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, 1999

                                       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, 1999

                                Table of Contents




                                                                                Page
                                                                                ----
                                                                          

  Part I       FINANCIAL INFORMATION

               Item 1.  Financial Statements                                       3

                        Consolidated Balance Sheets (unaudited)
                        as of March 31, 1999 and December 31, 1998                 3

                        Consolidated Statements of Operations (unaudited)
                        for the three months ended March 31, 1999
                        and 1998                                                   5

                        Consolidated Statement of Shareholders' Equity
                        (unaudited) for the three months ended
                        March 31, 1999                                             7

                        Consolidated Statements of Cash
                        Flows (unaudited) for the three months
                        ended March 31, 1999 and 1998                              8

                        Notes to Consolidated Financial
                        Statements (unaudited)                                    10

               Item 2.  Management's Discussion and Analysis
                        of Financial Condition and Results of
                        Operations                                                12

               Item 3.  Quantitative and Qualitative Disclosures About
                        Market Risk                                               17

  Part II      OTHER INFORMATION

               Item 1.  Legal Proceedings                                         18

               Item 2.  Changes in Securities                                     18

               Item 3.  Defaults Upon Senior Securities                           18

               Item 4.  Submission of Matters to a Vote
                        of Security Holders                                       18

               Item 5.  Other Information                                         18

               Item 6.  Exhibits and Reports on Form 8-K                          18


                                       2



                                PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

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




                                                                  March 31,     December 31,
                                                                    1999            1998
                                                                    ----            ----
                                                                         
ASSETS
   Cash ..................................................    $   5,791,732  $   5,315,805
   Interest-bearing deposits..............................        5,566,474     11,314,478
   Federal funds sold and securities purchased under
     agreements to resell.................................        1,706,407      1,314,397
                                                              -------------  -------------
        Cash and cash equivalents.........................       13,064,613     17,944,680
   Federal Home Loan Bank stock...........................        1,660,300      1,548,800
   Securities available for sale - cost approximates market          18,620         18,406
   Securities held for investment - market value of
     $2,709,000 in 1999 and $2,704,000 in 1998............        2,750,089      2,750,089
   Mortgage-backed securities held for investment - market
     value of $1,045,000 in 1999 and $1,454,000 in 1998...        1,047,633      1,455,738
   Loans, net of allowance for loan losses of $1,802,000
     in 1999 and $1,845,000 in 1998.......................      195,223,507    192,667,763
   Loans held for sale....................................        4,002,011      4,486,271
   Mortgage servicing rights..............................        1,382,711        831,197
   Foreclosed properties, net.............................          442,997        571,294
   Accrued interest receivable............................        1,242,327      1,250,349
   Excess of cost over net assets acquired................           82,177         97,692
   Advances for taxes, insurance, and other...............          919,580      1,572,225
   Premises and equipment.................................        3,158,996      3,183,577
   Other assets...........................................        3,850,820      2,661,487
                                                              -------------  -------------
           Total Assets...................................    $ 228,846,381  $ 231,039,568
                                                              =============  =============



                     See notes to consolidated financial statements.

                                      3





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




                                                                  March 31,     December 31,
                                                                    1999            1998
                                                                    ----            ----
                                                                        
LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES
   Deposits:
        Noninterest-bearing...............................    $  13,953,394  $  16,791,063
        Interest-bearing..................................      177,722,186    170,841,193
                                                              -------------  -------------
           Total deposits.................................      191,675,580    187,632,256
   Federal Home Loan Bank advances........................       18,550,000     24,908,333
   Capitalized lease obligations..........................          250,273        268,123
   Other liabilities......................................        2,505,766      2,395,768
                                                              -------------  -------------
           Total Liabilities..............................      212,981,619    215,204,480

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 - 20,000,000
     Issued and outstanding shares - 1,060,642............           10,606         10,606
   Capital in excess of par...............................        8,687,770      8,687,772
   Accumulated deficit....................................       (7,841,114)    (7,870,790)
                                                              -------------  -------------
           Total Shareholders' Equity.....................       15,864,762     15,835,088
                                                              -------------  -------------
           Total Liabilities and Shareholders' Equity.....    $ 228,846,381  $ 231,039,568
                                                              =============  =============



                 See notes to consolidated financial statements.

                                       4





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




                                                                Three Months Ended March 31,
                                                                ----------------------------
                                                                     1999           1998
                                                                     ----           ----
                                                                          
INTEREST INCOME
   Loans, including fees....................................     $3,805,119     $3,487,565
   Federal funds sold and securities purchased
     under agreements to resell.............................         16,627         40,254
   Investment securities, including dividend income.........         59,255         54,133
   Mortgage-backed securities...............................         17,847         31,488
   Other....................................................        103,790         74,411
                                                                 ----------    -----------
           Total Interest Income............................      4,002,638      3,687,851
                                                                 ----------    -----------

INTEREST EXPENSE
   Deposits.................................................      2,262,009      1,999,932
   Federal Home Loan Bank advances..........................        289,756        287,640
   Other....................................................         11,950         15,697
                                                                -----------    -----------
           Total Interest Expense...........................      2,563,715      2,303,269
                                                                -----------    -----------

           Net Interest Income..............................      1,438,923      1,384,582
PROVISION FOR LOAN LOSSES...................................              -              -
                                                                -----------    -----------

           Net Interest Income After
           Provision for Loan Losses........................      1,438,923      1,384,582

NONINTEREST INCOME
   Loan servicing fees......................................        364,342        275,658
   Mortgage banking income, including
     gain on sale of loans..................................        158,650        158,887
   Other service charges and fees...........................        159,041         87,683
   Other....................................................        101,690         30,083
                                                                -----------    -----------
          Total Noninterest Income..........................        783,723        552,311
                                                                -----------    -----------


                 See notes to consolidated financial statements.

                                       5





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




                                                                Three Months Ended March 31,
                                                                ----------------------------
                                                                     1999           1998
                                                                     ----           ----
                                                                          
NONINTEREST EXPENSE
   Salaries and employee benefits...........................        997,196        801,718
   Net occupancy and equipment..............................        233,389        229,291
   Deposit insurance premiums...............................        138,756        121,095
   Amortization of intangible assets........................        148,575        122,167
   Service bureau...........................................        145,906        106,126
   Professional fees........................................         67,283         75,485
   Foreclosed properties, net...............................         24,477         46,371
   Other....................................................        463,584        336,764
                                                                -----------     ----------

           Total Noninterest Expense........................      2,219,166      1,839,017
                                                                -----------     ----------

           Income Before Income Taxes.......................          3,480         97,876
BENEFIT FROM INCOME TAXES...................................        (26,196)             -
                                                                -----------     ----------

           Net Income.......................................    $    29,676     $   97,876
                                                                ===========     ==========

   Loss available to common shareholders (Note 2)...........    $  (444,512)    $ (335,085)
                                                                ===========     ==========

   Basic and diluted loss per common share (Note 2).........    $     (.42)     $     (.32)
                                                                ===========     ==========


                 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, 1999





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

Balance at January 1, 1999.........     $10,606       $14,173,750       $833,750      $8,687,772     $(7,870,790)    $15,835,088

Fractional share pay-outs under
  the Employee Stock Purchase
  Plan.............................           -                 -              -              (2)              -              (2)

Comprehensive net income...........           -                 -              -               -          29,676          29,676
                                        -------       -----------       --------      ----------      ----------     -----------

Balance at March 31, 1999..........     $10,606       $14,173,750       $833,750      $8,687,770     $(7,841,114)    $15,864,762
                                        =======       ===========       ========      ==========      ==========     ===========


                 See notes to consolidated financial statements.

                                       7





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




                                                                 Three Months Ended March 31,
                                                                 ----------------------------
                                                                     1999           1998
                                                                     ----           ----
                                                                          
OPERATING ACTIVITIES
   Net income...............................................   $     29,676   $     97,876
   Adjustments to reconcile net income to cash
      provided by (used in) operating activities:
      Provisions for:
         Losses on loans, foreclosed properties and other...         25,681         35,665
         Depreciation and amortization of premises
            and equipment...................................         97,457        100,459
      Amortization (accretion) of:
         Premiums and discounts on:
            Loans...........................................         53,777         34,048
            Mortgage-backed securities held to maturity.....            751            121
            Securities held to maturity.....................              -           (200)
         Mortgage servicing rights..........................        133,059        106,652
         Excess of costs over equity in net assets
            acquired........................................         15,515         15,516
      Mortgage banking activities:
         Net (increase) decrease in loans originated
            for resale......................................        625,670     (1,652,222)
         Realized gains from sale of loans..................       (141,410)      (142,217)
      Realized (gains) and losses from sales of:
         Premises and equipment.............................              -           (225)
         Foreclosed properties..............................        (16,688)         1,155
      Changes in operating assets and liabilities:
         Accrued interest receivable........................          8,022         38,336
         Advances for taxes, insurance and other............        646,645        (63,231)
         Other assets.......................................     (1,189,333)      (395,762)
         Other liabilities..................................        109,998       (212,516)
                                                                -----------     ----------

   Net cash provided by (used in) operating activities......        398,820     (2,036,545)



                 See notes to consolidated financial statements.

                                       8





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




                                                                 Three Months Ended March 31,
                                                                 ----------------------------
                                                                     1999           1998
                                                                     ----           ----
                                                                          
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
   Purchase of Federal Home Loan Bank stock.................       (111,500)             -
   Purchase of securities held for investment...............              -             (5)
   Purchase of securities available for sale................           (214)          (238)
   Principal remittances on mortgage-backed securities......        407,354              -
   Purchases of loans.......................................     (5,592,191)    (5,404,807)
   Net decrease in net loans................................      2,912,053      4,658,016
   Proceeds from sales of foreclosed properties.............        197,116        299,597
   Increase in foreclosed properties........................         (1,195)       (20,570)
   Increase in mortgage servicing rights....................       (684,573)             -
   Purchase of premises and equipment.......................        (72,876)      (386,335)
   Proceeds from sales of premises and equipment............              -            225
                                                                -----------     ----------

   Net cash used in investing activities....................     (2,946,026)      (854,117)

FINANCING ACTIVITIES
   Net increase in NOW and savings deposits.................      1,312,120      1,674,835
   Net increase (decrease) in certificates of deposit.......      2,731,204       (229,188)
   Proceeds from Federal Home Loan Bank advances............              -      5,000,000
   Repayment of Federal Home Loan Bank advances.............     (6,358,333)    (8,285,834)
   Repayment of note payable................................              -        (72,102)
   Payments on capital lease obligations....................        (17,850)       (14,896)
   Common stock issued under Employee Stock
      Purchase Plan, net of fractional share pay-outs.......             (2)         1,550
                                                                -----------     ----------

   Net cash used in financing activities....................     (2,332,861)    (1,925,635)
                                                                -----------     ----------

   Decrease in cash and cash equivalents....................     (4,880,067)    (4,816,297)
   Cash and cash equivalents at beginning of period.........     17,944,680     11,032,883
                                                                 ----------     ----------

   Cash and cash equivalents at end of period...............    $13,064,613    $ 6,216,586
                                                                 ==========     ==========

NONCASH INVESTING AND FINANCING ACTIVITIES:
   Transfer from loans to foreclosed properties.............    $    70,617    $   287,375

SUPPLEMENTAL CASH FLOW INFORMATION:
   Cash paid during the period for:
      Interest..............................................    $ 2,555,305    $ 2,348,288
      Income taxes..........................................    $     3,000    $         -


                 See notes to consolidated financial statements.

                                       9



                      ESSEX BANCORP, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                 MARCH 31, 1999


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 notes to EBI's financial
statements for the year ended December 31, 1998 included in the EBI 1998 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:

                                                      1999           1998
                                                      ----           ----
    Net income                                     $   29,676    $   97,876
    Preferred stock dividends                        (474,188)     (432,961)
                                                     --------      --------
    Net loss available to common shareholders       $(444,512)    $(335,085)
                                                     ========      ========

    Weighted average common shares outstanding      1,060,642     1,058,144
                                                    =========     =========

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.

NOTE 3 - SEGMENT INFORMATION

EBI adopted Statement of Financial Accounting Standards No. 131 - Disclosures
about Segments of an Enterprise and Related Information ("SFAS 131") for the
year ended December 31, 1998. SFAS 131 requires companies to report information
about the revenues derived from the enterprise's segments, about the
geographical divisions in which the enterprise earns revenues and holds assets
and about major customers. SFAS 131 further requires the disclosure of interim
period information after the initial year of application. Accordingly, the
following segment information for EBI for the three months ended March 31, 1999
and 1998 is presented on the same basis and for the same segments as those
presented in EBI's 1998 Annual Report.

                                       10







                                 Retail                      Mortgage
                                Community      Mortgage        Loan       Corporate/
                                 Banking        Banking      Servicing   Eliminations       Total
                                 -------        -------      ---------   ------------       -----
                                                          (in thousands)
                                                                        
1999 SEGMENT INFORMATION
Customer revenues             $      995      $    661         $  542     $      25     $   2,223
Affiliate revenues                     -           142            119          (261)            -
Depreciation and amortization         27            22             19            29            97
Pre-tax income (loss)                200           346             50          (592)            4
Total assets                     201,911        24,661          7,591        (5,317)      228,846

1998 SEGMENT INFORMATION
Customer revenues              $   1,036      $    589         $  314     $      (2)    $   1,937
Affiliate revenues                     -           108             91          (199)            -
Depreciation and amortization         21            21             21            37           100
Pre-tax income (loss)                338           329              2          (571)           98
Total assets                     169,656        21,353          6,710        (4,672)      193,047


Customer revenues consist of (i) net interest income, which represents the
difference between interest earned on loans and investments and interest paid on
deposits and other borrowings and (ii) noninterest income, which consists
primarily of mortgage loan servicing fees, mortgage banking income (primarily
gains on the sale of loans), and service charges and fees (primarily on deposits
and the loan servicing portfolio).

NOTE 4 - ACCOUNTING FOR DERIVATIVES

On June 15, 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 133 - Accounting for Derivative Instruments
and Hedging Activities ("SFAS 133"). SFAS 133 is effective for all fiscal
quarters of all fiscal years beginning after June 15, 1999 (January 1, 2000 for
EBI). SFAS 133 requires that all derivative instruments be recorded on the
balance sheet at their fair value. Changes in the fair value of derivatives are
recorded each period in current earnings or other comprehensive income,
depending on whether a derivative is designated as part of a hedge transaction
and, if it is, the type of hedge transaction. EBI's management anticipates that,
due to its limited use of derivative instruments, the adoption of SFAS 133 will
not have a significant effect on EBI's results of operations or its financial
position.





                              [intentionally blank]

                                       11





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

Financial Condition

        Total assets of Essex Bancorp, Inc. ("EBI") at March 31, 1999 were
$228.8 million as compared to $231.0 million at December 31, 1998, a decrease of
approximately $2.2 million or .9%. The decline in total assets resulted from
fluctuations in noninterest-bearing escrow accounts maintained by Essex Home
Mortgage Servicing Corporation ("Essex Home") at Essex Savings Bank, F.S.B. (the
"Bank") and the use of available funds to reduce the level of higher-costing
Federal Home Loan Bank ("FHLB") advances. Notwithstanding the decline in total
assets, EBI recognized increases in (i) FHLB stock resulting from the impact of
loan growth on the Bank's minimum FHLB stock requirement, (ii) loans held for
investment resulting from the acquisition of an adjustable-rate mortgage loan
portfolio, (iii) mortgage servicing rights resulting from purchases by Essex
Home, and (iv) other assets resulting from fluctuations in servicing-related and
other miscellaneous accounts receivable.

        Deposits, the primary source of EBI's funds, totaled $191.7 million at
March 31, 1999 as compared to $187.6 million at December 31, 1998, an increase
of $4.1 million or 2.2%. An increase in interest-bearing deposits, primarily in
money market accounts and certificates of deposit, was partially offset by a
decrease in noninterest-bearing deposits resulting from fluctuations in escrow
accounts maintained by Essex Home at the Bank. The increase in interest-bearing
deposits occurred primarily at EBI's Suffolk, Virginia retail banking branch,
which was relocated from a leased facility to a newly-constructed Bank-owned
branch in April 1998, and at EBI's Richmond, Virginia retail banking branch.


Results of Operations

FIRST QUARTER OF 1999 COMPARED TO FIRST QUARTER OF 1998

        EBI's net income for the three months ended March 31, 1999 totaled
$30,000, compared to net income of $98,000 for the three months ended March 31,
1998. The earnings decline in the first quarter of 1999 was primarily
attributable to (i) the impact of the sustained lower interest rate environment
on EBI's net yield on interest earning assets, which declined from 3.00% for the
first quarter of 1998 to 2.70% for the first quarter of 1999, (ii) the impact of
accelerated mortgage loan prepayments on the carrying value of Bancorp's
mortgage servicing rights and purchased loan premiums, and (iii) a loss incurred
in connection with a branch robbery in the first quarter of 1999. In addition,
an increase in EBI's operating expenses associated with EBI's higher loan
origination and servicing volumes and deposit levels during the first quarter of
1999 offset the benefit of an increase in noninterest income.

                                       12





        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:




                                                    1999                         1998
                                        ------------------------------------------------------------
                                        Average              Yield/   Average              Yield/
                                        Balance   Interest    Rate    Balance    Interest   Rate
                                        -------   --------    ----    -------    --------   ----
                                                          (dollars in thousands)
                                                                          
   Interest-earning assets:
     Loans (1).................       $196,873    $3,805      7.73% $170,411    $3,488      8.19%
     Investment securities.....          4,328        59      5.48     3,748        54      5.78
     Mortgage-backed
         securities............          1,263        18      5.65     1,905        32      6.61
     Federal funds sold and
         securities purchased under
       agreements to resell....          1,442        17      4.61     2,949        40      5.46
     Other.....................          8,929       104      4.65     5,497        74      5.41
                                     ---------    ------            --------    ------
        Total interest-earning
         assets (1)............       $212,835     4,003      7.52  $184,510     3,688      7.99
                                     =========    ------            ========    ------

   Interest-bearing liabilities:
     Deposits..................       $174,423     2,262      5.26  $148,908     2,000      5.45
     FHLB advances.............         21,157       290      5.55    20,514       287      5.69
     Other.....................            259        12     18.67       360        16     17.66
                                     ---------    ------            --------    ------
        Total interest-bearing
         liabilities...........       $195,839     2,564      5.31  $169,782     2,303      5.50
                                     =========    ------            ========    ------

   Net interest earnings.......                   $1,439                        $1,385
                                                  ======                        ======

   Net interest spread (1).....                               2.21%                         2.49%
                                                              ====                          ====

   Net interest margin (1).....                               2.70%                         3.00%
                                                              ====                          ====


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

        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 1998
                                                         to First Quarter of 1999 Due to
                                                  ----------------------------------------------
                                                    Volume (1)     Rate (1)         Net
                                                    ----------     --------         ---
                                                              (in thousands)
                                                                         
        Interest income on:
          Loans (2).........................         $519          $(202)          $317
          Investment securities.............            8             (3)             5
          Mortgage-backed securities........          (10)            (4)           (14)
          Federal funds sold and
            securities purchased under
            agreements to resell............           (5)           (18)           (23)
          Other interest-earning assets.....          (11)            41             30
                                                      ---          -----           ----
            Total interest income (2).......          501           (186)           315

        Interest expense on:
          Deposits..........................          334            (72)           262
          FHLB advances.....................            9             (6)             3
          Other interest-bearing liabilities           (3)            (1)            (4)
                                                      ---          -----         ------
            Total interest expense..........          340            (79)           261
                                                      ---          -----            ---

            Net interest income.............         $161          $(107)         $  54
                                                      ===           ====           ====


        (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.

                                       13



        Net interest income increased from $1.385 million for the first quarter
of 1998 to $1.439 million for the first quarter of 1999, which reflected the
favorable impact of the increase in average loans during 1999. However, there
was a decline in the net interest spread resulting from the impact of the lower
interest rate environment continuing through the first quarter of 1999 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. Therefore, in order to provide higher-yielding
asset growth, the Bank has committed to purchasing in April 1999 a participation
in builder construction loans aggregating approximately $11.7 million.

        PROVISION FOR LOAN LOSSES.  Changes in the allowance for loan losses for
the three months ended March 31 are as follows (in thousands):

                                                          1999             1998
                                                          ----             ----
        Balance at beginning of period.........         $1,845           $2,382
        Provision for loan losses..............              -                -
                                                      --------         --------
                                                         1,845            2,382
        Loans charged-off, net of recoveries...            (43)             (60)
                                                       -------          -------
        Balance at end of period...............         $1,802           $2,322
                                                         =====            =====

        Management reviews the adequacy of the allowance for loan losses on a
continual basis to ensure that amounts provided are reasonable. At March 31,
1999, nonperforming assets as a percentage of total assets was .78% as compared
to .79% at December 31, 1998. In addition, nonperforming assets totaled $1.78
million at March 31, 1999 as compared to $1.84 million at December 31, 1998.
Based on the favorable trends in nonperforming assets and delinquent loans and
the coverage of the general loan loss reserves, management considered the loan
loss allowance sufficient to absorb losses and did not provide for additional
losses during the first quarter of 1999.

        NONINTEREST INCOME. Noninterest income for the first quarter of 1999
totaled $784,000, a $232,000 or 41.9% increase over $552,000 for the first
quarter of 1998. This increase was primarily attributable to increases of
$89,000 in loan servicing fees, $71,000 in other service charges and fees and
$72,000 in other noninterest income resulting from Essex Home more than doubling
its mortgage loan servicing portfolio since the first quarter of 1998.

        NONINTEREST EXPENSE. Noninterest expense for the first quarter of 1999
totaled $2.2 million, a $380,000 or 20.7% increase over $1.8 million for the
first quarter of 1998. This increase was primarily attributable to increases of
(i) $195,000 in salaries and employee benefits because of the increase in
full-time-equivalent employees from 100 at March 31, 1998 to 116 at March 31,
1999, the majority of which occurred at Essex Home in connection with the growth
in servicing volume, (ii) $26,000 in amortization of intangible assets resulting
from the purchase of additional mortgage servicing rights since the first
quarter of 1998 and the recognition of valuation adjustments to reduce the
carrying value of EBI's mortgage servicing rights to their approximate fair
value as of March 31, 1999, (iii) $40,000 in service bureau expense resulting
from the higher loan servicing volume and number of deposit accounts and (iv)
$127,000 in other noninterest expense, the significant components of which are
presented below.

                                       14







                                            Three Months Ended March 31,     Increase
                                              1999             1998         (Decrease)
                                              ----             ----         ----------
                                                                   
      Loan expense....................      $  69,371        $  36,056      $  33,315
      Telephone.......................        115,255           44,426         70,829
      Postage and courier.............         53,897           41,691         12,206
      Stationery and supplies.........         35,254           24,921         10,333
      Advertising and marketing.......         32,631           43,199        (10,568)
      Corporate insurance.............         19,658           23,968         (4,310)
      Travel..........................         12,308           12,713           (405)
      Licensing fees..................         10,799           11,706           (907)
      Franchise and other taxes.......         32,971           19,749         13,222
      Other...........................         81,440           78,335          3,105
                                             --------         --------       --------
                                             $463,584         $336,764       $126,820
                                             ========         ========       ========


        INCOME TAXES.  EBI  recognized a $26,000  income tax benefit  during the
first quarter of 1999 resulting from a refund of previously-recognized income
taxes.


Year 2000 Readiness

        As previously reported, the Company has established a company-wide task
force to assess and remediate business risks associated with the Year 2000. This
task force has developed and implemented a seven-phase Year 2000 plan consisting
of the following components:

o   Awareness - communication of the Year 2000 issue throughout the Company,
    including the Company's board of directors and senior management;

o   Assessment - development of inventories and analysis and evaluation of
    hardware, software, services, forms, agencies and business partnerships and
    the assignment of rankings of business risk (the highest being
    "mission-critical") associated with each;

o   Planning - development of comprehensive strategies and timelines for
    correcting non-compliant items, testing and documenting results,
    implementing and migrating enhancements and monitoring implementation
    results;

o   Renovation - implementation of the required software and hardware changes,
    systems and interface modifications and conversions to replacement systems;

o   Validation  -  completion of formal  unit, system  and  integration  testing
    and documentation of results;

o   Implementation - integration of all corrected and validated items into the
    production environment;

o   Post-Implementation - monitoring implementation results and responding to
    situations that invalidate corrections as implemented.

        The Company has completed the awareness, assessment, planning and
renovation phases of its Year 2000 plan and is now proceeding with the
validation phase. Because the Company outsources substantially all of its data
processing for loans, deposits and loan servicing, a significant component of
the Year 2000 plan entails working with external vendors to test and certify
their systems as Year 2000 compliant. The Company has completed its validation
of mission-critical internal systems and operations and external systems and
operations will be completed by June 30, 1999. Concurrently with the readiness
measures described above, the Company is developing contingency plans intended
to mitigate the possible disruption in business operations that may result from
the Year 2000 issue.

                                       15


        The total cost of the Year 2000 project (including the capitalized cost
of new hardware and software approximating $280,000) is estimated to be $350,000
and is being funded through operating cash flows. This estimate does not include
any costs associated with the implementation of contingency plans, which are in
the process of being developed. Capitalized costs are associated with technology
changes that will enhance the Company's ability to provide competitive services.
During the first quarter of 1999, the Company recognized $4,700 of expense
associated with this project, which brings the total expense incurred by the
Company since beginning this project to $53,000. This amount does not include
the implicit costs associated with the reallocation of internal staff hours to
the Year 2000 project. Management believes the Company can incur Year 2000
project costs without adversely affecting future operating results. However,
because of the complexity of the issue and possible unidentified risks, actual
costs may vary from the estimate. Furthermore, the Year 2000 compliance status
of integral third party suppliers and networks, which could adversely impact the
Company's mission critical applications, cannot be fully known even though the
Company monitors their Year 2000 readiness disclosures and solicits validation
of their renovations. As a result, the Company is unable to determine the impact
that any system interruption would have on its results of operations, financial
position and cash flows. However, such impact could be material.

        Inability to reach substantial Year 2000 compliance in the Company's
systems and integral third party systems could result in interruption of
telecommunications services, interruption or failure of the Company's ability to
service customers, failure of operating and other information systems and
failure of certain date-sensitive equipment. Such failures could result in loss
of revenue due to service interruption, delays in the Company's ability to
service its customers accurately and timely and increased expenses associated
with stabilization of operations following such failures or execution of
contingency plans.


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, 1999, had a liquidity ratio of 8.56%.


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, 1999,
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, 1999, the Bank was
"well capitalized" for PCA purposes.

                                       16


        The Bank's capital amounts and ratios as of March 31, 1999 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)    $17,182    12.78%     $10,754     8.0%      $13,442   =>10.0%
  Tier I capital (to
    risk-weighted assets)     16,061    11.95%       5,377     4.0%        8,065    =>6.0%
  Tier I capital (to
    total assets)             16,061     7.01%       9,166     4.0%       11,458    =>5.0%
  Tangible capital (to
    total assets)             16,061     7.01%       3,437     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 December 31, 1998 in
the EBI 1998 Annual Report.





                              [intentionally blank]


                                       17





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

                   27                   Financial Data Schedule

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

                                       18



                                    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 11, 1999                                   By:  /s/ Gene D. Ross
        ------------                                        ----------------
             (Date)                                         Gene D. Ross
                                                            Chairman, President,
                                                            and Chief Executive
                                                            Officer





        May 11, 1999                                   By:  /s/ Mary-Jo Rawson
        ------------                                        ------------------
             (Date)                                         Mary-Jo Rawson
                                                            Chief Accounting
                                                            Officer

                                       19