
                                            ------------------------------------------  ------------------------------------------
                                                           Weighted                                      Weighted
                                                Net         Average        Amount            Net          Average       Amount
                                              Income        Shares        Per Share        Income         Shares       Per Share
                                            ------------ -------------- --------------  -------------- -------------- ------------
Basic Income (Loss) Per Share
  Income available to common shareholders      $ 55,874      1,199,270         $ 0.05      $ (412,649)     1,063,320      $ (0.39)
Effect of Dilutive Securities
  Warrants/Stock Options outstanding                  -         46,145              -               -              -            -
                                            ------------ -------------- --------------  -------------- -------------- ------------
Diluted Income (Loss) Per Share
  Income available to common shareholders
  plus assumed conversions                     $ 55,874      1,245,415         $ 0.04      $ (412,649)     1,063,320      $ (0.39)
                                            ============ ============== ==============  ============== ============== ============






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



                                       12






Note  8.      Other Comprehensive Loss

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




                                                                              Six Months Ended
                                                                               June 30, 2004
                                                                ---------------------------------------------
                                                                  Before-Tax                    Net-of-Tax
                                                                    Amount          Taxes         Amount
                                                                ---------------------------------------------
                                                                                          
Unrealized holding losses arising during the period                 $ (118,252)           $ -      ($118,252)

Add: Reclassification adjustment for losses                                                                -
recognized in net income                                                   944              -            944
                                                                ---------------------------------------------

Unrealized holding losses on available for sale
securities, net of taxes                                            $ (117,308)           $ -      $(117,308)
                                                                =============================================

                                                                              Six Months Ended
                                                                               June 30, 2003
                                                                ---------------------------------------------
                                                                  Before-Tax                    Net-of-Tax
                                                                    Amount          Taxes         Amount
                                                                ---------------------------------------------
Unrealized holding losses arising during the period                  $ (99,784)      $ 27,597       $(72,187)

Less: Reclassification adjustment for gains
recognized in net income                                               (44,505)        12,308        (32,197)
                                                                ---------------------------------------------

Unrealized holding loss on available for sale
securities, net of taxes                                            $ (144,289)      $ 39,905      $(104,384)
                                                                =============================================



                                       13




Note  9.      Stock Based Compensation

         During the six months ended June 30, 2004, Bancorp granted 18,050 stock
options to  employees  and  directors at exercise  prices  ranging from $8.77 to
$9.75 per share.


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

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




                                       14





For the six months ended June 30, 2004 and June 30, 2003
                                                                            Six Months Ended         Six Months Ended
                                                                             June 30, 2004             June 30, 2003
                                                                        ------------------------- ------------------------
                                                                                                         
Net income (loss) as reported                                                           $ 55,874               $ (412,649)
Deduct: total stock based employee
compensation expense determined under fair value based
method for all awards                                                                   (159,709)                 (82,350)

                                                                        ------------------------- ------------------------
Pro forma net loss                                                                    $ (103,835)              $ (494,999)
                                                                        ========================= ========================

Basic income (loss) per share:
  As reported                                                                             $ 0.05                  $ (0.39)
                                                                        ========================= ========================
  Pro forma                                                                              $ (0.09)                 $ (0.47)
                                                                        ========================= ========================
Diluted income (loss) per share:
  As reported                                                                             $ 0.04                  $ (0.39)
                                                                        ========================= ========================
  Pro forma                                                                              $ (0.09)                 $ (0.47)
                                                                        ========================= ========================

For the three months ended June 30, 2004 and June 30, 2003
                                                                           Three Months Ended       Three Months Ended
                                                                             June 30, 2004             June 30, 2003
                                                                        ------------------------- ------------------------
Net income (loss) as reported                                                           $ 20,162                $(228,466)
Deduct: total stock based employee
compensation expense determined under fair value based
method for all awards                                                                    (78,281)                 (46,079)

                                                                        ------------------------- ------------------------
Pro forma net loss                                                                      $(58,119)               $(274,545)
                                                                        ========================= ========================

Basic income (loss) per share:
  As reported                                                                            $  0.02                 $  (0.21)
                                                                        ========================= ========================
  Pro forma                                                                              $ (0.04)                $  (0.26)
                                                                        ========================= ========================
Diluted income (loss) per share:
  As reported                                                                            $  0.01                 $  (0.21)
                                                                        ========================= ========================
  Pro forma                                                                              $ (0.04)                $  (0.26)
                                                                        ========================= ========================




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

Note  10.     Bank Application and Capital Raising

         During 2003, Bancorp's Board of Directors approved the establishment of
a new  commercial  bank in New London,  Connecticut.  In October  2003,  Bancorp
submitted  its final  application  to the  State of  Connecticut  Department  of
Banking related to the  establishment  of the new bank to be located in the city
of New London. On April 28, 2004, the State of Connecticut Department of Banking
issued a temporary certificate of authority in connection with this application.
Subject to  applicable  State and Federal  agency  regulatory  approval  and the
issuance  of a final  certificate  of  authority  from the  State of  Conecticut
Department of Banking,  Bancorp plans to open the new bank in the fourth quarter
of 2004 or the first quarter of 2005.

         On June 17,  2004,  Bancorp  completed a public  offering of its common
stock with net  proceeds  of $13.3  million  after  deduction  of  underwriter's
discount and offering expenses.  Bancorp issued 1,723,000 shares of common stock
in connection with this offering.  On June 17, 2004, Bancorp invested $2,762,817
of the public offering proceeds in The Bank of Southern Connecticut. Bancorp has
also committed to capitalize the new bank with $6 million of the proceeds raised
from this public offering.



                                       15



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

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

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

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


                                                 June 30,       December 31,
                                                   2004            2003
                                              ----------------  -------------
     Commitments to extend credit
         Future loan commitments                  $ 5,152,000    $ 3,752,000
         Unused line of credit                      7,789,306      9,065,661
         Undisbursed construction loans               727,507        729,220
     Financial standby letters of credit              933,055        933,055
                                              ----------------  -------------
                                                  $14,601,868    $14,479,936
                                              ================  =============




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

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



                                       16



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

(a) Plan of Operation

Southern Connecticut Bancorp

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

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

         De novo banks in  Connecticut  have  reached  profitability  on average
within three to four years after the  commencement  of  operations.  Bancorp was
marginally  profitable  in the  fourth  quarter  of 2003,  the ninth  quarter of
operations,  as well as profitable in the first two quarters of 2004.  The three
recent profitable  quarters are largely  attributable to fee income and gains on
sale derived from referrals and sales of SBA guaranteed loan participations.

         Bancorp's  plan of  operation  is to  continue  to operate the Bank and
increase  its  market  share  within  the City of New Haven and the  surrounding
areas, and possibly offer certain additional banking services,  such as internet
based cash management services.  Bancorp has received a Temporary Certificate of
Authority  from the  Banking  Commissioner  of the  State of  Connecticut  for a
second, wholly owned community based commercial bank subsidiary to serve the New
London, Connecticut market, called The Bank of Southeastern Connecticut. Bancorp
intends to develop  both the Bank's and The Bank of  Southeastern  Connecticut's
geographic  franchises  with branch  offices  throughout the 45 miles of coastal
communities located between New Haven and New London  Connecticut,  and from New
London to the Rhode Island border with  Connecticut.  Bancorp has applied to the
Federal Deposit Insurance  Corporation to insure the deposits of the new banking
subsidiary.  Bancorp  also is  required  to apply  to the  Federal  Reserve  for
approval. The Bank of Southeastern Connecticut is expected to open in the fourth
quarter  of 2004 or the  first  quarter  of 2005  and be  staffed,  managed  and
operated in a manner consistent with the Bank.

Locations

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




                                       17



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

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

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

         On June 23, 2004, Bancorp, through a nominee, entered into an agreement
to  purchase an  approximately  one acre  improved  site with two  buildings  in
Clinton,  Connecticut for the primary purpose of establishing a branch office of
the Bank. The net purchase  price of the property is $495,000.  The entity under
which title to the property will be  ultimately  held is to be  determined.  The
Bank is in the  process  of filing  an  application  to its  State  and  Federal
Regulators to establish bank operations at the Clinton  location for late in the
fourth  quarter of 2004 or in the first  quarter of 2005.  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.

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

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

Lending, Depository and Other Products

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

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




                                       18


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

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

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

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

Investment Securities

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




                                       19


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

Market and Competition

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

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

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

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

         Additional  legislative  and regulatory  changes may affect the Bank in
the  future;  however,  the  nature  of such  changes  and the  effect  of their
implementation  cannot be assessed.  New rules and regulations  may, among other
things,  revise limits on interest  rates on various  categories of deposits and
may limit or influence interest rates on loans.  Monetary and fiscal policies of
the United States  government and its  instrumentalities,  including the Federal
Reserve,  significantly influence the growth of loans, investments and deposits.
The banking regulatory  environment is undergoing  significant change both as it
affects the banking  industry  directly  and as it affects  competition  between
banks and non-bank financial institutions.

The Bank of Southeastern Connecticut

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



                                       20



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

         On April 28, 2004, a temporary  certificate  of authority was issued by
the State of Connecticut  Department of Banking in connection  with the new bank
application.   Additional   applications  to  the  Federal   Insurance   Deposit
Corporation for deposit insurance, and to the Federal Reserve Bank of Boston for
Bancorp to acquire the new bank,  will be filed in the near  future.  Subject to
the  reciept  of  regulatory  approvals,  Bancorp  expects  the  new  bank to be
operating by the end of the fourth quarter of 2004 or the first quarter of 2005.


SCB Capital, Inc.

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

Recent Developments

         Bancorp  raised  $13.3  million,  net  of  underwriting  discounts  and
offering expenses, in equity capital though a public offering of common stock on
June 17, 2004. On June 17, 2004,  Bancorp invested  $2,762,817 of these proceeds
in the equity  capital of The Bank of Southern  Connecticut.  Also,  Bancorp has
committed to  investing $6 million of the proceeds in the equity  capital of The
Bank of  Southeastern  Connecticut at the time it receives all final  regulatory
approvals and commences banking operations.  The remaining balance of the public
offering net proceeds will be utilized for future  branch  office  expansion and
general  corporate  purposes.  Bancorp  listed its common  stock on the American
Stock Exchange in connection with its offering. Bancorp's common stock symbol is
"SSE".

         For a more detailed discussion of Bancorp's liquidity, see Liquidity on
page 31 of this Form 10-QSB.  Currently,  other than the potential start up of a
new bank in late 2004 or early  2005 and the  establishment  of new Bank  branch
offices  (as  previously  discussed  on page s 17 and 18 under  the  "Locations"
heading),  there are no plans  involving  the  significant  purchase  or sale of
property or  equipment  in the next twelve  months.  Outside of staffing the new
bank  located  in New  London  and new  offices  of the Bank,  Bancorp  does not
anticipate a significant change in the number of its employees.

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

         On  August  11,  2004,  Joseph  V.  Ciaburri,  the  Chairman  and Chief
Executive Officer of Bancorp,  and Michael M. Ciaburri,  the President and Chief
Operating Officer of Bancorp,  each entered into a settlement agreement with the
Banking  Commissioner  of the State of  Connecticut  and paid a civil penalty of
$2,500 in  connection  with three loans made by the Bank in  November  2003 that
resulted in a concentration of unsecured credit by the Bank exceeding 15% of the
equity  capital  and  reserves  for  loan  and  lease  losses  of the  Bank.  In
particular,  the  Commissioner  found that the two officers voted to approve the
loans at a meeting of the loan committee of the


                                       21




Bank without  conditioning  their approval to ensure that no commitment would be
issued  prior to obtaining a  participation  commitment  from another  financial
institution  to cover the excess  loans  over the  applicable  limitations.  The
settlement  agreement  acknowledged the officers' claim that they were not aware
that  their  vote to  approve  the loans  violated  the  applicable  Connecticut
statutes.  No  violation  was found on behalf  of the Bank or  Bancorp,  and the
Commissioner  acknowledged  that the officers,  in  conjunction  with the Bank's
board of directors,  have implemented  policies and procedures to prevent future
occurrences of such actions.  In January 2004, the Bank sold a participation  in
the loans  bringing the loans within the Bank's  lending  limit.  The loans have
fully performed at all times.

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

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

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

Summary

         Bancorp had net income of $20,162 (or basic earnings per share of $0.02
and diluted  earnings  per share of $0.01) for the quarter  ended June 30, 2004,
compared  to a net loss of  $228,466  (or  basic and  diluted  loss per share of
$0.21) for the quarter  ended June 30,  2003.  Bancorp had net income of $55,874
(or basic  earnings per share of $0.05 and diluted  earnings per share of $0.04)
for the six months ended June 30,  2004,  compared to a net loss of $412,649 (or
basic and  diluted  loss per share of $0.39) for the six  months  ended June 30,
2003.


Financial Condition

Assets

         Bancorp has reached  total assets of $76.2 million at June 30, 2004, an
increase of $19.8  million (35%) from $56.4 million in assets as of December 31,
2003.  Earning  assets  reached $71.2  million,  increasing  $20.0 million (39%)
during the first six months of 2004.

         Bancorp has maintained  liquidity by maintaining  balances in overnight
Federal  funds sold and  short-term  investments  including  money market mutual
funds to provide  funding for higher  yielding  loans as they are  approved  and
closed. As of June 30, 2004, Federal funds sold were $7.3 million and short-term
investments  balances  were $3.1  million.  Federal  funds  sold and  short-term
investments increased by $6.4 million and $2.7 million, respectively, during the
first six months of 2004.  The increases were due to receipt of the net proceeds
of the public  offering of equity  securities by Bancorp which were not invested
in available for sale  securities  and the excess of deposit volume over net new
loan volume during the six month period. In addition, Bancorp has invested $15.5
million in U.S.  Treasury,  government  agency and  mortgage  backed  securities
classified as available for sale.

Investments

         Available for sale securities  increased $7.0 million from December 31,
2003,  reflecting in part the  investment of  approximately  $8.0 million of net
proceeds received from the June 2004 public offering in U.S. Treasury and Agency
securities, less amortization and sales of securities.




                                       22



         During the six months ended June 30, 2004, gross  unrealized  losses on
the available for sale securities portfolio totaled $417,066.  These losses were
the result of  volatility  in market rates and yield curve  changes and impacted
the market prices in  government  agency bonds and  mortgage-backed  securities.
Management does not believe these losses are other than  temporary,  and Bancorp
has the ability to hold these securities to maturity if necessary,  and has both
the intent and ability to retain its investments for a period of time sufficient
to allow for any  anticipated  recovery in fair value.  As a result,  management
believes that these unrealized  losses will not have a negative impact on future
earnings and capital.


Loans

         The net loan portfolio  increased $4.0 million (10%) from $40.8 million
at December 31, 2003 to $44.8 million at June 30, 2004. The increase in loans is
due to the addition of a branch  office in 2003 and  continued  robust demand in
the  greater  New  Haven  and  Connecticut  markets.  The  increase  in the loan
portfolio  was funded  primarily  by  increases  in deposits and the decrease in
investments.  The loan to  deposit  ratio as of June 30,  2004 was 85%.  Bancorp
continues to target a loan to deposit ratio in the 80% to 85% range.

Critical Accounting Policy

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

Allowance for Loan Losses

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

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



                                       23



         Based on its  evaluation,  management  believes the  allowance for loan
losses of  $455,033  at June 30,  2004,  which  represents  1.00% of gross loans
outstanding,  is  adequate,  under  prevailing  economic  conditions,  to absorb
probable  losses on existing loans. At December 31, 2003, the allowance for loan
losses was $421,144 or 1.02% of gross loans outstanding.


Analysis of Allowance for Loan Losses

The following  represents  the activity in the allowance for loan losses for the
six months ended June 30:

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


                                                  2004            2003
                                              -------------- ---------------
Balance at beginning of period                     $421,144        $232,000
Charge-offs                                         (27,323)         (4,698)
Recoveries                                              217               -
Provision charged to operations                      60,995          86,400
                                              -------------- ---------------
Balance at end of period                           $455,033        $313,702
                                              ============== ===============


Non-Accrual, Past Due and Restructured Loans

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

                                                 June 30,       December 31,
                                                  2004            2003
                                              -------------- ---------------
(Thousands of dollars)
Loans delinquent over 90 days and still accruing    $ 30,075         $     0
Non-accruing loans                                    37,024          94,063
                                              -------------- ---------------
Total                                               $ 67,099         $94,063
                                              ============== ===============
% of Total Loans                                        0.15%           0.23%
% of Total Assets                                       0.09%           0.17%



Potential Problem Loans

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

Deposits

         Deposits  were $52.9  million at June 30,  2004,  an  increase  of $5.6
million  (12%) from $47.3  million as of  December  31,  2003.  The  increase in
deposits was primarily in non-interest  bearing  deposits,  and interest bearing
money market and savings deposits,  offset by a $382,410 decline in certificates
of deposit balances.  The increase in the total deposit  portfolio  reflects the
continued  vigorous  marketing  effort  of the Bank.  Bancorp  does not have any
brokered deposits.

Other

         Repurchase  agreements  increased  $574,232  from  December 31, 2003 to
$913,984  as of June  30,  2004 due to  increased  activity  in  these  customer
accounts.




                                       24



Results of Operations

         De Novo banks in  Connecticut  have  reached  profitability  on average
within  three to four  years  after  commencement  of  operations.  Bancorp  was
initially  profitable  in the  fourth  quarter  of 2003,  the ninth  quarter  of
operation.  Bancorp was also profitable in both the first and second quarters of
2004.

Average Balances, Yields and Rates

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





                                       25




                                                                                         

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

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

Interest earning assets
    Loans                           $ 45,759     $ 862   7.56%   $ 26,307     $ 505    7.70%                  $ 357
    Federal funds sold                 6,383        14   0.88%      4,733        13    1.10%                      1
    Short-term investments             2,837         9   1.27%      1,879         4    0.85%                      5
    Investments                        8,294        56   2.71%      8,103        50    2.48%                      6
                                  ---------------------         --------------------          ----------------------
Total interest earning assets         63,273       941   5.97%     41,022       572    5.59%                    369

Cash and due from banks                1,039                        1,462
Premises and equipment, net            3,412                        3,433
Allowance for loan losses               (447)                        (301)
Other                                  1,257                          824
                                  -----------                   ----------
Total assets                        $ 68,534                     $ 46,440
                                  ===========                   ==========

Interest bearing liabilities
    Time certificates               $ 12,083        64   2.12%    $ 6,197        40    2.59%                     24
    Savings deposits                   2,713         8   1.18%      2,045         5    0.98%                      3
    Money market / checking deposits  26,479        83   1.26%     19,277        48    1.00%                     35
    Capital lease obligations          1,191        43  14.48%      1,192        42   14.13%                      1
    Repurchase agreements              1,293         2   0.62%        497         1    0.81%                      1

                                  ---------------------         --------------------          ----------------------
Total interest bearing liabilities    43,759       200   1.83%     29,208       136    1.86%                     64
                                             ----------                   ----------          ----------------------

Non-interest bearing deposits         15,841                        8,303
Accrued expenses and
     other liabilities                   207                          946
Shareholder's equity                   8,727                        7,983
                                  -----------                   ----------
Total liabilities and equity        $ 68,534                     $ 46,440
                                  ===========                   ==========

Net interest income                              $ 741                        $ 436                           $ 305
                                             ==========                   ==========          ======================

Interest spread                                          4.14%                         3.73%
                                                       ========                     =========
Interest margin                                          4.70%                         4.26%
                                                       ========                     =========

(1) Includes nonaccruing loans.





                                       26





                                                                                         

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

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

Interest earning assets
    Loans                           $ 45,050   $ 1,677   7.47%   $ 24,068     $ 920    7.71%                  $ 757
    Federal funds sold                 4,137        18   0.87%      3,262        18    1.11%                      -
    Short-term investments             2,710        16   1.18%      1,412         4    0.57%                     12
    Investments                        8,103       103   2.55%      8,268       132    3.22%                    (29)
                                  ---------------------         --------------------          ----------------------
Total interest earning assets         60,000     1,814   6.06%     37,010     1,074    5.85%                    740

Cash and due from banks                1,216                        1,501
Premises and equipment, net            3,431                        3,250
Allowance for loan losses               (441)                        (269)
Other                                  1,211                          838
                                  -----------                   ----------
Total assets                        $ 65,417                     $ 42,330
                                  ===========                   ==========

Interest bearing liabilities
    Time certificates               $ 13,087       138   2.11%    $ 6,270        82    2.64%                     56
    Savings deposits                   2,598        15   1.16%      1,558         8    1.04%                      7
    Money market / checking deposits  24,457       155   1.27%     16,635        95    1.15%                     60
    Capital lease obligations          1,191        85  14.31%      1,192        84   14.21%                      1
    Repurchase agreements              1,126         4   0.71%        513         1    0.39%                      3

                                  ---------------------         --------------------          ----------------------
Total interest bearing liabilities    42,459       397   1.88%     26,168       270    2.08%                    127
                                             ----------                   ----------          ----------------------

Non-interest bearing deposits         14,655                        7,525
Accrued expenses and
     other liabilities                   210                          549
Shareholder's equity                   8,093                        8,088
                                  -----------                   ----------
Total liabilities and equity        $ 65,417                     $ 42,330
                                  ===========                   ==========

Net interest income                            $ 1,417                        $ 804                           $ 613
                                             ==========                   ==========          ======================

Interest spread                                          4.18%                         3.77%
                                                       ========                     =========
Interest margin                                          4.74%                         4.38%
                                                       ========                     =========

(1) Includes nonaccruing loans.






                                       27


Changes in Assets and Liabilities and Fluctuations in Interest Rates

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


                                    Three months Ended
                                  June 30, 2004 v. 2003
                                  ----------------------
                                 Increase  Due to Change in
                                    Or          Average
                                             -----------
(Dollars in thousands)           (Decrease) Volume  Rate
----------------------
                                  ----------------------
                                   (Dollars in thousands)
Interest earning assets
    Loans                          $ 357   $ 421  $ (64)
    Federal funds sold                 1      13    (12)
    Short-term investments             5       2      3
    Investments                        6       1      5
                                  ------- ------- ------
Total interest earning assets        369     437    (68)
                                  ------- ------- ------

Interest bearing liabilities
    Time certificates              $  24   $  69  $ (45)
    Savings deposits                   3       2      1
    Money market / checking deposits  35      21     14
    Capital lease obligations          1       -      1
    Repurchase agreements              1       3     (2)
                                  ------- ------- ------
Total interest bearing liabilities    64      95    (31)
                                  ------- ------- ------
Net interest income                $ 305   $ 342  $ (37)
                                  ======= ======= ======




                                       28



                                     Six months Ended
                                  June 30, 2004 v. 2003
                                  ----------------------
                                 Increase  Due to Change in
                                    Or          Average
                                            ------------
(Dollars in thousands)            (Decrease) Volume Rate
----------------------
                                  ----------------------
                                   (Dollars in thousands)
Interest earning assets
    Loans                          $ 757   $ 843  $ (86)
    Federal funds sold                 -       9     (9)
    Short-term investments            12       5      7
    Investments                      (29)     (2)   (27)
                                  ------- ------- ------
Total interest earning assets        740     855   (115)
                                  ------- ------- ------

Interest bearing liabilities
    Time certificates               $ 56   $ 103  $ (47)
    Savings deposits                   7       6      1
    Money market / checking deposits  60      49     11
    Capital lease obligations          1       -      1
    Repurchase agreements              3       1      2
                                  ------- ------- ------
Total interest bearing liabilities   127     159    (32)
                                  ------- ------- ------
Net interest income                $ 613   $ 696  $ (83)
                                  ======= ======= ======



Net Interest Income

         For the quarter ended June 30, 2004,  net interest  income was $741,248
versus  $436,132 for the same period in 2003, a $305,116 or 70%  increase.  This
was the result of a $22.3  million  increase  in average  earning  assets in the
quarter  ended  June  30,  2004 in  comparison  to the same  period a year  ago,
including increases in average loans of $19.5 million and short term investments
and federal funds of $2.6 million.  Also,  average interest bearing  liabilities
increased  $14.6 million during the quarter ended June 30, 2004 in comparison to
the same period a year ago, also partially offsetting the favorable net interest
income effects of the increase in average  earning  assets balance  (volume) and
the favorable change in the average earning assets mix.

         The yield on average interest earning assets for the three months ended
June 30,  2004 was  5.97%  versus  5.59% for same  period  in 2003.  The cost of
average interest  bearing  liabilities was 1.83% for the three months ended June
30, 2004 versus  1.86% for the same period in 2003.  The decrease in the cost of
average interest bearing liabilities was the primarily the result of lower rates
paid on daily rate money market and interest bearing checking accounts and lower
roll-over  rates  offered to renewing and new time deposits in the first quarter
of 2004, in comparison to those paid and offered in the first quarter of 2003.

         For the six  months  ended  June 30,  2004,  net  interest  income  was
$1,417,013  versus  $803,583  for the same  period in 2003,  a  $613,430  or 76%
increase.  This was the result of a $23.0  million  increase in average  earning
assets in the six months ended June 30, 2004 in  comparison to the same period a
year ago, due primarily to increases in average loans of $21.0 million and short
term  investments  and federal funds of $2.2  million.  Also,  average  interest
bearing liabilities increased $16.3 million during the six months ended June 30,
2004 in comparison to the same period a year ago, also partially  offsetting the
favorable net interest income effect of the increase in average earning assets.



                                       29



         The yield on average  interest  earning assets for the six months ended
June 30,  2004 was  6.06%  versus  5.85% for same  period  in 2003.  The cost of
average interest bearing liabilities was 1.88% for the six months ended June 30,
2004  versus  2.08% for the same  period in 2003.  The  decrease  in the cost of
average  interest  bearing  liabilities  was the  primarily  the result of lower
roll-over  rates  offered to  renewing  and new time  deposits  in the first six
months of 2004,  in  comparison  to those paid and  offered  in the same  period
during 2003.


Provision for Loan Losses

         The $29,245  provision  for loan losses for the three months ended June
30, 2004 reflects loan portfolio growth and seasoning.  During the quarter,  net
charge-offs  of $27,106 were  recorded.  The  provision  for loan losses for the
three  months  ended June 30, 2003 was  $23,500,  and was  primarily  due to the
increase in the Bank's loan volume during the period.

         The $60,995 provision for loan losses for the six months ended June 30,
2004 primarily  reflects loan portfolio growth and seasoning.  The provision for
loan  losses  for the six  months  ended  June  30,  2003 was  $86,400,  and was
primarily due to the increase in the Bank's loan volume during the period.


Noninterest Income

         The  $208,516  increase  in total  noninterest  income  for the  second
quarter of 2004 versus 2003 is primarily  the result of an increase in the gains
and fees  from the  sales  and  referrals  of the  guaranteed  portion  of Small
Business   Administration  ("SBA")  guaranteed  loans  of  $84,881,   prepayment
penalties on loans of $35,050,  and $93,585 in fees from  increased  deposit and
loan related volume and fees from other services. Bancorp intends to continue to
originate SBA guaranteed loans in the future and expects to continue to earn fee
income from SBA loan participation sales and referrals.

         The  $342,114  increase in total  noninterest  income for the first six
months of 2004 versus 2003 is  primarily  the result of an increase in the gains
and  fees  from  the  sales  and  referrals  of the  guaranteed  portion  of SBA
guaranteed  loans of  $216,715,  increase in fees from  deposit and loan related
volume  and  activity  and fees from other  services  of  $170,848,  offset by a
decrease in realized  gains on the sales of  available  for sale  securities  of
$45,449.

Noninterest Expense

         Total  noninterest  expense was $951,282 for the second quarter of 2004
versus $692,023 for the same period in 2003, an increase of $259,259 or 37%. The
increase in expense is due to the growth in Bancorp's  loan and deposit  volume,
as  well  as  the   acquisition   of  additional   infrastructure   relating  to
administration and compliance, requiring additional staffing and other operating
expenses.

         Total  noninterest  expense was  $1,772,360 for the first six months of
2004 versus  $1,259,934  for the same period in 2003, an increase of $512,426 or
41%.  The  increase  in expense is due to the growth in the  Bancorp's  loan and
deposit  volume,  the addition of the New Haven (Amity) office in March of 2003,
the  acquisition  of the New London  facility  in January  2004,  as well as the
acquisition  of  additional   infrastructure   relating  to  administration  and
compliance, requiring additional staffing and other operating expenses.

         Salaries  and  benefits  for the second  quarter of 2004  increased  by
$88,545 or 23% due to staff increases  relating to new employees  engaged due to
loan and deposit volume and infrastructure development.



                                       30



         Salaries  and  benefits  for the first six months of 2004  increased by
$251,202 or 37% due to staff increases  relating to the New Haven (Amity) office
and other new  employees  engaged due to loan and deposit  volume  increases and
infrastructure development.

         Occupancy  and equipment  for the second  quarter of 2004  increased by
$42,214 or 45% due primarily to increases relating to depreciation of buildings,
equipment  and  furniture of $18,664,  rent and property  taxes  relating to the
future New London  bank  subsidiary  facility  of $13,523,  and  maintenance  of
premises, furniture and equipment of $8,915

         Occupancy and  equipment for the first six months of 2004  increased by
$93,558 or 56% due primarily to increases relating to depreciation of buildings,
equipment and furniture of $41,426,  rent and property taxes relating to the New
London facility of $21,477, and maintenance of $13,898.

         Professional  fees for the second  quarter of 2004 increased by $68,249
or by 137% due primarily to the  engagement of consultants to assist the Bank in
developing  infrastructure  and related  policies and procedures,  and legal and
other professional costs relating to the chartering and operational  planning of
the proposed  banking  subsidiary to be located in New London and the investment
banking subsidiary SCB Capital, Inc.

         Professional fees for the first six months of 2004 increased by $64,373
or 56% due primarily to the  engagement of  consultants in the second quarter of
2004 to assist the Bank in developing  infrastructure  and related  policies and
procedures, and legal and other professional costs relating to the chartering of
the proposed  banking  subsidiary to be located in New London and the investment
banking subsidiary SCB Capital, Inc.

         Data  processing  and other  outside  services  for the second  quarter
increased  by  $21,541,  or 45%,  primarily  due to  increased  loan and deposit
volumes.

         Data processing and other outside  services for the first six months of
2004 increased by $51,760,  or 60%,  primarily due to increased loan and deposit
volumes.

         Other  Operating  Expense for the second  quarter of 2004  increased by
$33,323,  or 42%,  primarily  due to insurance  cost  increases of $14,183,  and
Bancorp filing fees in connection with the new proposed banking subsidiary to be
located in New London and SCB Capital, Inc. and other filings of $10,931.

         Other  Operating  Expense for the first six months of 2004 increased by
$50,498,  or 36%, primarily due to insurance cost increases of $22,215,  Bancorp
filing fees in connection with the new proposed banking subsidiary to be located
in New London and SCB Capital,  Inc. and other filings of $11,897, and increased
communication costs of $8,780.

Off-Balance Sheet Arrangements

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

Liquidity

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

         Bancorp's  liquidity position as of June 30, 2004 and December 31, 2003
consisted  of  liquid  assets   totaling   $26.7  million  and  $11.0   million,
respectively.  This represents  35.0% and 19.6% of total assets at June 30, 2004
and December 31, 2003,  respectively.  The net increase in liquidity  during the
first six months of 2004 is due to increases in federal  funds sold,  short-term
investments and available for sale securities  principally due


                                       31



to receipt of the net proceeds from the public offering of equity  securities by
Bancorp  and, to a lesser  extent,  deposit  growth in excess of loan  portfolio
growth.  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.





                                                                                              

Capital

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

                                                                          June 30, 2004         December 31, 2003
                                                                       ---------------------    --------------------
Tier 1 (Leverage) Capital Ratio to Average assets                              30.71%                  14.17%
Tier 1 Capital to Risk Weighted Assets                                         37.57%                  16.37%
Total Capital to Risk Weighted Assets                                          38.38%                  17.28%


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

                                                                          June 30, 2004         December 31, 2003
                                                                       ---------------------    --------------------
Tier 1 (Leverage) Capital Ratio to Average assets                              15.49%                  14.16%
Tier 1 Capital to Risk Weighted Assets                                         19.31%                  16.33%
Total Capital to Risk Weighted Assets                                          20.14%                  17.24%




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

Market Risk

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

         Bancorp's goal is to maximize long-term profitability, while 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
maintaining  a proper  balance  between  the  timing  and  volume of assets  and
liabilities  re-pricing  within the balance sheet.  One method of achieving this
balance is to  originate  variable  rate loans for the  portfolio  to offset the
short-term  re-pricing  of the  liabilities.  In fact,  a number of the interest
bearing deposit  products 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.



                                       32



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

Impact of Inflation and Changing Prices

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

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

         Certain  statements  contained in Bancorp's  public reports,  including
this report, and in particular in this "Management's  Discussion and Analysis or
Plan of Operation", may be forward looking and subject to a variety of risks and
uncertainties.  These  factors  include,  but are not limited to, (1) changes in
prevailing  interest  rates which would affect the interest  earned on Bancorp's
interest  earning assets and the interest paid on its bearing  liabilities,  (2)
the timing of  re-pricing  of  Bancorp's  interest  earning  assets and interest
bearing liabilities,  (3) the effect of changes in governmental monetary policy,
(4) the effect of changes in  regulations  applicable to Bancorp and the conduct
of its  business,  (5)  the  effect  of a loss  of any  executive  officer,  key
personnel,  or directors,  (6) 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,  (7) the ability of  competitors  which are larger than  Bancorp to
provide products and services which it is impracticable  for Bancorp to provide,
(8) the effect of Bancorp's  opening of branches and organization of a new bank,
(9) the  effect  of any  decision  by  Bancorp  to engage  in any  business  not
historically  permitted  to it, (10)  concentration  of our business in Southern
Connecticut, (11) the concentration of our loan portfolio in commercial loans to
small-to-medium  sized  businesses,  which may be impacted  more  severely  than
larger businesses during periods of economic weakness and (12) lack of seasoning
in our loan  portfolio,  which may increase the risk of future credit  defaults.
Other such factors may be  described  in other  filings made by Bancorp with the
SEC.

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


Item 3.     Controls and Procedures

            (a) Evaluation of disclosure controls and procedures

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



                                       33



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

            (b) Changes in Internal Controls

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




                                     PART II
                                Other Information


Item 1.  Legal Proceedings

         Not Applicable

Item 2.  Changes in Securities and Small Business Issuer Purchases of Equity
         Securities

         Not Applicable

Item 3.  Defaults Upon Senior Securities

         Not applicable.

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

         Bancorp  held its annual  meeting of  shareholders  for 2004 on May 18,
2004.  Three  items  were  voted  on at that  meeting-  the  re-election  of two
directors,  Joseph V.  Ciaburri and Elmer F.  Laydon,  each for a three (3) year
term;  the  ratification  of  the  selection  of  McGladrey  &  Pullen,  LLP  as
independent  accountants  for Bancorp for the year ending December 31, 2004; and
approval of an increase in the number of  authorized  shares for issuance  under
the 2002 Stock Option Plan from 275,000  shares to 365,000  shares.  Each matter
passed.  Director  nominee  Ciaburri  received  1,042,339  votes "FOR",  0 votes
"WITHELD", and 4,757 votes "ABSTAIN". Director nominee Laydon received 1,045,639
votes "FOR", 0 votes "WITHELD",  and 1,457 votes "ABSTAIN".  With respect to the
ratification of the selection of McGladrey & Pullen,  LLP,  1,044,292 votes were
cast "FOR" and 27 votes were cast  "AGAINST"  the  proposition,  and 2,777 votes
"ABSTAIN".  The proposal to increase the number of  authorized  shares under the
2002 Stock Option Plan received  433,085 votes "FOR",  13,412  "AGAINST",  4,922
"ABSTAIN" and there were 595,677 broker non-votes.

Item 5.  Other Information

         Not applicable.



                                       34



Item 6.  Exhibits and Reports on Form 8-K

         (a)      Exhibits

No.                                 Description

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

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

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

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

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

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

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

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

10.7     Employment  Agreement  dated as of March 29,  2001  between The Bank of
         Southern Connecticut,  and Gary D. Mullin (incorporated by reference to
         Exhibit 10.7 to the Issuer's  Registration  Statement on Form SB-2 (No.
         333-59824))

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

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

10.10    Sublease dated January 1, 2001 between Michael Ciaburri, d/b/a Ciaburri
         Bank Strategies and The Bank of Southern  Connecticut  (incorporated by
         reference to Exhibit  10.10 to the Issuer's  Registration  Statement on
         Form SB-2 (No. 333-59824))

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

10.12    Issuer's 2001 Supplemental  Warrant Plan  (incorporated by reference to
         Exhibit 10.12 to Issuer's  Annual Report on Form 10-KSB dated March 29,
         2002)

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



                                       35



10.14    Employment  Agreement dated as of February 12, 2003,  between The Bank
         of Southern Connecticut and Michael M.  Ciaburri.(incorporated  by
         reference to Exhibit 10.14 to Issuer's Form 10-QSB dated May 14, 2003).

10.15    Bancorp's Board of Directors  approval of the  establishment by Bancorp
         of a new  commercial  bank in New  London,  Connecticut  and a  capital
         raising by Bancorp.

10.16    Amendment  to  Employment  Agreement  dated as of October  20,  2003,
         between The Bank of Southern  Connecticut  and  Southern  Connecticut
         Bancorp,  Inc. and Joseph V. Ciaburri.  (incorporated by reference to
         Exhibit  10.16 to the Issuer's  Form 10-KSB dated March xx, 2004 (No.
         333-59824))

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

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

10.19    Underwriting  Agreement  between A.G. Edwards & Sons, Inc. and Keefe,
         Bruyette & Woods,  and Southern  Connecticut  Bancorp  dated June 16,
         2004.

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

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

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

32.1     Section 1350 Certification by Chairman and Chief Executive Officer.

32.2     Section 1350 Certification by President and Chief Operating Officer.

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

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

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

                  Date of Filing            Item Reported
                  --------------            -------------
                  April 29, 2004
                  May 14, 2004
                  June 8, 2004
                  June 17, 2004




                                       36



                                   SIGNATURES

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


                                            SOUTHERN CONNECTICUT BANCORP, INC.


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

Date:  August 12, 2004





                                       37





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



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

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

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

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

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

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






                                       38