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 March 31, 2005


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 of                   (I.R.S. Employer 
       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 May 10, 2005: 2,937,596

Transitional Small Business Disclosure Format

Yes  __  No  X         








                                                                                     


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

       Consolidated Balance Sheets as of
       March 31, 2005 (unaudited) and December 31, 2004                                             2

       Consolidated Statements of Operations
       for the three months ended March 31, 2005
       and 2004 (unaudited)                                                                         3

       Consolidated Statements of Changes in
       Shareholders' Equity for the three months ended
       March 31, 2005 and 2004 (unaudited)                                                          4

       Consolidated Statements of Cash Flows for the three months ended March
       31, 2005 and 2004 (unaudited)                                                            5 - 6

       Notes to Consolidated Financial Statements (unaudited)                                       7


Item 2. Management's Discussion and Analysis or Plan of Operation                                  15

Item 3. Controls and Procedures                                                                    32


                                     Part II
                                Other Information

Item 1. Legal Proceedings                                                                          33

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                                33

Item 3. Defaults Upon Senior Securities                                                            33

Item 4. Submission of Matters to a Vote of Security Holders                                        33

Item 5. Other Information                                                                          33

Item 6. Exhibits and Reports on Form 8-K                                                           33

Signatures                                                                                         36

Exhibit Index                                                                                      37




                                       1





                                                                                   

SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
March 31, 2005 (unaudited) and December 2004
                                                                    2005            2004
                                                                ------------    ------------
Assets
Cash and due from banks                                         $  1,168,373    $  1,986,193
Federal funds sold                                                 8,603,000       5,385,000
Short-term investments                                             8,473,410       8,372,689
                                                                ------------    ------------
Cash and cash equivalents                                         18,244,783      15,743,882
                                                                ------------    ------------

Available for sale securities, at fair value                      11,128,425      11,371,894
Federal Home Loan Bank Stock                                          47,100          47,100
Loans receivable (net of allowance for loan losses of
  $770,144 in 2005 and $752,394 in 2004)                          52,955,894      49,763,952
Loans held for sale, at fair value                                   636,921          98,742
Accrued interest receivable                                          327,139         265,581
Premises and equipment, net                                        3,704,847       3,516,814
Other assets                                                         989,904         886,778
                                                                ------------    ------------
Total assets                                                    $ 88,035,013    $ 81,694,743
                                                                ============    ============

Liabilities and Shareholders' Equity

Liabilities
Deposits
      Noninterest bearing deposits                              $ 17,206,127    $ 17,334,393
      Interest bearing deposits                                   48,143,829      41,365,984
                                                                ------------    ------------
Total deposits                                                    65,349,956      58,700,377

Repurchase agreements                                                592,922         827,031
Accrued expenses and other liabilities                               366,417         279,422
Capital lease obligations                                          1,189,953       1,190,186
                                                                ------------    ------------
Total liabilities                                                 67,499,248      60,997,016
                                                                ------------    ------------

Commitments and Contingencies                                           --              --

Shareholders' Equity
Preferred stock, no par value; 500,000 shares authorized;
  none issued
Common stock, par value $.01; 5,000,000, shares authorized;
shares issued and outstanding: 2005 2,937,596; 2004 2,797,711         29,376          27,977
Additional paid-in capital                                        24,084,213      24,085,612
Accumulated deficit                                               (3,214,693)     (3,199,126)
Accumulated other comprehensive loss - net unrealized
  loss on available for sale securities                             (363,131)       (216,736)
                                                                ------------    ------------
Total shareholders' equity                                        20,535,765      20,697,727
                                                                ------------    ------------

Total liabilities and shareholders' equity                      $ 88,035,013    $ 81,694,743
                                                                ============    ============

See Notes to Consolidated Financial Statements.




                                       2





                                                                                  

SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS
For the Three Months Ended March 31, 2005 and 2004(unaudited)

                                                                     Three Months Ended
                                                                          March 31
                                                                 --------------------------
                                                                       2005           2004
Interest Income:                                                       ----           ----
Interest and fees on loans                                       $   988,078    $   815,211
Interest on securities                                                86,660         47,849
Interest on federal funds sold and short-term investments             89,328          9,715
                                                                 --------------------------
Total interest income                                              1,164,066        872,775
                                                                 --------------------------

Interest Expense:
Interest expense on deposits                                         190,627        152,336
Interest expense on capital lease obligations                         43,147         42,572
Interest expense on repurchase agreements and other borrowings         2,780          2,102
                                                                 --------------------------
Total interest expense                                               236,554        197,010
                                                                 --------------------------

Net interest income                                                  927,512        675,765

Provision for Loan Losses                                             17,000         31,750
Net interest income after
                                                                 --------------------------
provision for loan losses                                            910,512        644,015
                                                                 --------------------------

Noninterest Income:
Service charges and fees                                              80,796         57,611
Gains and fees from sales and referrals of SBA loans                  13,273        131,834
Gains on sales of available for sale securities                         --             (944)
Other noninterest income                                              43,660         24,274
                                                                 --------------------------
Total noninterest income                                             137,729        212,775
                                                                 --------------------------

Noninterest Expense
Salaries and benefits                                                557,433        459,290
Occupancy and equipment                                              143,339        125,929
Professional services                                                 94,140         61,766
Data processing and other outside services                            76,484         69,229
Advertising and promotional expense                                   27,534         11,194
Forms, printing and supplies                                          17,275         15,814
Other operating expenses                                             147,603         77,856
                                                                 --------------------------
Total noninterest expenses                                         1,063,808        821,078
                                                                 --------------------------

Provision for income taxes                                              --             --
                                                                 --------------------------

Net (loss) income                                                $   (15,567)   $    35,712
                                                                 ==========================

Basic (Loss) Income per Share                                    $     (0.01)   $      0.03
                                                                 ==========================
Diluted (Loss) Income per Share                                  $     (0.01)   $      0.03
                                                                 ==========================

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

See Notes to Consolidated Financial Statements.




                                       3






                                                                                                     

SOUTHERN CONNECTICUT BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
For the Three Months Ended March 31, 2005 and 2004(unaudited)


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

Balance December 31, 2003                 1,063,320   $   10,633   $ 10,704,269   $(3,100,842)    $ (299,758)       $(7,314,302 58)

Comprehensive Income:
  Net Loss                                        -            -              -        35,712                  -            35,712
  Unrealized holding gain on available
    for sale securities                           -            -              -             -        175,982               175,982
                                                                                                                 ------------------
      Total comprehensive income                                                                                           211,694
                                                                                                                 ------------------

Exercise of Stock Warrants                    5,544           56         60,424             -                  -            60,480

                                        -------------------------------------------------------------------------------------------
Balance March 31, 2004                    1,068,864   $   10,689   $ 10,764,693   $(3,065,130)    $ (123,776)        $   7,586,476
                                        ===========================================================================================

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

Comprehensive Loss:
  Net Loss                                        -           -              -        (15,567)                 -           (15,567)
  Unrealized holding loss on available
    for sale securities                           -           -              -             -        (146,395)             (146,395)
                                                                                                                 ------------------
      Total comprehensive loss                                                                                            (161,962)
                                                                                                                 ------------------

5% stock dividend declared
  April 12, 2005                            139,885        1,399         (1,399)            -                  -                 -

                                        -------------------------------------------------------------------------------------------
Balance March 31, 2005                    2,937,596   $   29,376   $ 24,084,213   $(3,214,693)    $ (363,131)         $ 20,535,765
                                        ===========================================================================================

See Notes to Consolidated Financial Statements.




                                       4





                                                                                                  

SOUTHERN CONNECTICUT BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Three Months Ended March 31, 2005 and 2004 (unaudited)

Cash Flows From Operations                                                          2005            2004
                                                                               ----------------------------
Net (loss) income                                                              $    (15,567)   $     35,712
Adjustments to reconcile net (loss) income to net cash (used in)
  provided by operating activities:
    Amortization and accretion of premiums and discounts on investments, net           (510)         14,663
    Provision for loan losses                                                        17,000          31,750
    Losses on sales of available for sale securities                                   --               944
    Loans originated for sale                                                      (538,179)           --
    Proceeds from sales of SBA loans                                                   --         1,256,593
    Gains on sales of SBA loans                                                        --          (125,986)
    Depreciation and amortization                                                    72,739          70,543
    Increase in cash surrender value of life insurance                               (9,000)         (3,061)
    Changes in assets and liabilities:
      Increase in deferred loan fees                                                  1,257           8,262
      Increase in accrued interest receivable                                       (61,558)        (26,015)
      Increase in other assets                                                      (94,126)        (52,460)
      Increase (decrease) in accrued expenses and other liabilities                  86,995         (69,573)
                                                                               ----------------------------
                Net cash (used in) provided by operating activities                (540,949)      1,141,372
                                                                               ----------------------------

Cash Flows From Investing Activities
Principal repayments on available for sale securities                                97,584         319,768
Proceeds from sales of available for sale securities                                   --           999,375
Net increase in loans receivable                                                 (3,210,199)     (6,216,055)
Purchases of premises and equipment                                                (260,772)        (32,442)
                                                                               ----------------------------
                Net cash used in investing activities                            (3,373,387)     (4,929,354)
                                                                               ----------------------------

Cash Flows From Financing Activities
Net increase in demand, savings and money market deposits                         3,903,469       3,581,539
Net increase in certificates of deposit                                           2,746,110       4,789,675
Net (decrease) increase in repurchase agreements                                   (234,109)        534,858
Principal payments on capital lease obligations                                        (233)           (211)
Exercise of stock options and warrants                                                 --            60,480
                                                                               ----------------------------
                Net cash provided by financing activities                         6,415,237       8,966,341
                                                                               ----------------------------

                Net increase in cash and cash equivalents                         2,500,901       5,178,359

Cash and cash equivalents
                Beginning                                                        15,743,882       2,567,998
                                                                               ----------------------------
                Ending                                                         $ 18,244,783    $  7,746,357
                                                                               ============================

See Notes to Consolidated Financial Statements 





                                       5





                                                                                         

SOUTHERN CONNECTICUT BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
For the Three Months Ended March 31, 2005 and 2004 (unaudited)

                                                                                2005        2004
Supplemental disclosures of cash flow information:                           ----------   --------
  Cash paid during the period for:                                           
    Interest                                                                 $  226,233   $184,512
                                                                             ==========   ========

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

Supplemental disclosures of noncash investing activities
Transfer of Loans to OREO                                                    $     --     $116,513
                                                                             ==========   ========

Unrealized holding (losses) gains on available for sale securities arising
    during the period                                                        $ (146,395)  $175,982
                                                                             ==========   ========


See Notes to Consolidated Financial Statements.




                                       6




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

Note 1.  Nature of Operations

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

Note 2.  Basis of Financial Statement Presentation

         The  consolidated  balance  sheet at December 31, 2004 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 months  ended March 31, 2005 and 2004 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, 2004.

         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  months  ended March 31, 2005 are not
necessarily indicative of the results of operations that may be expected for all
of 2005.



                                       7




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 March 31, 2005 and
December 31, 2004 are as follows:




                                                                                           

                                                                Gross            Gross
                                                 Amortized    Unrealized       Unrealized       Fair
March 31, 2005                                      Cost        Gains            Losses         Value
                                               -----------------------------------------------------------
U.S. Government Sponsored Agency Obligations   $ 11,193,873   $       --      $   (346,602)   $ 10,847,271
Mortgage Backed Securities                          297,683           --           (16,529)        281,154
                                               -----------------------------------------------------------
                                               $ 11,491,556   $       --      $   (363,131)   $ 11,128,425
                                               ===========================================================


                                                                 Gross            Gross                     
                                                  Amortized    Unrealized       Unrealized       Fair       
December 31, 2004                                    Cost        Gains            Losses         Value      
                                                ----------------------------------------------------------- 
U.S. Government Sponsored Agency Obligations   $ 11,192,594   $      3,398    $   (214,486)   $ 10,981,506
Mortgage Backed Securities                          396,036           --            (5,648)        390,388
                                               -----------------------------------------------------------
                                               $ 11,588,630   $      3,398    $   (220,134)   $ 11,371,894
                                               ===========================================================





At March  31,  2005,  gross  unrealized  holding  losses on  available  for sale
securities totaled $363,131. Of the securities with unrealized losses, the total
unrealized  losses  on  securities  for  twelve  months or  longer  amounted  to
$320,845.  Management  does not believe that any of the unrealized  losses as of
March  31,  2005  are  other  than   temporary   as  they  relate  to  debt  and
mortgage-backed   securities  issued  by  U.S.  Government   sponsored  agencies
resulting from changes in the interest rate environment.  Bancorp has the intent
and ability to hold these  securities  to maturity if  necessary  and expects to
receive all contractual principal and interest related to these investments.  As
a result,  management  believes  that these  unrealized  losses  will not have a
negative impact on future earnings or a permanent effect on capital.

At December 31, 2004,  gross  unrealized  holding  losses on available  for sale
securities  totaled $220,134.  Of the securities with unrealized  losses,  there
were  unrealized  losses  in the  amount of  $217,164  for a period in excess of
twelve months.




                                       8




Note 4.       Loans Receivable

A summary of Bancorp's loan portfolio at March 31, 2005 and December 31, 2004 is
as follows:

                                         March 31, 2005      December 31, 2004
                                         --------------      -----------------
                                                             
Commercial loans secured by real estate   $ 24,261,673         $ 22,462,363
Commercial loans                            25,674,825           24,418,458
Construction and land loans                  2,345,389            2,276,818
Residential mortgages                          160,000                 --
Consumer home equity loans                     762,948              853,858
Consumer installment loans                     642,941              625,330
                                          ------------         ------------
        Total loans                         53,847,776           50,636,827
Net deferred loan fees                        (121,738)            (120,481)
Allowance for loan losses                     (770,144)            (752,394)
                                          ------------         ------------
        Loans receivable, net             $ 52,955,894         $ 49,763,952
                                          ============         ============
                                                        




Note 5.          Deposits

At March 31, 2005 and December 31, 2004, deposits consisted of the following:




                                        March 31, 2005      December 31, 2004
                                        --------------      -----------------
Noninterest bearing deposits              $17,206,127         $17,334,393
                                          -----------         -----------
                                                             
Interest bearing deposits                                    
  Checking                                  4,723,991           5,337,096
  Now                                       3,539,256           3,371,834
  Money Market                             23,956,523          20,604,704
  Savings                                   4,425,275           3,299,676
                                          -----------         -----------
  Checking, money market & savings         36,645,045          32,613,310
                                          -----------         -----------
                                                             
  Time Certificates under $100,000          3,632,105           3,241,527
  Time Certificates of $100,000 or more     7,866,679           5,511,147
                                          -----------         -----------
  Time deposits                            11,498,784           8,752,674
                                          -----------         -----------
                                           48,143,829          41,365,984
                                          -----------         -----------
Total deposits                            $65,349,956         $58,700,377
                                          ===========         ===========
                                                       


Note 6.        Available Borrowings

         The Bank is a member of the Federal Home Loan Bank of Boston  ("FHLB").
At March 31,  2005,  the Bank had the ability to borrow from the FHLB based on a
certain percentage of the value of the Bank's qualified  collateral,  as defined
in the FHLB  Statement  of Products  Policy,  at the time of the  borrowing.  In



                                       9


accordance  with an agreement  with the FHLB, the qualified  collateral  must be
free and clear of liens,  pledges  and  encumbrances.  There were no  borrowings
outstanding with the FHLB at March 31, 2005.

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

Note 7.       Stock Dividend and Income (Loss) Per Share


         On April 12,  2005,  the Company  declared a 5% stock  dvidend that was
distributed  on May 9, 2005.  As a result,  the March 31, 2005 balance sheet and
statement of changes to in shareholders' equity, and all per share amounts, have
been  retroactively  revised to reflect this dividend as if it were effective at
March 31, 2005. Generally accepted accounting  principals require such dividends
to be recorded at fair value, however, when there is an accumulated deficit, the
Securities and Exchange  Commission ("SEC") advises that such stock dividends be
accounted  for by  capitalizing  the stock  issued at par value only,  through a
reduction in additional paid-in capital.


Bancorp is required to present basic income (loss) per share and diluted  income
(loss) per share in its  statements of  operations.  Basic per share amounts are
computed by dividing net income (loss) by the weighted  average number of common
shares  outstanding.  Diluted per share amounts assume exercise of all potential
common  stock in  weighted  average  shares  outstanding,  unless  the effect is
antidilutive.  Bancorp  is also  required  to  provide a  reconciliation  of the
numerator  and  denominator  used in the  computation  of both basic and diluted
(loss) income per share.  The following is information  about the computation of
(loss) income per share for the three months ended March 31, 2005 and 2004.





                                       10





                                                                                                      
(Loss) Income per Share

Three Months Ended March 31, 2005               
                                                                                                     Amount
                                                          Net Income              Shares             Per Share
                                                     -------------------  -------------------  -------------------
Basic Loss Per Share
  Income available to common shareholders                     $ (15,567)           2,937,596              $ (0.01)
Effect of Dilutive Securities
  Warrants/Stock Options outstanding                                  -                    -                    -
                                                     -------------------  -------------------  -------------------
Diluted Loss Per Share
  Income available to common shareholders
  plus assumed conversions                                    $ (15,567)           2,937,596              $ (0.01)
                                                     ===================  ===================  ===================




Three Months Ended March 31, 2004
                                                                                                     Amount
                                                          Net Income              Shares             Per Share
                                                     -------------------  -------------------  -------------------
Basic Income Per Share
  Income available to common shareholders                      $ 35,712            1,117,829               $ 0.03
Effect of Dilutive Securities
  Warrants/Stock Options outstanding                                  -               61,936                    -
                                                     -------------------  -------------------  -------------------
Diluted Income Per Share
  Income available to common shareholders
  plus assumed conversions                                     $ 35,712            1,179,765               $ 0.03
                                                     ===================  ===================  ===================






For the three months ended March 31, 2005,  common stock  equivalents  have been
excluded from the computation of the net loss per share because the inclusion of
such equivalents is antidilutive.



Note  8.      Other Comprehensive Income (Loss)

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




                                       11





                                                                                                 
                                                        
                                                                         Three Months Ended
                                                                            March 31, 2005
                                                        -----------------------------------------------------
                                                           Before-Tax                          Net-of-Tax
                                                             Amount             Taxes            Amount
                                                        -----------------------------------------------------
Unrealized holding losses arising during the period            $ (146,395)             $ -         ($146,395)

Add: Reclassification adjustment for amounts                                                               -
recognized in net loss                                                  -                -                 -
                                                        -----------------------------------------------------
Unrealized holding loss on available for sale
securities                                                     $ (146,395)             $ -         $(146,395)
                                                        =====================================================

                                                                         Three Months Ended
                                                                            March 31, 2004
                                                        -----------------------------------------------------
                                                           Before-Tax                          Net-of-Tax
                                                             Amount             Taxes            Amount
                                                        -----------------------------------------------------
Unrealized holding gains arising during the period               $175,038              $ -          $175,038

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

Unrealized holding gain on available for sale
securities                                                       $175,982              $ -         $ 175,982
                                                        =====================================================




         There is no tax effect relating to other  comprehensive  income because
there is a full valuation allowance recorded against the deferred tax asset.



Note  9.      Stock Based Compensation

         During the three months ended March 31, 2005,  Bancorp  granted  13,671
stock options to employees and directors at exercise  prices ranging from $ 7.86
to $8.14 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 (loss)  income and per
share  amounts  for and three  months  ended  March 31, 2005 and 2004 would have
differed from the pro forma amounts as shown below:



                                       12




                                                                                

For the three months ended March 31, 2005 and March 31, 2004

                                                        Three Months Ended   Three Months Ended
                                                          March 31, 2005       March 31, 2004
                                                      ---------------------  -------------------
Net (loss) income as reported                               $ (15,567)           $   35,712  
Deduct: total stock based employee                                              
compensation expense determined under fair value based                          
method for all awards                                         (61,196)              (81,428)
                                                                                
                                                            ---------            ----------
Pro forma net loss                                          $ (76,763)           $  (45,716)
                                                            =========            ==========
                                                                                
Basic (loss) income per share:                                                  
  As reported                                               $   (0.01)           $     0.03
                                                            =========            ==========
  Pro forma                                                 $   (0.03)           $    (0.04)
                                                            =========            ==========
Diluted (loss) income per share:                                                
  As reported                                               $   (0.01)           $     0.03
                                                            =========            ==========
  Pro forma                                                 $   (0.03)           $    (0.04)
                                                            =========            ==========
                                                                             






         For the three  months  ended  March 31,  2005 and  2004,  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.

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

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

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

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


         Bancorp has not completed its study of the  transition  methods or made
any decisions about how it will adopt SFAS 123(R).  The impact of SFAS 123(R) on
Bancorp in Fiscal 2006 and beyond will depend upon various  factors,  among them
being Bancorp's future compensation  strategy.  The pro forma compensation costs
presented  in the  table



                                       13



above  and  in  prior  filings  for  Bancorp  have  been   calculated   using  a
Black-Scholes  option  pricing  model and may not be indicative of amounts which
should  be  expected  in future  years.  No  decision  has been made as to which
option-pricing model is appropriate for Bancorp for future awards.



Note 10.     Business Developments

         During 2003, Bancorp's Board of Directors approved the establishment of
a new  commercial  bank in New  London,  Connecticut  to be  named  The  Bank of
Southeastern  Connecticut ("TBSEC").  The opening of TBSEC is subject to receipt
of final  approval  from the  Department  of  Banking,  the  approval of deposit
insurance  from the FDIC and the  approval  of the  Federal  Reserve  Board.  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 New  London.  On April 28,  2004,  the  State of  Connecticut
Department of Banking issued a temporary  certificate of authority in connection
with this  application.  An  application  to insure the deposits of TBSEC to the
Federal  Deposit  Insurance  Corporation  was  filed  on July  30,  2004.  As of
September 30, 2004, the application with the FDIC was extended to permit Bancorp
to provide  additional  information  regarding  the  infrastructure  in place to
support  the two banks and to revise  certain  proposed  policies  of TBSEC.  By
letter dated March 2, 2005,  the FDIC  requested  that  Bancorp  provide it with
supplemental information pertaining to the initial areas of inquiry noted above.
Bancorp has responded to the FDIC's information  requests and April 21, 2005 the
FDIC acknowledged receipt of the completed application. Bancorp will be required
to apply for  approval  from the  Federal  Reserve  Bank  after  receipt of FDIC
approval.  At this  time,  renovations  on  TBSEC's  headquarters  at 15 Masonic
Street,  New  London,  are nearly  complete.  Subject  to receipt of  regulatory
approvals,  TBSEC is expected to be open for business  during the second half of
2005 and will be staffed,  managed and  operated in a  comparable  manner to the
Bank.  Bancorp  will  provide  certain  management  and  operations  support and
services to the two banks as well as certain  infrastructure.  Bancorp  believes
that providing such services will benefit TBSEC by lowering its operating  costs
in  comparison  to other de novo banks and in  providing  common  frameworks  of
operating policy and business  philosophy with its affiliate,  the Bank. Bancorp
will  capitalize  TBSEC with at least $6 million to be provided  from  Bancorp's
liquid resources.


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

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

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




                                       14





                                                                             

Financial  instruments  whose  contract  amounts  represent  credit  risk are as
follows at March 31, 2005 and December 31, 2004:

                                                  March 31,           December 31,
                                                    2005                  2004
                                              ------------------   --------------------
       Commitments to extend credit
           Future loan commitments                  $ 2,726,250            $ 5,855,800
           Unused line of credit                      8,587,449              8,767,479
           Undisbursed construction loans               232,550                103,900
       Financial standby letters of credit            1,827,100              1,138,055
                                              ------------------   --------------------
                                                    $13,373,349            $15,865,234
                                              ==================   ====================





         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 March
31, 2005 and December 31, 2004 was not significant.


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.

         Bancorp was  marginally  profitable in the fourth  quarter of 2003, the
ninth quarter of operations,  as well as profitable in the first two quarters of
2004.  Profitability  was achieved in these periods in part due to gains on sale
of participations in Small Business Loan Administration ("SBA") by the Bank. The
Bank  originated SBA 



                                       15



loans  during  the  first  quarter  of 2005 but did not  complete  any  sales of
participations  during the period.  SBA guaranteed loan balances of $636,921 are
classified  as  held-for-sale  on the  accompanying  balance  sheet of  Bancorp.
Bancorp  experienced  a loss of $15,567 in the first quarter of 2005 in part due
to the  absence of gains from the sale of loan  participations.  The  profitable
results of  operations in the December  2003,  March 2004 and June 2004 quarters
are largely attributable to fee income and gains on sales derived from referrals
and sales of SBA guaranteed loan participations.  Bancorp intends to continue to
originate  and to sell  at a  profit  participations  in SBA  guaranteed  loans,
including those currently classified as held-for-sale, in the future.

         Bancorp's  plan of  operation  is to  continue  to operate the Bank and
increase  its  market  share  within  the City of New Haven and the  surrounding
areas, and possibly offer certain additional banking services,  such as internet
based cash  management  services.  De novo  banks in  Connecticut  have  reached
profitability  on average  within  three to four  years  after  commencement  of
operations.  The Bank was profitable in its ninth quarter of operation,  and has
been  profitable in four of the following five quarters.  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  ("TBSEC.") Bancorp intends to develop both the Bank's
and TBSEC'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.  The opening of
TBSEC is subject to receipt of final  approval  from the  Department of Banking,
the approval of deposit insurance from the Federal Deposit Insurance Corporation
("FDIC") and the approval of the Federal  Reserve Board.  Bancorp has applied to
the FDIC to insure  the  deposits  of  TBSEC.  As of  September  30,  2004,  the
application  with the FDIC was extended to permit Bancorp to provide  additional
information  regarding the  infrastructure in place to support the two banks and
to revise certain proposed policies of TBSEC. By letter dated March 2, 2005, the
FDIC requested that Bancorp provide it with supplemental  information pertaining
to the initial  areas of inquiry  noted above.  Bancorp  responded to the FDIC's
information requests and on April 21, 2005, the FDIC acknowledged receipt of the
completed application.  Bancorp will also be required to apply for approval from
the  Federal  Reserve  Bank  after  receipt  of FDIC  approval.  At  this  time,
renovations on TBSEC's headquarters at 15 Masonic Street, New London, are nearly
complete  and  management  anticipates  that  the  premises  will be  ready  for
occupancy shortly. Subject to receipt of regulatory approvals, TBSEC is expected
to be open for  business  during  the second  half of 2005 and will be  staffed,
managed and  operated in a comparable  manner to the Bank.  Bancorp will provide
certain  management and operations support and services to the two banks as well
as certain  infrastructure.  Bancorp  believes that providing such services will
benefit  TBSEC by lowering its  operating  costs in  comparison to other de novo
banks and in  providing  common  frameworks  of  operating  policy and  business
philosophy with its affiliate, the Bank.
 
         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.

Locations

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

         The  lease is for an  initial  term of five  years  and  three  months,
commencing  April 11,  2001  with an option to extend  the lease for up to three
additional  terms of five  years.  There was no base rent  payable for the first
three  months of the initial  term and monthly  rent was $4,117  until August 1,
2001.  The annual  base rent  during the  balance  of the  initial  term will be
$107,400  for the first year and  increases  each year to $125,500 for 



                                       16



the fifth year. The base rent for the option periods is also fixed in the lease.
The Bank is  responsible  for all costs to  maintain  the  building,  other than
structural  repairs,  and for all real  estate  taxes.  The Bank,  as  Bancorp's
assignee, will have a right of first refusal to purchase the building.

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

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


                                                                        
                                                                                 

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



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

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

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

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

         On June 23, 2004, Bancorp, through a nominee, entered into an agreement
to  purchase an  approximately  one acre  improved  site with two  buildings  in
Clinton,  Connecticut for the primary purpose of establishing a branch office of
the Bank. The net purchase  price of the property is $495,000.  The entity under
which title to the property will be ultimately held is to be determined.  During
2004, the Bank filed  applications to the Connecticut  Department of Banking and
the FDIC to establish bank operations at the Clinton location. Due to a delay in
completing  the  acquisition  of  the  Clinton  property,   the  Bank's  initial
application  to the FDIC to establish the Clinton  branch was withdrawn  pending
completion of the  acquisition of the property.  Bancorp intends that Bancorp or
the Bank will improve the facility to accommodate banking services. The costs of
such  improvements  have not been fully determined at this time.  Development of
the property is expected to begin in the second half of 2005,  at which time the
Bank will reapply with the FDIC for permission to establish the Clinton branch.



                                       17



         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 whom is recognized  and respected by the New Haven  business  community.
The Bank's focus on the  commercial  market makes it uniquely  qualified to move
deftly in responding to the needs of its clients.

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

Lending, Depository and Other Products

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

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

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

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



                                       18




credit  histories of potential  borrowers;  the value and liquidity of available
collateral;  the purpose of the loan;  the source and  reliability  of funds for
repayment and other factors considered relevant in the circumstances.

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

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

Investment Securities


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


Market and Competition

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



                                       19



         The greater New Haven is currently  served by  approximately 80 offices
of commercial  banks,  none of which is headquartered in New Haven. All of these
banks are  substantially  larger than the Bank  expects to be in the near future
and are able to offer products and services which may be  impracticable  for the
Bank to provide  at this  time.  There are  numerous  banks and other  financial
institutions  serving the communities  surrounding  New Haven,  which also 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 and financial  institutions  are well  established and better
capitalized than the Bank, allowing them to provide a greater range of services.

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

         Over  the past ten  years,  the  Connecticut  banking  market  has been
characterized by significant  consolidation among financial institutions.  Since
January 1994, there have been at least 60 completed  acquisitions of Connecticut
based banks and thrifts. Although 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 and 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.

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

         On April 28, 2004, a temporary  certificate  of authority was issued by
the State of Connecticut  Department of Banking in connection  with the new bank
application.  Application  to the  Federal  Insurance  Deposit  Corporation  for
deposit  insurance  has been  extended to allow  Bancorp to provide  information
regarding  the  infrastructure  in place to support  the two banks and to revise
certain  proposed  policies  of the new  bank.  On  April  21,  2005,  the  FDIC
acknowledged reciept of the now compete application.  Application to the Federal
Reserve  Bank of Boston for Bancorp to acquire the new bank will be filed in the
near future after receipt of approval  from the FDIC.  Subject to the reciept of
regulatory approvals, Bancorp expects the new bank to commence operations in the
second half of 2005.



                                       20


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 ("NASD").  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 at the time of application to the NASD. SCB Capital,  Inc. is expected
to act  solely  as  broker  and  advisor  and is not  intended  to  make  equity
investments in capital and debt security  raises it completes or assists in. SCB
Capital,  Inc. may accept  warrants,  options or similar  instruments in partial
compensation for its services.


Recent Developments

         The Board of  Directors  of the Bank  adopted  resolutions  designed to
strengthen  and enhance the Bank's Bank  Secrecy Act  compliance  and the Bank's
Information  Technology  controls.  During the quarter ended March 31, 2005, the
Bank  continued  to  strengthen  and enhance its  infrastructure,  policies  and
staffing.  During the  quarter,  the Bancorp  added staff to its  lending,  loan
administration  and  operations  staff.  Also, the Bank reviewed its privacy and
information   technology   security   policies  and   procedures  to  strengthen
compliance.   Additionally,   the  Bank  has  retained  an  experienced  outside
consultant to assist it in developing and  implementing  additional  Information
Technology policies, controls and procedures.


  Employees

         As of March 31,  2005,  the Bancorp  has 34  full-time  employees,  the
majority  with the Bank.  Bancorp's  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. 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.




                                       21




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

Summary


         Bancorp had a net loss of $15,567 (or basic and diluted  loss per share
of $0.01) for the  quarter  ended  March 31,  2005,  compared to a net income of
$35,712 (or basic and diluted earnings per share of $0.03) for the quarter ended
March 31, 2004. The 2005 quarterly loss reflects: i) ongoing costs of developing
infrastructure  to support  The Bank of  Southeastern  Connecticut,  and ii) the
absence of gains on the sale of SBA guaranteed  loan  participations  during the
period ended March 31, 2005,  in comparison to the period ending March 31, 2004,
in which $125,984 of such gains were recognized.


Financial Condition

Assets

         Bancorp has reached total assets of $88.0 million at March 31, 2005, an
increase of $6.3 million  (7.8%) from $81.7 million in assets as of December 31,
2004.  Earning  assets as of March 31, 2005 were $82.6  million,  an increase of
$6.8 million (9.0%) during the first three months of 2005.

         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 March  31,  2005,  Federal  funds  sold  were  $8.6  million  and
short-term  investments  balances  were $8.5  million.  Federal  funds  sold and
short-term investments increased by $3.2 million and $0.1 million, respectively,
during the first three months of 2005.  The  increases  were due to increases in
deposits in excess of the increase in loans receivable.

Investments

         Available  for sale  securities  totaled  $11.1 million as of March 31,
2005, a decrease of $0.2 million from December 31, 2004, reflecting amortization
on mortgage backed  securities held in the portfolio.  The portfolio is invested
in U.S. government  sponsored agency and sponsored agency issued mortgage backed
securities.

         As of March 31, 2005, gross unrealized losses on the available for sale
securities  portfolio  totaled  $363,000.   These  losses  were  the  result  of
volatility  in market  rates and yield  curve  changes and  impacted  the market
prices in  government  sponsored  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 total of the Loans  receivable  portfolio  increased  $3.2  million
(6.4%)  from $49.8  million at December  31, 2004 to $53.0  million at March 31,
2005.  The increase in loans is due to strong  commercial  demand in the greater
New  Haven  and  Connecticut  markets.  The  increase  in the  loans  receivable
portfolio was funded primarily by increases in deposits. The loans receivable to
deposit  ratio  as of March  31,  2005 was 81%,  within  Bancorp's  target  loan
receivable  to  deposit  ratio of the 80% to 90% range.  Bancorp  and the Bank's
Boards of Directors may elect to review Bancorp's policy regarding this ratio.


                                       22





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.

         Based on its  evaluation,  management  believes the  allowance for loan
losses of  $770,000  at March 31,  2005,  which  represents  1.43% of gross loan
receivables outstanding,  is adequate, under prevailing economic conditions,  to
absorb  probable  losses on existing  loans. At December 31, 2004, the allowance
for loan losses was $752,000 or 1.49% of gross loans outstanding.




                                       23




Analysis of Allowance for Loan Losses

The following represents the activity in the allowance for loan losses for the
three months ended March 31:

Allowance for Loan Losses as of March 31, 2005 and 2004

                                                As of March 31,
                                       ------------------------------------
                                              2005               2004
                                       ----------------- ------------------
Balance at beginning of period                $ 752,394          $ 421,144
Charge-offs                                           -               (153)
Recoveries                                          750                217
Provision charged to operations                  17,000             31,750
                                       ----------------- ------------------
Balance at end of period                      $ 770,144          $ 452,958
                                       ================= ==================


Net charge-offs to average loans                   .00%               .00%
                                       ================= ==================





                                                                                      

Non-Accrual, Past Due and Restructured Loans

The following table represents non-accruing and past due loans

(Thousands of dollars)                                       March 31, 2005       December 31, 2004
-------------------------------------------------------   ----------------------  -----------------
Loans delinquent over 90 days and still accruing                      $       -          $       -
Non-accruing loans                                                      408,333            227,358
                                                          ----------------------  -----------------
Total                                                                 $ 408,333          $ 227,358
                                                          ======================  =================
% of Total Loans                                                          0.76%              0.45%
% of Total Assets                                                         0.46%              0.28%







Potential Problem Loans

         At March  31,  2005,  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 $65.3  million at March 31,  2005,  an  increase of $6.6
million  (11.3%) from $58.7  million as of December 31, 2004.  Interest  bearing
checking and money market accounts increased by $2.7 million or 10.6%,  followed
by time certificates  which increased $2.7 million,  or 31.4%.  Savings accounts
increased  $1.1  million,  or 34.1%  higher than at year end 2004.  Non-interest
bearing checking and NOW accounts did not change significantly from December 31,
2004. The increase in the total deposit portfolio reflects the ongoing, vigorous
marketing effort of the Bank. Bancorp does not have any brokered deposits.


Other

         Repurchase  agreement balances decreased $0.2 million from December 31,
2004 to $593,000, as of March 31, 2005, due to normal customer activity.




                                       24


Results of Operations

         Bancorp was  initially  profitable in the fourth  quarter of 2003,  the
ninth  quarter of operation.  Bancorp was also  profitable in both the first and
second  quarters of 2004.  Bancorp had a loss of $16,000 in the first quarter of
2005, due to a decline of approximately  $126,000 from the first quarter of 2004
in SBA loan  participation  sale gains.  Loans held for sale,  comprised  of SBA
guaranteed loan and other loan balances,  increased  during the first quarter of
2005  by  $538,000  to   $637,000,   but  Bancorp  did  not  complete  any  loan
participation sale transactions  during the quarter and thus did not realize any
gains.  Bancorp  intends  to  continue  to  originate  and to sell  at a  profit
participations  in  SBA  guaranteed  loans  and  other  loans,  including  those
currently classified as held-for-sale, in the future.


         De Novo banks in  Connecticut  have  reached  profitability  on average
within  three to four  years  after  commencement  of  operations.  The Bank was
profitable in its ninth quarter of operation, and has been profitable in four of
the following five quarters. The Bank is Bancorp's sole source of SBA loan sales
and contributes substantially all net interest income and non-interest income to
Bancorp's consolidated results of operations.

Average Balances, Yields and Rates

         The following table presents  average balance sheets (daily  averages),
interest income,  interest expense,  and the  corresponding  annualized rates on
earning assets and rates paid on interest  bearing  liabilities for the nine and
three months  ended March 31, 2005  compared to the three months ended March 31,
2004.   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
                                                March 31, 2005                      March 31, 2004
                                      ----------------------------------- ------------------------------------        Fluctuations
                                                     Interest                            Interest                     in interest
                                         Average     Income/    Average      Average     Income/    Average          Income/Expense
(Dollars in thousands)                   Balance     Expense     Rate        Balance     Expense      Rate                Total
                                      ----------------------------------- ------------------------------------ ---------------------

Interest earning assets
    Loans (1)                             $ 51,468       $ 988     7.79%      $ 44,342       $ 815      7.35%                 $ 173
    Short-term investments                   8,422          41     1.97%         2,583           3      0.46%                    38
    Investments                             11,341          87     3.11%         7,911          48      2.43%                    39
    Federal funds sold                       8,126          48     2.40%         1,891           7      1.48%                    41
                                      -------------------------           -------------------------            ---------------------
Total interest earning assets               79,357       1,164     5.95%        56,727         873      6.16%                   291
                                                               ----------                          -----------

Cash and due from banks                        812                               1,387
Premises and equipment, net                  3,619                               3,449
Allowance for loan losses                     (757)                               (434)
Other                                        1,327                               1,120
                                      -------------                       -------------
Total assets                              $ 84,358                            $ 62,249
                                      =============                       =============

Interest bearing liabilities
    Time certificates                     $ 10,110          63     2.53%      $ 14,090          74      2.10%                   (11)
    Savings deposits                         3,814          12     1.28%         2,483           7      1.13%                     5
    Money market / checking deposits        31,472         115     1.48%        22,435          71      1.27%                    44
    Capital lease obligations                1,190          43    14.65%         1,191          43     14.44%                     -
    Repurchase agreements                    1,016           3     1.20%           959           2      0.83%                     1

                                      -------------------------           -------------------------            ---------------------
Total interest bearing liabilities          47,602         236     2.01%        41,158         197      1.91%                    39
                                                   ----------------------              ----------------------- ---------------------

Non-interest bearing deposits               15,788                              13,490
Accrued expenses and
     other liabilities                         274                                 185
Shareholder's equity                        20,694                               7,416
                                      -------------                       -------------
Total liabilities and equity              $ 84,358                            $ 62,249
                                      =============                       =============

Net interest income                                      $ 928                               $ 676                            $ 252
                                                   ============                        ============            =====================

Interest spread                                                    3.94%                                4.25%
                                                               ==========                          ===========
Interest margin                                                    4.74%                                4.77%
                                                               ==========                          ===========

(1) Includes nonaccruing loans.





                                       26



Changes in Assets and Liabilities and Fluctuations in Interest Rates

         The  following  tables  summarize  the variance in interest  income and
expense for the three months ended March 31, 2005 and 2004  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
                                                       March 31, 2005 v. 2004
                                        -----------------------------------------------------
                                            Increase                Due to Change in
                                               Or                        Average
                                                            ---------------------------------
(Dollars in thousands)                     (Decrease)            Volume             Rate
                                        -----------------   -----------------   -------------
                                                       (Dollars in thousands)
Interest earning assets
    Loans                                          $ 173               $ 126  #         $ 47
    Short-term investments                            38                  16              22
    Investments                                       39                  24              15
    Federal funds sold                                41                  35               6
                                        -----------------   -----------------   -------------
Total interest earning assets                        291                 201              90
                                        -----------------   -----------------   -------------

Interest bearing liabilities
    Time certificates                                (11)                (77)             66
    Savings deposits                                   5                   4               1
    Money market / checking deposits                  44                  32              12
    Capital lease obligations                          -                   -               -
    Repurchase agreements                              1                   -               1
                                        -----------------   -----------------   -------------
Total interest bearing liabilities                    39                 (41)             80
                                        -----------------   -----------------   -------------
Net interest income                                $ 252               $ 242            $ 10
                                        =================   =================   =============






                                       27




Net Interest Income

         For the quarter ended March 31, 2005, net interest  income was $928,000
versus  $676,000 for the same period in 2004, a $252,000 or 37%  increase.  This
was the result of a $22.6  million  increase  in average  earning  assets in the
quarter  ended  March  31,  2005 in  comparison  to the same  period a year ago,
including increases in average loans of $7.1 million, short term investments and
federal  funds  sold of $12.1  million  and  investments  of $3.4  million.  The
increase  in short term  investments  reflects  the  receipt of net  proceeds of
approximately  $13.3 million from the June 2004 public offering of common shares
of Bancorp.  Also, average interest bearing  liabilities  increased $6.4 million
during the quarter  ended March 31, 2005 in comparison to the same period a year
ago,  partially  offsetting  the  favorable net interest  income  effects of the
increase in average earning assets volume. The ratio of average loans to average
total interest  earning assets  declined during the quarter ended March 31, 2005
in comparison  to the quarter ended March 31, 2004, to 64.9% from 78.2%,  due to
the increase in short term investments and investments  following the completion
of Bancorp's common stock offering in June 2004.

         The yield on average interest earning assets for the three months ended
March 31, 2005 was 5.95% versus  6.16% for same period in 2004.  The decrease in
the yield on average  earning assets is due to the change in asset mix from 2004
to 2005,  reflecting the larger  investments  in federal funds sold,  short term
investments  and  available  for  sale  investment   securities   which  are  at
significantly  lower  yields than loans.  The cost of average  interest  bearing
liabilities was 2.01% for the three months ended March 31, 2005 versus 1.91% for
the same period in 2004.  The increase in the cost of average  interest  bearing
liabilities  was primarily the result of increased  deposit  balances and higher
rates paid on daily rate money market and  interest  checking  accounts,  offset
somewhat  by lower  balances  in 2005 in  comparison  to 2004 in time  deposits.
Volume related  decreases in time deposit interest expense in the 2005 period in
comparison to the 2004 period were partially offset by increases in the rates of
interest paid on new time deposits acquired during the past year.

Provision for Loan Losses

         The $17,000  provision for loan losses for the three months ended March
31, 2005  reflects the  increase of the loans  receivable  portfolio  during the
quarter and portfolio seasoning. During the quarter, net recoveries of $750 were
recorded.  The  provision  for loan losses for the three  months ended March 31,
2004 was $32,000 and was primarily due to the increase in the Bank's loan volume
during the period.

Noninterest Income


         The $75,000 decrease in total noninterest  income for the first quarter
of 2005 versus the first  quarter 2004 is due to the  presence of  approximately
$126,000  in SBA  guaranteed  loan  participation  sales  gains  during the 2004
period.  During the first  quarter of 2005,  Bancorp did not have any gains from
the sales of SBA guaranteed loan participations.  Bancorp originated for sale in
the secondary market $538,000 of SBA guaranteed loans and other loans during the
first  quarter of 2005,  which are  included in the loans held for sale total of
$637,000 on Bancorp's Consolidated Balance Sheet. Bancorp intends to continue to
originate  SBA  guaranteed  loans in the future and  expects to continue to earn
income from SBA loan  participation  sales and  referrals.  Separately,  service
charges and fees derived from deposits,  loans and other  services  increased by
approximately $43,000 in the quarter ended March 31, 2005 verses the same period
in 2004.


Noninterest Expense

         Total noninterest  expense was  approximately  $1,064,000 for the first
quarter of 2005  versus  $821,000  for the same  period in 2004,  an increase of
$243,000  or  29.6%.  A  number  of  factors  contributed  to  the  increase  in
non-interest  expense  year-over-year.  Principal  among  these  factors  are 1)
ongoing  investment in the




                                       28



development  of  infrastructure  to support the  proposed  new bank  subsidiary,
TBSEC,  2) additional  staff,  principally in the areas of loan  administration,
lending,  and  operations,  3)  professional  services  relating to advisory and
compliance  services,  4) upgrading and expansion of technology  infrastructure,
including network facilities and 5) increased services costs due to increases in
the loan and deposit portfolios.


         Salaries  and  benefits  for the  first  quarter  of  2005 of  $557,000
increased by $98,000,  or 21%, from the first  quarter of 2004.  The increase is
due to staff compensation and benefits increases in the first quarter of 2005 in
comparison to the same period a year ago,  primarily  arising from  additions to
operations, lending, and loan administration staff.

         Occupancy  and  equipment  for the first  quarter of 2005  increased by
$17,000,  or 14%,  due  primarily  to  increases  relating  to  depreciation  of
buildings, equipment and furniture, rent and property taxes.

         Professional fees for the first quarter of 2005 increased by $32,000 or
by 52% due  primarily to the  engagement  of  consultants  to assist the Bank in
developing  infrastructure and related policies and procedures,  legal and other
professional  costs relating to the chartering and  operational  planning of the
proposed banking subsidiary to be located in New London,  consulting relating to
the proposed Clinton branch property,  assistance in upgrading  technology,  and
other matters.

         Data  processing  and other  outside  services  for the  first  quarter
increased  by  $7,000,  or 10%,  primarily  due to  increased  loan and  deposit
volumes.

         Advertising  and  promotional  expense  for the first  quarter  of 2005
increased $16,000, or 146% due to marketing  initiatives,  including promotional
cable and print media placement, undertaken during the quarter.

         Other Operating Expense for the first three months of 2005 increased by
$70,000,  or 90%,  primarily  due to increases in the legal,  professional,  and
other costs of the collection of delinquent and non-performing loans of $37,000,
insurance cost increases of $8,000,  local tax increases of $9,000,  filing fees
increases of $5,000 and a net increase of $11,000 in all other categories.

Off-Balance Sheet Arrangements

         See  Note 11 for  information  regarding  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 March 31, 2005 and December 31, 2004
consisted  of  liquid  assets   totaling   $29.4  million  and  $27.1   million,
respectively.  This represents 33.4% and 33.2% of total assets at March 31, 2005
and December 31, 2004, respectively.  The $2.3 million net increase in liquidity
during the first three months of 2005 is  primarily  due to increases in federal
funds sold,  principally  due to the $3.5  million  excess of deposit  portfolio
increase  over loan increase  offset by the $538,000  increase in loans held for
sale  and a  $800,000  decrease  in  Cash  and due  from  banks.  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.



                                       29



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

         Currently,  other  than the  potential  start up of TBSEC in the second
half of 2005 and the  establishment  of new Bank branch  offices (as  previously
discussed on pages 16 and 17 under the "Locations" heading),  there are no plans
involving the significant  purchase or sale of property or equipment in the next
twelve months.





                                                                                           

Capital


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

                                                                             March 31,         December 31, 
                                                                                2005               2004
                                                                       -----------------   -----------------
Tier 1 (Leverage) Capital Ratio to Average assets                              24.77%            24.66%
Tier 1 Capital to Risk Weighted Assets                                         30.27%            32.08%
Total Capital to Risk Weighted Assets                                          31.39%            33.24%


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

                                                                             March 31,         December 31,
                                                                                2005               2004
                                                                       -----------------   -----------------
Tier 1 (Leverage) Capital Ratio to Average assets                              14.89%            14.87%
Tier 1 Capital to Risk Weighted Assets                                         18.63%            19.59%
Total Capital to Risk Weighted Assets                                          19.87%            20.84%





         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 changing interest rates have on current and future earnings.



                                       30



         Bancorp's   goal  is  to  maximize   long-term   profitability,   while
controlling its exposure to interest rate fluctuations. The first priority is to
structure and price  Bancorp's  assets and liabilities to maintain an acceptable
interest  rate  spread,  while  reducing  the net effect of changes in  interest
rates.  In order to reach an  acceptable  interest  rate  spread,  Bancorp  must
generate loans and seek  acceptable  long-term  investments to replace the lower
yielding  balances in Federal Funds sold and short-term  investments.  The focus
also must be on  maintaining a proper  balance  between the timing and volume of
assets and  liabilities  re-pricing  within  the  balance  sheet.  One method of
achieving this balance is to originate  variable rate loans for the portfolio to
offset the short-term  re-pricing of the  liabilities.  In fact, a number of the
interest  bearing deposit products have no contractual  maturity.  Customers may
withdraw  funds  from  their  accounts  at any time and  deposits  balances  may
therefore run off unexpectedly due to changing market conditions.

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

Impact of Inflation and Changing Prices

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


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

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



                                       31



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


Item 3.     Controls and Procedures

     (a)  Evaluation of disclosure controls and procedures

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

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

     (b)  Changes in Internal Controls

         There  have not been any  significant  changes  in  Bancorp's  internal
controls or in other factors that occurred during Bancorp's  quarter ended March
31,  2005 that could  significantly  affect  these  controls  subsequent  to the
evaluation referenced in paragraph (a) above.



                                       32







                                     PART II
                                Other Information


Item 1.  Legal Proceedings

         Not applicable.

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

         Not applicable.

Item 3.  Defaults Upon Senior Securities

         Not applicable.

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

         Not applicable.

Item 5.  Other Information

         Not applicable.

Item 6.  Exhibits and Reports on Form 8-K

         (a)      Exhibits
                  --------
No.                                     Description
                                        -----------

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

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

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

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

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

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 on 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))




                                       33



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

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

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

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

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

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

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

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

10.14    Amendment to Employment Agreement dated as of October 20, 2003, between
         The Bank of Southern Connecticut and Southern Connecticut Bancorp, Inc.
         and Joseph V. Ciaburri.  (incorporated by reference to Exhibit 10.16 to
         the Issuer's Form 10-QSB dated November 12, 2003

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

10.16    Lease  dated  August 2, 2002,  between 469 West Main Street LLC and The
         Bank of Southern  Connecticut  (incorporated  by  reference  to Exhibit
         10.17 to the Issuer's Form 10-KSB dated March 30, 2004

10.17    Underwriting  Agreement  between A.G.  Edwards & Sons,  Inc. and Keefe,
         Bruyette & Woods, and Southern Connecticut Bancorp dated June 16, 2004.
         (Incorporated by reference to Exhibit 1.1 to the Issuer's  Registration
         Statement on Form SB-2 (No. 333-115518)).

10.18    Form of Stock Option Agreement for a Non-Qualified Stock Option granted
         under the Issuer's 2002 Stock Option Plan (incorporated by reference to
         Exhibit 10.18 to Issuer's Form 10-QSB dated November 15, 2004)

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

10.20    Agreement  of  Sale  of  property  and  premises  located  in  Clinton,
         Connecticut  made June 22,  2004  between  Dr.  Alan Maris and James S.
         Brownstein,  Trustee  (incorporated  by reference  to Exhibit  10.20 to
         Issuer's Form 10-QSB dated November 15, 2004)

10.21    Form of Non-Qualified Stock Option Agreement under Bancorp's 2005 Stock
         Option Plan

10.22    Form of Incentive  Stock Option  Agreement  under  Bancorp's 2005 Stock
         Option Plan



                                       34



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)  by  Vice  President  and  Chief
         Financial Officer

32.1     Section 1350 Certification by Chairman and Chief Executive Officer

32.2     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
                  March 31, 2005.

                  Date of Filing         Item Reported
                  --------------         -------------
                  January 26, 2005       Entry into  employment  agreement
                                         with Michael M.  Ciaburri,  Bancorp's
                                         President and Chief Operating Officer.

                  January 27, 2005       Results of Bancorp's operations for 
                                         year ended December 31, 2004.

                    March 28, 2005       Appointment  of  Daniel  R.  Dennis,  
                                         Jr.  as  Chairman  of the Bank of
                                         Southeastern Connecticut 
                                         (In Organization)




                                       35





                                   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
Date:  May 13, 2005                               Title: Chairman & Chief 
                                                  Executive Officer

                                                  By: /S/ Michael M. Ciaburri
                                                      -----------------------   
                                                  Name: Michael M. Ciaburri
Date:  May 13, 2005                               Title: President & 
                                                  Chief Operating Officer


                                                  By: /S/ William F. Weaver
                                                      -----------------------   
                                                  Name: William F. Weaver
Date:  May 13, 2005                               Title: Vice President & 
                                                  Chief Financial Officer







                                       36




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

10.21    Form of Non-Qualified Stock Option Agreement under Bancorp's 2005 Stock
         Option Plan

10.22    Form of Incentive  Stock Option  Agreement  under  Bancorp's 2005 Stock
         Option Plan

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

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

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

32.1     Section 1350 Certification by Chairman and Chief Executive Officer.

32.2     Section 1350 Certification by President and Chief Operating Officer

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






                                       37