FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

(Mark One)

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

For the quarterly period ended          March 31, 1998
                              -----------------------------------

                                       OR

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

For the transition period from________________to________________

Commission file number                   1-10506
                      ---------------------------------------------

                               Essex Bancorp, Inc.
             (Exact name of registrant as specified in its charter)



                Delaware                                    54-1721085
                --------                                    ----------
         (State of organization)                         (I.R.S. Employer
                                                        Identification No.)


            The Koger Center
          Building 9, Suite 200
            Norfolk, Virginia                                  23502
            -----------------                                  -----
          (Address of principal                             (Zip Code)
           executive offices)


        Registrant's telephone number, including area code (757) 893-1300


         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X No   .
                                             ---  ---




                                                Essex Bancorp, Inc.
                                       Quarterly Report on Form 10-Q for the
                                           Quarter Ended March 31, 1998

                                                 Table of Contents

                                                                                                   Page
                                                                                                   ----
 
  Part I          FINANCIAL INFORMATION

                  Item 1.    Financial Statements                                                    3

                             Consolidated Balance Sheets (unaudited)
                             as of March 31, 1998 and December 31, 1997                              3

                             Consolidated Statements of Operations (unaudited)
                             for the three months ended March 31, 1998
                             and 1997                                                                5

                             Consolidated Statement of Shareholders' Equity
                             (unaudited) for the three months ended
                             March 31, 1998                                                          7

                             Consolidated Statements of Cash
                             Flows (unaudited) for the three months
                             ended March 31, 1998 and 1997                                           8

                             Notes to Consolidated Financial
                             Statements (unaudited)                                                 10

                  Item 2.Management's Discussion and Analysis
                             of Financial Condition and Results of
                             Operations                                                             11

                  Item 3.Quantitative and Qualitative Disclosures About
                             Market Risk                                                            16

  Part II         OTHER INFORMATION

                  Item 1.Legal Proceedings                                                          17

                  Item 2.Changes in Securities                                                      17

                  Item 3.Defaults Upon Senior Securities                                            17

                  Item 4.Submission of Matters to a Vote
                             of Security Holders                                                    17

                  Item 5.Other Information                                                          17

                  Item 6.Exhibits and Reports on Form 8-K                                           17


                                                   2



                                           Part I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

                                       ESSEX BANCORP, INC. AND SUBSIDIARIES
                                      CONSOLIDATED BALANCE SHEETS (unaudited)


                                                                                 March 31,         December 31,
                                                                                   1998                1997
                                                                                   ----                ----
 
ASSETS
    Cash...............................................................        $   1,805,452    $    2,023,197
    Interest-bearing deposits..........................................            2,733,658         6,261,686
    Federal funds sold and securities purchased under
      agreements to resell.............................................            1,677,476         2,748,000
                                                                               -------------    --------------
         Cash and cash equivalents.....................................            6,216,586        11,032,883
    Federal Home Loan Bank stock.......................................            1,431,000         1,431,000
    Securities available for sale - cost approximates market...........               17,689            17,451
    Securities held for investment - market value of
      $2,232,000 in 1998 and $2,217,000 in 1997........................            2,299,325         2,299,120
    Mortgage-backed securities held for investment - market
      value of $1,930,000 in 1998 and $1,886,000 in 1997...............            1,904,868         1,904,989
    Loans, net of allowance for loan losses of $2,322,000
      in 1998 and $2,382,000 in 1997...................................          167,866,101       167,440,733
    Loans held for sale................................................            3,959,513         2,165,074
    Mortgage servicing rights..........................................            1,063,114         1,169,766
    Foreclosed properties, net.........................................            1,489,157         1,511,629
    Accrued interest receivable........................................            1,158,644         1,196,980
    Excess of cost over net assets acquired............................              144,238           159,754
    Advances for taxes, insurance, and other...........................              690,284           633,053
    Premises and equipment.............................................            2,212,605         1,926,729
    Other assets.......................................................            2,594,360         2,198,598
                                                                               -------------    --------------
             Total Assets..............................................        $ 193,047,484    $  195,087,759
                                                                               =============    ==============


                               See notes to consolidated financial statements.

                                                       3



                                       ESSEX BANCORP, INC. AND SUBSIDIARIES
                                      CONSOLIDATED BALANCE SHEETS (unaudited)

                                                                                 March 31,         December 31,
                                                                                   1998                1997
                                                                                   ----                ----
LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES
    Deposits:
         Noninterest-bearing...........................................        $   5,472,980     $   5,055,545
         Interest-bearing..............................................          149,899,366       148,871,154
                                                                               -------------     -------------
             Total deposits............................................          155,372,346       153,926,699
    Federal Home Loan Bank advances....................................           20,260,833        23,546,667
    Notes payable......................................................                    -            72,102
    Capitalized lease obligations......................................              317,074           331,970
    Other liabilities..................................................            2,181,298         2,393,814
                                                                               -------------     -------------
             Total Liabilities.........................................          178,131,551       180,271,252

SHAREHOLDERS' EQUITY
    Series B preferred stock, $6.67 stated value:
      Authorized shares - 2,250,000
      Issued and outstanding shares - 2,125,000........................           14,173,750        14,173,750
    Series C preferred stock, $6.67 stated value:
      Authorized shares - 125,000
      Issued and outstanding shares - 125,000..........................              833,750           833,750
    Common stock, $.01 par value:
      Authorized shares - 10,000,000
      Issued and outstanding shares - 1,058,510 in 1998
         and 1,058,136 in 1997.........................................               10,585            10,581
    Capital in excess of par...........................................            8,683,285         8,681,739
    Accumulated deficit................................................           (8,785,437)       (8,883,313)
                                                                               -------------     -------------
             Total Shareholders' Equity................................           14,915,933        14,816,507
                                                                               -------------     -------------
             Total Liabilities and Shareholders' Equity................        $ 193,047,484     $ 195,087,759
                                                                               =============     =============

                               See notes to consolidated financial statements.

                                                       4



                                       ESSEX BANCORP, INC. AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

                                                                                 Three Months Ended March 31,
                                                                                 ----------------------------
                                                                                    1998               1997
                                                                                    ----               ----
INTEREST INCOME
    Loans, including fees................................................         $3,487,565        $3,149,138
    Federal funds sold and securities purchased
      under agreements to resell.........................................             40,254            36,347
    Investment securities, including dividend income.....................             54,133           118,137
    Mortgage-backed securities...........................................             31,488            30,364
    Other................................................................             74,411            37,250
                                                                                 -----------       -----------
             Total Interest Income.......................................          3,687,851         3,371,236
                                                                                 -----------       -----------

INTEREST EXPENSE
    Deposits ............................................................          1,999,932         1,758,250
    Federal Home Loan Bank advances......................................            287,640           379,417
    Notes payable........................................................                792             2,277
    Other................................................................             14,905            19,472
                                                                                 -----------       -----------
             Total Interest Expense......................................          2,303,269         2,159,416
                                                                                 -----------       -----------

             Net Interest Income.........................................          1,384,582         1,211,820
PROVISION FOR LOAN LOSSES................................................                  -           (22,453)
                                                                                 -----------       -----------

             Net Interest Income After
             Provision for Loan Losses...................................          1,384,582         1,234,273

NONINTEREST INCOME
    Loan servicing fees..................................................            275,658           401,898
    Mortgage banking income, including
      gain on sale of loans..............................................            158,887            88,219
    Other service charges and fees.......................................             87,683           110,962
    Other................................................................             30,083             1,549
                                                                                 -----------       -----------
             Total Noninterest Income....................................            552,311           602,628
                                                                                 -----------       -----------

                               See notes to consolidated financial statements.

                                                       5



                                       ESSEX BANCORP, INC. AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

                                                                                   Three Months Ended March 31,
                                                                                   ----------------------------
                                                                                     1998               1997
                                                                                     ----               ----
NONINTEREST EXPENSE
    Salaries and employee benefits.......................................            801,718           771,629
    Net occupancy and equipment..........................................            229,291           292,195
    Deposit insurance premiums...........................................            121,095           112,345
    Amortization of intangible assets....................................            122,167           125,426
    Service bureau.......................................................            106,126           126,751
    Professional fees....................................................             75,485            69,661
    Foreclosed properties, net...........................................             46,371            (4,898)
    Other................................................................            336,764           326,057
                                                                                 -----------       -----------

             Total Noninterest Expense...................................          1,839,017         1,819,166
                                                                                 -----------       -----------

             Income Before Income Taxes..................................             97,876            17,735
PROVISION FOR INCOME TAXES...............................................                  -                 -
                                                                                 -----------       -----------

             Net Income..................................................       $     97,876       $    17,735
                                                                                ============       ===========

    Loss available to common shareholders (Note 2).......................       $   (335,085)      $  (377,555)
                                                                                ============       ===========

    Basic and diluted loss per common share (Note 2).....................       $       (.32)      $      (.36)
                                                                                ============       ===========

                               See notes to consolidated financial statements.

                                                       6



                                               ESSEX BANCORP, INC. AND SUBSIDIARIES
                                    CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY (unaudited)
                                             For the three months ended March 31, 1998



                                                         Series B        Series C
                                           Common        Preferred       Preferred    Capital in
                                         Stock, $.01   Stock, $6.67    Stock, $6.67     Excess        Accumulated
                                          Par Value    Stated Value    Stated Value     of Par          Deficit          Total
                                          ---------    ------------    ------------     ------          -------          -----

Balance at January 1, 1998.........         $10,581      $14,173,750      $833,750      $8,681,739     $(8,883,313)   $14,816,507

Common stock issued under
   Employee Stock Purchase
   Plan............................               4                -             -           1,546               -          1,550

Net income.........................               -                -             -               -          97,876         97,876
                                         ----------      -----------      --------      ----------     -----------    -----------

Balance, March 31, 1998............      $   10,585      $14,173,750      $833,750      $8,683,285     $(8,785,437)   $14,915,933
                                         ==========      ===========      ========      ==========     ===========    ===========

                               See notes to consolidated financial statements.

                                                                7



                      ESSEX BANCORP, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)


                                                                                  Three Months Ended March 31,
                                                                                  ----------------------------
                                                                                    1998               1997
                                                                                    ----               ----
OPERATING ACTIVITIES
    Net income...........................................................       $     97,876      $     17,735
    Adjustments to reconcile net income to cash
        provided by (used in) operating activities:
        Provisions for:
           Losses on loans, foreclosed properties and other..............             35,665            14,148
           Depreciation and amortization of premises
               and equipment.............................................            100,459           108,786
           Amortization (accretion) of:
               Premiums and discounts on:
                 Loans...................................................             34,048            43,024
                 Mortgage-backed securities held to maturity.............                121                57
                 Securities held to maturity.............................               (200)            3,074
               Mortgage servicing rights.................................            106,652           109,910
               Excess of costs over equity in net assets
                 acquired................................................             15,516            15,516
        Mortgage banking activities:
           Net (increase) decrease in loans originated
               for resale................................................         (1,652,222)          180,452
           Realized gains from sale of loans.............................          (142,217)           (79,955)
        Realized (gains) and losses from sales of:
           Premises and equipment........................................              (225)            33,975
           Foreclosed properties.........................................             1,155            (57,221)
        Changes in operating assets and liabilities:
           Accrued interest receivable...................................             38,336           (20,435)
           Other assets..................................................           (458,993)         (544,812)
           Other liabilities.............................................           (212,516)          (27,438)
                                                                                ------------      ------------

    Net cash used in operating activities................................         (2,036,545)         (203,184)



                                See notes to consolidated financial statements.

                                                       8



                      ESSEX BANCORP, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)


                                                                                  Three Months Ended March 31,
                                                                                  ----------------------------
                                                                                    1998               1997
                                                                                    ----               ----
INVESTING ACTIVITIES
    Purchase of Federal Home Loan Bank certificates of
        deposit..........................................................         (4,000,000)                -
    Redemption of Federal Home Loan Bank certificates of
        deposit..........................................................          4,000,000                 -
    Proceeds from redemption of Federal Home Loan
        Bank stock.......................................................                  -         1,204,800
    Purchase of securities held for investment...........................                 (5)         (298,406)
    Proceeds from maturities of securities held for investment...........                  -         1,000,000
    Purchase of securities available for sale............................               (238)       (2,507,588)
    Proceeds from sales of securities available for sale.................                  -         2,500,000
    Purchases of loans...................................................         (5,404,807)       (4,974,952)
    Net (increase) decrease in net loans.................................          4,658,016        (2,703,082)
    Proceeds from sales of foreclosed properties.........................            299,597           451,312
    Increase in foreclosed properties....................................            (20,570)          (57,383)
    Increase in mortgage servicing rights................................                  -          (236,155)
    Purchase of premises and equipment...................................           (386,335)          (21,313)
    Proceeds from sales of premises and equipment........................                225             3,790
                                                                               -------------      ------------

    Net cash used in investing activities................................           (854,117)       (5,638,977)

FINANCING ACTIVITIES
    Net increase in NOW and savings deposits.............................          1,674,835         3,021,138
    Net increase (decrease) in certificates of deposit...................           (229,188)        2,948,049
    Proceeds from Federal Home Loan Bank advances........................          5,000,000         7,000,000
    Repayment of Federal Home Loan Bank advances.........................         (8,285,834)       (7,285,833)
    Repayment of note payable............................................            (72,102)                -
    Payments on capital lease obligations................................            (14,896)          (12,430)
    Common stock issued under Employee Stock
       Purchase Plan.....................................................              1,550             1,875
                                                                               -------------      ------------

    Net cash provided by (used in) financing activities..................         (1,925,635)        5,672,799
                                                                               -------------      ------------

    Decrease in cash and cash equivalents................................         (4,816,297)         (169,362)
    Cash and cash equivalents at beginning of period.....................         11,032,883         6,195,251
                                                                               -------------      ------------

    Cash and cash equivalents at end of period...........................       $  6,216,586      $  6,025,889
                                                                                ============      ============

NONCASH INVESTING AND FINANCING ACTIVITIES:
    Transfer from loans to foreclosed properties.........................       $    287,375      $    619,823


SUPPLEMENTAL CASH FLOW INFORMATION:
    Cash paid during the period for:
        Interest.........................................................       $  2,348,288      $  2,148,231

                               See notes to consolidated financial statements.

                                                       9


                      ESSEX BANCORP, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
                                 March 31, 1998


NOTE 1 - BASIS OF PRESENTATION

The accompanying  unaudited  consolidated financial statements of Essex Bancorp,
Inc. and  subsidiaries  ("EBI") have been prepared in accordance  with generally
accepted accounting  principles for condensed interim financial  statements and,
therefore,  do not  include  all  information  required  by  generally  accepted
accounting  principles  for complete  financial  statements.  The notes included
herein  should be read in  conjunction  with the  "Management's  Discussion  and
Analysis of Financial  Condition  and Results of  Operations"  contained in this
report, and the notes to EBI's financial  statements for the year ended December
31, 1997 included in the EBI 1997 Annual Report.

In the opinion of management,  the accompanying  unaudited financial  statements
include all adjustments  (including  normal recurring  entries)  necessary for a
fair   presentation  of  EBI's  financial   condition  and  interim  results  of
operations.  The  preparation  of the financial  statements  in conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect reported  amounts of assets and liabilities and the
disclosures  of contingent  assets and  liabilities at the date of the financial
statements  and that affect the reported  amounts of income and expenses  during
the reporting period. Actual results could differ from those estimates.

NOTE 2 - EARNINGS PER SHARE

         EBI  calculates  its basic and diluted  earnings  per share  ("EPS") in
accordance with Statement of Financial  Accounting  Standards No. 128 - Earnings
Per Share.  Accordingly,  the components of EBI's EPS calculations for the three
months ended March 31 are as follows:

                                                      1998              1997
                                                      ----              ----
     Net income                                     $   97,876       $   17,735
     Preferred stock dividends                        (432,961)        (395,290)
                                                    ----------       ----------
     Net loss available to common shareholders      $ (335,085)      $ (377,555)
                                                    ==========       ==========

     Weighted average common shares outstanding      1,058,144        1,053,394
                                                    ==========       ==========

EBI's common stock  equivalents are antidilutive  with respect to loss available
to common shareholders for all periods presented;  therefore,  basic and diluted
EPS are the same.

                                       10



Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations


Financial Condition

         Total  assets of EBI at March 31, 1998 were $193.0  million as compared
to $195.1 million at December 31, 1997, a decrease of approximately $2.0 million
or 1.0%.  The decline in total assets  resulted  from the  utilization  of funds
provided by loan prepayments and an increase in deposits to fund the origination
and  acquisition  of  mortgage  loans and to reduce the level of  higher-costing
Federal Home Loan Bank advances.

         Deposits,  the primary source of EBI's funds, totaled $155.4 million at
March 31, 1998 as compared to $153.9  million at December 31, 1997,  an increase
of $1.4 million or .9%. The increase in  noninterest-bearing  deposits reflected
the  continuing  transfer of escrow  accounts  maintained by Essex Home Mortgage
Servicing Corporation ("Essex Home") from nonaffiliated  financial institutions.
The increase in  interest-bearing  deposits occurred primarily at EBI's branches
in Emporia and Suffolk,  Virginia, where Essex Savings Bank, F.S.B. (the "Bank")
has a significant market presence.


Results of Operations

First Quarter of 1998 Compared to First Quarter of 1997

         EBI's net income for the three  months  ended  March 31,  1998  totaled
$98,000,  compared to net income of $18,000 for the three months ended March 31,
1997.  The  improvement  in 1998  resulted  from (i) an increase in net interest
income,  which  reflected an increase in the net interest  margin from 2.91% for
the first  quarter  of 1997 to 3.00% for the first  quarter  of 1998 and (ii) an
increase in mortgage  banking  income  resulting  from  increased  production of
residential  loans held for sale in the secondary  market.  These increases were
partially  offset by the  anticipated  decline in mortgage loan  servicing  fees
resulting from the nonrenewal of a significant  subservicing  contract effective
May 1997.





                              [intentionally blank]


                                       11



         Net Interest  Income.  The table below  presents  average  balances for
interest-earning  assets and  interest-bearing  liabilities,  as well as related
weighted  average  yields earned and rates paid for the three months ended March
31:

                                                        1998                                1997
                                         --------------------------------     -------------------------------
                                         Average                   Yield/     Average                  Yield/
                                         Balance      Interest      Rate      Balance      Interest     Rate
                                         -------      --------      ----      -------      --------     ----
                                                                  (dollars in thousands)
 
   Interest-earning assets:
      Loans (1)......................    $170,411      $3,488     8.19%       $150,756      $3,149    8.36%
      Investment securities..........       3,748          54     5.78           8,575         118    5.51
      Mortgage-backed
          securities.................       1,905          32     6.61           1,905          30    6.37
      Federal funds sold and
          securities purchased under
        agreements to resell.........       2,949          40     5.46           2,789          37    5.21
      Other..........................       5,497          74     5.41           2,861          37    5.21
                                         --------      ------                 --------      ------         
         Total interest-earning
           assets (1)................    $184,510       3,688     7.99        $166,886       3,371    8.08
                                         ========      ------                 ========      ------

   Interest-bearing liabilities:
      Deposits.......................    $148,908       2,000     5.45        $131,761       1,758    5.41
      FHLB advances..................      20,514         287     5.69          25,653         379    6.00
      Notes payable..................          34           1     9.32              96           2    9.61
      Other..........................         326          15    18.54             380          20   18.52
                                         --------      ------                 --------      ------         
         Total interest-bearing
           liabilities...............    $169,782       2,303     5.50        $157,890       2,159    5.54
                                         ========      ------                 ========      ------

   Net interest earnings.............                  $1,385                               $1,212
                                                       ======                               ======

   Net interest spread (1)...........                            2.49%                               2.54%
                                                                 ====                                ====

   Net interest margin (1)...........                            3.00%                               2.91%
                                                                 ====                                ====

(1)   Nonaccrual  loans are  included  in the  average  balance of loans.  Yield
      calculation includes the accretion of net deferred loan fees.


                                       12



         The table below sets forth  certain  information  regarding  changes in
EBI's interest income and interest expense between the periods indicated.

                 Increase (Decrease) From First Quarter of 1997
                         to First Quarter of 1998 Due to

                                                              Volume (1)          Rate (1)             Net
                                                              ------              ----               -----
                                                                              (in thousands)
 
         Interest income on:
            Loans (2)................................             $403             $(64)              $339
            Investment securities....................              (69)               5                (64)
            Mortgage-backed securities...............                -                2                  2
            Federal funds sold and
               securities purchased under
               agreements to resell..................                2                1                  3
            Other interest-earning assets............               36                1                 37
                                                                  ----             ----               ----
               Total interest income (2).............              372              (55)               317

         Interest expense on:
            Deposits.................................              230               12                242
            FHLB advances............................              (73)             (19)               (92)
            Notes payable............................               (1)               -                 (1)
            Other interest-bearing liabilities.......               (5)               -                 (5)
                                                                  ----             ----               ----
               Total interest expense................              151               (7)               144
                                                                  ----             ----               ----

               Net interest income...................             $221             $(48)              $173
                                                                  ====             ====               ====


     (1) Changes  attributable  to the  combined  impact of volume and rate have
         been allocated proportionately to changes due to volume and changes due
         to rate.

     (2) Interest income includes the amortization of premiums and the accretion
         of net deferred loan fees.

         Net interest  income  increased from $1.2 million for the first quarter
of 1997 to $1.4  million  for the first  quarter of 1998,  which  reflected  the
favorable impact of the increase in the ratio of average interest-earning assets
to average interest-bearing liabilities. However, there was a decline in the net
interest spread resulting from the impact of the lower interest rate environment
in 1998 on the volume of  refinancings  to lower  fixed rate  loans.  Typically,
declining interest rates favorably impact EBI's earnings due to the repricing of
deposits  with  shorter  maturities  as  compared  to  interest-earning  assets,
predominantly  loans,  which have either fixed  interest rates or interest rates
that  adjust  over  longer  periods.  However,  in an  extended  period of lower
interest  rates,  EBI can expect an  increase in the volume of  refinancings  to
lower  fixed-rate  loans.  While  EBI  continues  to  emphasize   investment  in
adjustable-rate loan portfolios,  customer demand for such loans is lessening as
borrowers' demand for lower fixed-rate loans is increasing.  Within the spectrum
of loan products  offered by the Bank,  the  percentage  of balloon  payment and
adjustable-rate  loans  with  longer  initial  adjustment  terms has  increased.
Further,  in  order  to  provide  higher-yielding  asset  growth,  the  Bank has
committed to purchasing in May 1998 a portfolio of second mortgage and unsecured
loans aggregating approximately $3.2 million.

         Provision for Loan Losses. Changes in the allowance for loan losses for
the three months ended March 31 are as follows (in thousands):

                                                              1998         1997
                                                              ----         ----
         Balance at beginning of period...................   $2,382      $2,556
         Provision for loan losses........................        -         (22)
                                                             ------      ------
                                                              2,382       2,534
         Loans charged-off, net of recoveries.............      (60)       (172)
                                                             ------      ------
         Balance at end of period.........................   $2,322      $2,362
                                                             ======      ======


                                       13



         Management  reviews the adequacy of the  allowance for loan losses on a
continual  basis to ensure that amounts  provided are  reasonable.  At March 31,
1998, the  unallocated  portion of the general loan loss allowance  approximated
$238,000.  Management  considered  the loan loss  allowance  adequate  to absorb
losses and did not provide for  additional  losses  during the first  quarter of
1998.

         Noninterest  Income.  The significant  components of noninterest income
for the three months ended March 31 are presented below:


 
                                                                                                  Increase
                                                          1998                 1997              (Decrease)
                                                          ----                 ----              ----------
         Loan servicing fees.....................       $275,658             $401,898            $(126,240)
         Mortgage banking income.................        158,887               88,219               70,668
         Other service charges and fees..........         87,683              110,962              (23,279)
         Other...................................         29,536                1,549               27,987
                                                        --------             --------            ---------
                                                        $551,764             $602,628            $ (50,864)
                                                        ========             ========            =========

         Noninterest income declined from $603,000 for the first quarter of 1997
to  $552,000  for  the  first  quarter  of  1998.  This  decline  was  primarily
attributable  to lower loan  servicing  fees and other service  charges and fees
resulting from the nonrenewal of a significant  subservicing  contract effective
May 1997.  However,  during the first quarter of 1998, Essex Home was successful
in negotiating  subservicing  contracts with three new clients.  These contracts
provide  for  servicing  a  substantial  number of loans,  which  will  generate
servicing and ancillary fee income in future periods to  significantly  mitigate
the impact of the lost servicing volume in 1997.

         Mortgage banking income increased from $88,000 for the first quarter of
1997 to $159,000 for the first quarter of 1998,  which was an increase of 80.1%.
This increase resulted from the impact of the lower interest rate environment in
1998 on Essex First Mortgage Corporation's  production of residential loans held
for sale in the secondary market.

         Noninterest Expense. The significant  components of noninterest expense
for the three months ended March 31 are presented below:

                                                                                                  Increase
                                                         1998                 1997               (Decrease)
                                                         ----                 ----               ----------
       Salaries and employee benefits..........      $   801,718          $   771,629             $ 30,089
       Net occupancy and equipment.............          229,291              292,195              (62,904)
       Deposit insurance premiums..............          121,095              112,345                8,750
       Amortization of intangible assets.......          122,167              125,426               (3,259)
       Service bureau..........................          106,126              126,751              (20,625)
       Professional fees.......................           75,485               69,661                5,824
       Foreclosed properties, net..............           46,371               (4,898)              51,269
       Other...................................          336,764              326,057               10,707
                                                      ----------           ----------             --------
                                                      $1,839,017           $1,819,166             $ 19,851
                                                      ==========           ==========             ========

         Noninterest  expense increased  slightly from the first quarter of 1997
to the first  quarter  of 1998.  The  increase  was  primarily  attributable  to
increases in (i) salaries and employee benefits  resulting from an adjustment to
stock option compensation in the first quarter of 1997 reflecting the decline in
EBI's common stock price,  (ii)  foreclosed  properties  expense  resulting from
gains  recognized  during the first  quarter of 1997 on the sales of  foreclosed
properties and (iii) other noninterest  expense, the primary components of which
are detailed below.  These  increases were partially  offset by decreases in (i)
occupancy and equipment  expense  resulting from the first quarter 1998 reversal
of a significant  portion of a lease termination  penalty recognized in December

                                       14


1997 in connection  with the relocation of the Bank's  Suffolk,  Virginia branch
and a decline in equipment rent and (ii) service  bureau expense  resulting from
Essex Home's lower servicing volume during the first quarter of 1998.

         The significant  components of other noninterest  expense for the three
months ended March 31 are presented below:


 
                                                                                                Increase
                                                          1998                 1997            (Decrease)
                                                          ----                 ----            ----------
       Loan expense............................        $  36,056            $  58,504           $(22,448)
       Telephone...............................           44,426               40,864              3,562
       Postage and courier.....................           41,691               48,245             (6,554)
       Stationery and supplies.................           24,921               27,647             (2,726)
       Advertising and marketing...............           43,199               43,443               (244)
       Corporate insurance.....................           23,968               31,246             (7,278)
       Travel..................................           12,713               11,196              1,517
       Licensing fees..........................           11,706               12,825             (1,119)
       Franchise and other taxes...............           19,749               42,207            (22,458)
       Other...................................           78,335                9,880             68,455
                                                        --------            ---------             ------
                                                       $ 336,764            $ 326,057            $10,707
                                                       =========            =========           ========

         Income  Taxes.  There  was  no  income  tax  provision  recognized  for
financial  reporting  purposes  during the three  months ended March 31, 1998 or
1997,  because EBI had  significant  net  operating  loss  carryforwards,  which
approximated  $19.9  million  at  December  31,  1997.  Also,  until  consistent
profitability is  demonstrated,  deferred income tax assets related to EBI's net
operating loss carryforwards and temporary differences will not be recognized.


Liquidity

         The  Office of  Thrift  Supervision  ("OTS")  has  established  minimum
liquidity  requirements for savings associations.  These regulations provide, in
part, that members of the FHLB system maintain daily average  balances of liquid
assets equal to a certain  percentage of net withdrawable  deposits plus current
borrowings.  Current  regulations  require a liquidity level of at least 4%. The
Bank has  consistently  exceeded such regulatory  liquidity  requirement and, at
March 31,  1998,  had a  liquidity  ratio of  9.85%.  A  portion  of the  excess
liquidity will be used to fund the purchase of a loan portfolio in May 1998.


Regulatory Matters

         Regulatory  Capital.  The Bank is required  pursuant  to the  Financial
Institutions  Reform,  Recovery and  Enforcement  Act of 1989 ("FIRREA") and OTS
regulations  promulgated  thereunder to satisfy three separate  requirements  of
specified capital as a percent of the appropriate asset base. At March 31, 1998,
the Bank was in compliance with the capital requirements established by FIRREA.

         Section 38 of the Federal  Deposit  Insurance Act, as added by the FDIC
Improvement Act  ("FDICIA"),  requires each  appropriate  agency and the Federal
Deposit  Insurance  Corporation to, among other things,  take prompt  corrective
action ("PCA") to resolve the problems of insured  depository  institutions that
fall below certain capital  ratios.  Federal  regulations  under FDICIA classify
savings institutions based on four separate requirements of specified capital as
a percent of the  appropriate  asset base.  As of March 31,  1998,  the Bank was
"well capitalized" for PCA purposes.

                                       15


         The  Bank's  capital  amounts  and  ratios  as of  March  31,  1998 are
presented below (in thousands):

 
                                                                                              To Be Well
                                                                   For Capital             Capitalized Under
                                          Actual                Adequacy Purposes            PCA Provisions
                                     ------------------         -----------------         --------------------
                                     Amount       Ratio        Amount         Ratio       Amount         Ratio
                                     ------       -----        ------         -----       ------         -----
   Total capital (to
     risk-weighted assets)           $16,875      14.44%         $9,349        8.0%       $11,686       =>10.0%
   Tier I capital (to
     risk-weighted assets)            15,414      13.19%          4,675        4.0%         7,012        =>6.0%
   Tier I capital (to
     total assets)                    15,414       8.00%          7,707        4.0%         9,634        =>5.0%
   Tangible capital (to
     total assets)                    15,414       8.00%          2,890        1.5%             -          -


Item 3.  Quantitative and Qualitative Disclosures About Market Risk

         There have been no  material  changes  in market  risk  exposures  that
affect the quantitative or qualitative disclosures presented as of the preceding
year end in the EBI 1997 Annual Report.







                              [intentionally blank]


                                       16



                           PART II. OTHER INFORMATION

Item 1.  Legal Proceedings -- Not Applicable


Item 2.  Changes in Securities -- 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 -- The  following  exhibits are filed as part of this Part
II:

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

                 10.1           Essex Bancorp, Inc. Management Recognition Plan

                   27           Financial Data Schedule

         (b)   Reports on Form 8-K -- None


                                       17


                                    SIGNATURE

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  Registrant  has duly  caused  this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


                                     Essex Bancorp, Inc.





         May 8, 1998                          By:      /s/ Gene D. Ross
         -----------                                   -------------------------
              (Date)                                   Gene D. Ross
                                                       Chairman, President,
                                                       and Chief Executive
                                                       Officer





         May 8, 1998                          By:      /s/ Mary-Jo Rawson
         -----------                                   -------------------------
              (Date)                                   Mary-Jo Rawson
                                                       Chief Accounting Officer



                                       18