UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-Q


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

                    For quarterly period ended March 31, 2004


                         Commission file number 0-14237
                                                -------

                            First United Corporation
                            ------------------------
             (Exact name of registrant as specified in its charter)

Maryland                                                      52-1380770
- --------                                                      ----------
(State or other jurisdiction of                           (I. R. S. Employer
incorporation or organization)                             Identification no.)

              19 South Second Street, Oakland, Maryland 21550-0009
              ----------------------------------------------------
               (address of principal executive offices) (zip code)

                                 (301) 334-4715
                                 --------------
               Registrant's telephone number, including area code

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 periods 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 __
                                      ---

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (As
defined in Rule 12b-2 of the Exchange Act). Yes X No __
                                               ---

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date: 6,087,287 shares of common
                                                 --------------------------
stock, par value $.01 per share, as of April 30, 2004.
- -----------------------------------------------------



                                 INDEX TO REPORT
                            FIRST UNITED CORPORATION


PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements (Unaudited)

         Consolidated Balance Sheets - March 31, 2004 and December 31, 2003

         Consolidated  Statements  of  Income - for the three  months ended
         March 31, 2004 and 2003

         Consolidated  Statements  of Cash  Flows - for the three  months  ended
         March 31, 2004 and 2003

         Notes to Consolidated Financial Statements

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

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

Item 4.  Controls and Procedures


PART II. OTHER INFORMATION

Item 1.  Legal Proceedings

Item 2.  Changes in  Securities,  Use of Proceeds  and Issuer  Purchases  of
         Equity Securities

Item 3.  Defaults Upon Senior Securities

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

Item 5.  Other Information

Item 6.  Exhibits and Reports on Form 8-K


SIGNATURES


                                       2


PART I.  FINANCIAL INFORMATION

FIRST UNITED CORPORATION
Consolidated Balance Sheets
(In thousands, except per share amounts)


                                                                       March 31,        December
                                                                         2004           31, 2003
                                                                      (unaudited)
                                                                     --------------- --------------
                                                                                     
Assets
Cash and due from banks                                                     $16,402        $20,272
Federal funds sold                                                           14,000            -
Interest-bearing deposits in banks                                           13,229          1,474
Investment securities available-for-sale (at market value)                  212,479        223,615
Federal Home Loan Bank stock, at cost                                         8,313          8,660
Loans                                                                       826,294        792,025
Allowance for loan losses                                                    (5,818)        (5,974)
                                                                     --------------- --------------
    Net loans                                                               820,476        786,051
Premises and equipment, net                                                  17,183         16,598
Goodwill and other intangible assets                                         15,568         15,462
Accrued interest receivable and other assets                                 32,841         36,109
                                                                     --------------- --------------

Total Assets                                                             $1,150,491     $1,108,241
                                                                     =============== ==============

Liabilities and Shareholders' Equity
Liabilities:
    Non-interest bearing deposits                                          $103,382       $ 99,181
    Interest-bearing deposits                                               659,980        650,980
                                                                     --------------- --------------
         Total deposits                                                     763,362        750,161
    Short-term borrowings                                                    71,693         71,840
    Long-term borrowings                                                    220,904        191,735
    Accrued interest and other liabilities                                    7,424          9,220
    Dividends payable                                                         1,095          1,094
                                                                     --------------- --------------
  Total Liabilities                                                       1,064,478      1,024,050
                                                                     --------------- --------------
Shareholders' Equity
    Preferred stock --no par value;
        Authorized and unissued 2,000 shares
    Capital Stock -- par value $.01 per share;
        Authorized 25,000 shares; issued and outstanding
        6,087 shares at March 31, 2004 and December 31,
        2003                                                                     61             61
    Surplus                                                                  20,324         20,324
    Retained earnings                                                        63,814         62,201
    Accumulated other comprehensive income                                    1,814          1,605
                                                                     --------------- --------------
  Total Shareholders' Equity                                                 86,013         84,191
                                                                     --------------- --------------
  Total Liabilities and Shareholders' Equity                             $1,150,491     $1,108,241
                                                                     =============== ==============



                                       3


FIRST UNITED CORPORATION
Consolidated Statements of Income
(in thousands, except per share data)


                                                               Three Months Ended
                                                                    March 31,
                                                              2004           2003
                                                          ----------------------------
                                                                  (unaudited)
                                                                        
Interest income
Loans, including fees                                          $ 12,728       $ 12,133
Investment securities:
        Taxable                                                   1,531          1,739
        Exempt from federal income tax                              341            363
                                                          -------------- --------------
                                                                  1,872          2,102
Federal funds sold                                                    1              5
                                                          -------------- --------------
       Total interest income                                     14,601         14,240


Interest expense
Deposits                                                          2,738          3,467
Short-term borrowings                                               194             87
Long-term borrowings                                              2,561          2,592
                                                          -------------- --------------
       Total interest expense                                     5,493          6,146
                                                          -------------- --------------
Net interest income                                               9,108          8,094
Provision for loan losses                                            45            656
                                                          -------------- --------------
Net interest income after provision for
        loan losses                                               9,063          7,438

Other operating income
 Service charges on deposit accounts                                920            714
 Trust department income                                            700            635
 Security gains                                                     674            530
 Insurance premium income                                           308            314
 Other income                                                       839            878
                                                          -------------- --------------
         Total other operating income                             3,441          3,071

Other operating expenses
 Salaries and employees benefits                                  4,253          4,046
 Occupancy, equipment and data processing                         1,470          1,193
 Other expense                                                    2,673          1,871
                                                          -------------- --------------
         Total other operating expenses                           8,396          7,110
                                                          -------------- --------------
Income before income taxes                                        4,108          3,399
Applicable income taxes                                           1,396            947
                                                          -------------- --------------
Net income                                                       $2,712         $2,452
                                                          ============== ==============

Earnings per share                                               $  .45         $  .40
                                                          ============== ==============
Dividends per share                                              $  .18         $ .175
                                                          ============== ==============


                                       4


FIRST UNITED CORPORATION
Consolidated Statements of Cash Flows
(in thousands)


                                                                        Three Months Ended
                                                                              March 31,
                                                                       2004               2003
                                                               -------------------------------------
                                                                           (Unaudited)
                                                                                  
Operating activities
Net Income                                                            $ 2,712           $ 2,452
Adjustments to reconcile net income to net
    cash provided by operating activities:
        Provision for loan losses                                          45               656
        Depreciation                                                      555               501
        Amortization of intangible assets                                 140                -
        Net accretion and amortization of                                 355              (538)
           investment security discounts and
           premiums                                                      (674)             (530)
        Gain on sale of investment securities
        Decrease in accrued interest receivable
           and other assets                                             3,166               868
       (Decrease) increase in accrued interest
            and other liabilities                                      (1,795)            1,722
        Increase in bank owned life insurance
            value                                                        (144)             (242)
                                                          -------------------- -----------------
Net cash provided by operating activities                               4,360             4,889
Investing activities
Net increase in federal funds purchased and
   interest-bearing deposits in banks                                 (25,755)           (7,031)
Proceeds from maturities and sales of
   investment securities available-for-sale                            38,249           152,944
Purchases of investment securities available-
   for-sale                                                           (26,746)         (154,144)
Net increase in loans                                                 (33,965)          (20,607)
Purchases of premises and equipment                                    (1,140)           (1,127)
                                                          -------------------- -----------------
Net cash used in investing activities                                 (49,357)          (29,965)

Financing activities
Net decrease in short-term borrowings                                    (147)          (18,286)
Proceeds from issuance of junior subordinated
   debentures                                                          30,929               --
Net decrease in other long-term borrowings                             (1,760)           (1,759)
Net increase in deposits                                               13,201            48,933
Cash dividends paid                                                    (1,096)           (1,065)
Proceeds from issuance of common stock                                                      125
                                                          -------------------- -----------------
Net cash provided by financing
   activities                                                          41,127            27,948
                                                          -------------------- -----------------
Cash and cash equivalents at beginning of the
   year                                                                20,272            18,242
Increase/(decrease) in cash and cash
   equivalents                                                         (3,870)            2,872
                                                          -------------------- -----------------
Cash and cash equivalents at end of period                            $16,402           $21,114
                                                          ==================== =================



                                       5


FIRST UNITED CORPORATION
Notes to Unaudited Consolidated Financial Statements

March 31, 2004

Note A -- Basis of Presentation

         The accompanying  unaudited  consolidated financial statements of First
United Corporation (the  "Corporation")  and its consolidated  subsidiaries have
been prepared in accordance with accounting principles generally accepted in the
United States for interim  financial  information  and with the  instructions to
Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all
the information and footnotes required for complete financial statements. In the
opinion  of  management,   all  adjustments  considered  necessary  for  a  fair
presentation,   consisting  of  normal  recurring  items,  have  been  included.
Operating  results  for the  three-month  period  ended  March 31,  2004 are not
necessarily  indicative  of the results  that may be expected for a full year or
for any other interim period. These consolidated  financial statements should be
read in  conjunction  with the audited  consolidated  financial  statements  and
footnotes thereto included in the  Corporation's  Annual Report on Form 10-K for
the year ended December 31, 2003. For purposes of  comparability,  certain prior
period  amounts  have  been  reclassified  to  conform  to  the  current  period
presentation.

Note B - Earnings per Share

         Earnings per share are based on the weighted  average  number of shares
of common stock  outstanding  of  approximately  6,087,000  for the three months
ended March 31, 2004 and  6,084,000  for the three  months ended March 31, 2003.
The Corporation does not have any common stock equivalents.

Note C - Comprehensive Income

         Unrealized gains and losses on investment securities available-for-sale
are the only items included in accumulated  other  comprehensive  income.  Total
comprehensive income (which consists of net income plus the change in unrealized
gains  (losses) on investment  securities  available-for-sale,  net of taxes and
reclassification  adjustments)  was $2.9 and $1.6  million for the three  months
ended March 31, 2004 and 2003, respectively.

Note D - Junior Subordinated Debentures

         In March 2004, the Corporation  established  two Connecticut  statutory
trusts,  First United  Statutory  Trust I ("FUST I") and First United  Statutory
Trust II ("FUST II")  (collectively,  the "Trusts"),  for the purpose of issuing
$10  million of  Floating  Rate Trust  Preferred  Securities  and $20 million of
Fixed/Floating Rate Trust Preferred Securities,  respectively (collectively, the
"Trust Preferred Securities"),  in private placements. The Corporation owns 100%
of the outstanding shares of the common stock of the Trusts. The Trusts used the
proceeds from the issuances of Trust  Preferred  Securities to purchase an equal
principal amount of junior  subordinated  debentures  issued by the Corporation,
and they used the proceeds  from the  Corporation's  purchase of their shares of
common  stock  to  purchase  an  additional  $310,000  and  $619,000  of  junior
subordinated  debentures,   respectively  (all  junior  subordinated  debentures
collectively, the "Debentures").

         The  Debentures  issued to FUST I pay interest at a variable rate based
on the three-month LIBOR plus 2.75%, reset quarterly,  with the initial rate set
at 3.86%.  The  Debentures  issued to FUST II pay  interest  at a fixed  rate of
6.02%,  payable  quarterly,  for five  years,  after which time the rate will be
based on the  three-month  LIBOR plus 2.75%,  reset  quarterly  until  maturity.
Holders  of the  Floating  Rate  Trust  Preferred  Securities  are  entitled  to
distributions  at the same rate  applicable to the Debentures  issued to FUST I,
and holders of the Fixed/Floating  Rate Trust Preferred  Securities are entitled
to  distributions  at the same rate applicable to the Debentures  issued to FUST
II.

         The Debentures mature in 30 years and, except in certain  extraordinary
circumstances,  are redeemable  prior to maturity at our option on or after June
17, 2009. The Trust Preferred Securities are mandatorily redeemable, in whole or
in part, upon repayment of their underlying Debentures.

                                       6


         The  Debentures  represent the sole assets of the Trusts,  and payments
under  the  Debentures  are the  sole  source  of cash  flow of the  Trusts.  In
accordance  with  the  provisions  of FIN  46,  neither  these  Trusts,  nor the
Corporation's  investment in First United  Capital Trust  ("Capital  Trust"),  a
Delaware business trust wholly owned by the Corporation and organized in 1999 to
issue $23.0 million of mandatorily redeemable preferred capital securities,  are
consolidated with the Corporation for financial  reporting  purposes,  and their
financial   position  and  results  of  operations   are  not  included  in  our
consolidated  financial  position  and  results  of  operations.   Despite  this
deconsolidation,  the Federal Reserve Board continues to permit up to 25% of the
Corporation's  Tier I capital to be comprised of, together with other cumulative
preferred  stock,  trust  preferred   securities  issued  by  the  Corporation's
deconsolidated subsidiaries.  Accordingly,  $28.1 million of the Trust Preferred
Securities and the preferred  securities issued by Capital Trust qualify as Tier
I capital and the remaining  $24.9  million  qualify as Tier II capital at March
31, 2004. This  supervisory  position  remained in effect at March 31, 2004, but
there  remains  the  potential  that the Federal  Reserve  Board will change its
position in the future.

Note E - Internal Restructurings

         On February  28,  2004,  First  United Bank & Trust,  a Maryland  trust
company and the Corporation's  wholly-owned subsidiary (the "Bank"),  liquidated
its subsidiary, First United Capital Investments,  Inc. ("Capital Investments").
Capital  Investments was the parent company of First United  Investment Trust, a
Maryland  real  estate  investment  trust that  invests in  mortgage  loans (the
"Investment  Trust").  The  Investment  Trust is now owned directly by the Bank.
Additionally,  the Bank intends to liquidate  First United  Securities,  Inc., a
Delaware corporation that invests in securities,  in May of 2004. Currently, all
new securities investments are being made directly through the Bank.

         Primarily  as  of  result  of  these   internal   restructurings,   the
Corporation's  effective tax rate increased to 34% for the first quarter of 2004
as  compared  to 28% for the first  quarter  of 2003 and 30% for the year  ended
December 31,2003.

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

INTRODUCTION

         The  following  discussion  and  analysis  is  intended  as a review of
significant  factors affecting the financial condition and results of operations
of  First  United   Corporation   (the   "Corporation")   and  its  consolidated
subsidiaries for the periods  indicated.  This discussion and analysis should be
read in conjunction with the unaudited consolidated financial statements and the
notes thereto presented herein.  Unless the context clearly suggests  otherwise,
references to "us",  "we",  "our",  or "the  Corporation"  in this report are to
First United Corporation and its consolidated subsidiaries.

FORWARD-LOOKING STATEMENTS

         This report may contain  forward-looking  statements within the meaning
of The Private Securities  Litigation Reform Act of 1995. Readers of this report
should  be aware of the  speculative  nature  of  "forward-looking  statements."
Statements  that are not historical in nature,  including those that include the
words "anticipate,"  "estimate,"  "should," "expect,"  "believe,"  "intend," and
similar  expressions,   are  based  on  current   expectations,   estimates  and
projections  about, among other things, the industry and the markets in which we
operate,  and they are not  guarantees  of future  performance.  Whether  actual
results will conform to  expectations  and  predictions  is subject to known and
unknown risks and uncertainties,  including risks and uncertainties discussed in
this  report;  general  economic,  market,  or business  conditions;  changes in
interest  rates,  deposit flow, the cost of funds,  and demand for loan products
and  financial  services;  changes in our  competitive  position or  competitive
actions by other  companies;  changes in the quality or  composition of our loan
and  investment  portfolios;  our ability to manage  growth;  changes in laws or
regulations or policies of federal and state regulators and agencies;  and other
circumstances  beyond  our  control.  Consequently,  all of the  forward-looking
statements made in this document are qualified by these  cautionary  statements,
and  there can be no  assurance  that the  actual  results  anticipated  will be
realized, or if substantially  realized,  will have the expected consequences on
our business or operations. These and other risk factors are discussed in detail
in Exhibit  99.1 to our Annual  Report on Form 10-K for the year ended  December
31, 2003.  Except as required by  applicable  laws,  we do not intend to publish
updates or revisions of any  forward-looking  statements  we make to reflect new
information, future events or otherwise.

                                       7


THE COMPANY

         We are a Maryland  corporation  that was  incorporated  in 1985. We are
registered as both a financial  holding company and a bank holding company under
the federal Bank Holding Company Act of 1956, as amended.  Our primary  business
activity is acting as the parent  company of the Bank,  Oakfirst Life  Insurance
Company,  an Arizona  reinsurance  company,  OakFirst Loan Center,  Inc., a West
Virginia finance company, OakFirst Loan Center, LLC, a Maryland finance company,
First United Capital Trust,  a Delaware  statutory  business trust (the "Capital
Trust"),  and two Connecticut  statutory trusts,  First United Statutory Trust I
and First  United  Statutory  Trust  II.  OakFirst  Loan  Center,  Inc.  has one
subsidiary,  First United Insurance Agency,  Inc., which is a Maryland insurance
agency. The Bank has four direct subsidiaries:  Gonder Insurance Agency, Inc., a
Maryland  full  service  insurance  agency;  First  United  Securities,  Inc., a
Delaware  corporation  that  holds  and  manages  a  portion  of our  investment
portfolio  ("FUSI");  First  United  Investment  Trust,  a Maryland  real estate
investment  trust that invests in mortgage loans (the "Investment  Trust");  and
First United Auto Finance,  LLC, an inactive indirect automobile leasing limited
liability company.

         We maintain an Internet site at  www.mybankfirstunited.com  on which we
make  available,  free of  charge,  our Annual  Report on Form  10-K,  Quarterly
Reports on Form 10-Q,  Current  Reports on Form 8-K, and all  amendments  to the
foregoing on our Internet  site as soon as  reasonably  practicable  after these
reports are electronically filed with, or furnished to, the SEC.

RECENT DEVELOPMENTS

         On February 28, 2004, the Bank completed the liquidation of First
United Capital Investments, Inc., which was previously the parent company to the
Investment Trust. Additionally, the Bank intends to complete the liquidation of
FUSI in May of 2004. For additional information, see Note E to the consolidated
financial statements above.

SELECTED FINANCIAL DATA

         The  following  data should be read in  conjunction  with the unaudited
consolidated financial statements and management's  discussion and analysis that
follows:


                                                At or For the Three Months
                                                     Ended March 31,
                                                --------------------------
                                                     2004        2003


  Per Share Data
     Net Income                                  $    .45         .40
     Dividends Paid                                   .18        .175
     Book Value                                     14.13       13.14

  Significant Ratios
     Return on Average Assets (a)                     .97%       1.03%
     Return on Average Equity (a)                   12.75       12.44
     Dividend Payout Ratio                          40.00       44.74
     Average Equity to Average Assets                7.56        8.19

  Note:  (a)  Annualized

                                       8



RESULTS OF OPERATIONS

Overview

         Consolidated net income for the first three months of 2004 totaled $2.7
million  or $.45 per share  compared  to $2.5  million or $.40 per share for the
same period of 2003.  This is a net income and  earnings  per share  increase of
11%.

         Our  performance  ratios remain stable.  Annualized  Returns on Average
Equity ("ROAE") were 12.75% and 12.44% for the three-month  periods ending March
31, 2004 and 2003,  respectively.  Annualized Returns on Average Assets ("ROAA")
were .97% and 1.03% for the first quarter of 2004 and 2003, respectively.

Net Interest Income

         Net interest  income is the largest  source of operating  revenue.  Net
interest income is the difference  between the interest earned on earning assets
and  the  interest  expense  incurred  on  interest-bearing   liabilities.   For
analytical and discussion purposes, net interest income is adjusted to a taxable
equivalent  basis to  facilitate  performance  comparisons  between  taxable and
tax-exempt  assets by  increasing  tax-exempt  income by an amount  equal to the
federal  income  taxes that would have been paid if this income were  taxable at
the  statutorily  applicable  rate.  The following  table sets forth the average
balances,  net interest income and expense,  and average yields and rates of our
interest-earning  assets and  interest-bearing  liabilities for the three months
ended March 31, 2004 and 2003.




                                                                   Three Months Ended March 31,
                                                              2004                                   2003

                                               Average                  Average        Average                Average
(Dollars in thousands)                         Balance      Interest     Rate          Balance     Interest     Rate
- -------------------------------------------- ------------- ----------- ---------- -- ------------- ---------- ---------
                                                                                             
Interest-Earning Assets:

   Loans                                     $   800,693     $  12,744      6.37%    $    665,690  $  12,156    7.30%

   Investment securities                         222,348         1,977      3.56          225,917      2,164    3.83

   Other interest earning assets                  11,075            80      2.89           19,951        139    2.79
                                             ------------- ----------- ----------    ------------- ---------- ---------
        Total earning assets                  $1,034,116        14,801      5.73     $    911,558     14,459    6.34
                                             =============                           =============
Interest-bearing liabilities

   Interest-bearing deposits                  $  670,449         2,738      1.63          572,073      3,467    2.42

   Short-term borrowings                          71,918           194      1.08           40,081         87     .87

   Long-term borrowings                          196,956         2,561      5.20          201,013      2,592    5.16
                                             ------------- ----------- ----------    ------------- ---------- ---------
        Total interest-bearing liabilities    $  939,323         5,493      2.34     $    813,167      6,146    3.02
                                             ============= -----------               ============= ----------

Net interest income and spread                                $  9,308      3.39%                   $  8,313    3.32%
                                                           ===========                             ==========
Net interest margin                                                         3.60%                               3.65%

Note:  Interest income and yields are presented on a fully tax equivalent basis using a 35% tax rate.

         Net interest income increased $1.0 million (12%) during the first
quarter of 2004 over the same period in 2003 due to a $.3 million (2%)  increase
in interest  income and a $.7 million (11%)  decrease in interest  expense.  The
slight  increase  in  interest  income  resulted  from an  increase  in  average
interest-earning  assets of $123 million (13%) during the first quarter of 2004,
which  was  principally  offset  by a 61 basis  point  decline  in yield on such
earning  assets.  Approximately  two-thirds  of the growth in average  loans and
average earning assets is attributable to strong demand in our core markets, and
the remaining  one-third is attributable to the acquisition of certain  branches
from   The   Huntington   National   Bank  in  July   2003.

                                       9


Although  average  interest-bearing  liabilities  increased  $126 million  (16%)
during the first quarter of 2004, a 23% decrease in the effective  rate of these
interest-bearing  liabilities  of 68 basis points  resulted in a net decrease in
interest  expense  of $.7  million.  Essentially  all of the  growth in  average
interest-bearing deposits is attributable to the Huntington branch acquisition.

Other Operating Income

         Other  operating  income  increased  $.4 million (12%) during the first
quarter of 2004 compared to the same period for 2003. Service charges on deposit
accounts accounted for approximately  half of this increase,  which is primarily
attributable  to  fees  associated  with  an  overdraft  protection  product  we
introduced  in 2002.  Trust  department  income  increased by $.1 million  (10%)
during the current  quarter,  aided by solid sales and improved  equity and bond
markets. The average market values of assets under management were $377 and $305
million for the first quarter of 2004 and 2003, respectively.

         During the first quarter of 2004,  net securities  gains  increased $.1
million compared to the same period for 2003.  During the first quarter of 2003,
net securities  gains included a $.3 million write down in Freddie Mac Preferred
equity  securities  exhibiting   other-than-temporary   impairment,  which  were
ultimately sold during the second quarter of 2003. There were no such impairment
losses recognized during the first quarter of 2004.

Other Operating Expense

         Other  operating  expense for the first quarter of 2004  increased $1.3
million  (18%)  compared  to the same  period for 2003.  Salaries  and  employee
benefits,  which  represent  slightly  more than half of total  other  operating
expenses,  increased  $.2 million  (5%) during the first  quarter of 2004.  This
increase  is  attributable  to  increases  in  headcount  to support  our growth
objectives, including additional personnel associated with the Huntington branch
acquisition.

         Occupancy and equipment expense increased $.3 million (23%) principally
due to branch expansion  associated with the Huntington  branch  acquisition and
maintenance contracts on our new bank-wide security system.

         Other expenses  increased $.8 million  (43%),  resulting from increased
professional  fees  associated  with  compliance  with the  Sarbanes-Oxley  Act,
business  insurance costs, and  amortization of core deposit  intangible  assets
resulting from the Huntington branch acquisition.

Applicable Income Taxes

         Income tax expense for the three  months  ended March 31, 2004 was $1.4
million  compared to $.9 million for the same period in 2003.  The effective tax
rate for the first three months of 2004 increased to 34%, as compared to 28% for
the first three  months of 2003 and 30% for the year ended  December  31,  2003.
This  increase  in the  effective  tax  rate is  primarily  attributable  to the
liquidation  of Capital  Investments,  which  increased  income  tax  expense by
approximately $.2 million during the first quarter of 2004.

FINANCIAL CONDITION

Balance Sheet Overview

         Our total assets reached $1.15 billion at March 31, 2004,  representing
an increase of $42 million (4%) from  December 31, 2003.  Gross Loans  increased
$34 million while long-term borrowings increased $29 million, primarily from the
issuance of $31 million of junior subordinated  debentures as discussed above in
Note D to the consolidated financial statements.


                                       10






Loan Portfolio

         The following  table presents the  composition of our loan portfolio at
the dates indicated:


(Dollars in millions)              March 31, 2004             December 31, 2003
- --------------------------------------------------------------------------------
Commercial                         $322.5     39%             $307.5        39%
Residential-Mortgage                282.1     34               264.7        33
Installment                         205.7     25               201.4        26
Residential-Construction             14.2      2                16.1         2
Lease Financing                       1.8     --                 2.3        --
                                   ------    ----             ------      ----

     Total Loans                   $826.3    100%             $792.0       100%
                                   ======    ====             ======       ====

         During the first quarter of 2004,  our loan  portfolio grew $34 million
(4%). The key  contributors to this growth were  commercial  loans ($15 million)
and residential mortgage loans ($17 million). Our commercial loan portfolio grew
5%  during  the  quarter,  which  is  primarily  attributable  to  new  customer
relationships in our core markets.  At March 31, 2004,  approximately 83% of the
commercial loan portfolio was collateralized by real estate.

         Our residential-mortgage portfolio grew 7% during the quarter, which is
primarily  attributable  to our  competitively  priced  adjustable rate mortgage
products as an alternative to the fixed rates offered in the secondary market.

                         Risk Elements of Loan Portfolio

         The following table presents the risk elements of our loan portfolio at
the dates indicated.  We have no knowledge of any potential  problem loans other
than those listed in this table.

  (Dollars in thousands)                      March 31, 2004   December 31, 2003
- --------------------------------------------------------------------------------

  Non-accrual loans                               $ 2,722            $ 2,774
  Accruing loans past due 90 days or more           1,266              1,236
                                                  -------            -------
       Total                                      $ 3,988            $ 4,010
                                                  =======            =======
       Total as a percentage of total loans          .48%               .51%
                                                  =======        ===========

Allowance and Provision for Loan Losses

         The allowance for loan losses is based on our continuing  evaluation of
the quality of the loan portfolio,  assessment of current  economic  conditions,
diversification  and size of the  portfolio,  adequacy of  collateral,  past and
anticipated loss experience,  and the amount of non-performing loans. We utilize
the  methodology  outlined in the FDIC  Statement of Policy on Allowance of Loan
and Lease Losses. To determine an appropriate allowance,  we first segregate the
loan portfolio into two pools, non-homogeneous (i.e. commercial) and homogeneous
(i.e.  consumer) loans. Each loan pool is then analyzed with general  allowances
and specific  allocations  being made as  appropriate.  For general  allowances,
historical loss activity,  modified by current qualitative  factors, are used in
the  estimate  of losses in the  current  portfolio.  Specific  allocations  are
considered  for  individual  loans that are  identified in our internal  grading
system as those which possess certain qualities or characteristics that may lead
to collection and loss issues.

                                       11





         The following table presents a summary of the activity in the allowance
for loan losses for the three months ended March 31 (dollars in thousands):

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

Balance, January 1                                $ 5,974               $ 6,068
Gross credit losses                                  (347)                 (614)
Recoveries                                            146                    90
                                                  --------              --------
     Net credit losses                               (201)                 (524)
                                                  --------              --------

Provision for loan losses                              45                   656
                                                  --------              --------
Balance at end of period                          $ 5,818               $ 6,200
                                                  ========              ========
Allowance for Loan Losses to loans outstanding        .70%                  .90%
                                                  ========              ========

Net charge-offs to average loans outstanding
   during the period, annualized                      .10%                  .31%
                                                  ========              ========

         Although the balance of our total loans  increased  $34 million  during
the first quarter of 2004, our annualized net charge off experience  relative to
total average loans outstanding declined to .10% for this period, as compared to
..31% for the first  quarter  of 2003 and .17% for the year  ended  December  31,
2003.

         Net charge offs relating to the  installment  loan portfolio  represent
greater than 90% of our total net charges for the first  quarter of 2004 and for
fiscal years 2003 and 2002.  Generally,  installment loans are charged off after
they are 120 days  contractually  past due. The quality of the installment  loan
portfolio has improved dramatically, as loans past due 30 days or more were $1.9
million or .96 % of the  installment  portfolio at March 31, 2004. This compares
favorably  to $2.7  million or 1.41% at December  31,  2003 and $2.5  million or
1.51% at March 31, 2003.

         This  improvement in  installment  loan  delinquencies,  as well as our
overall loss experience,  has been considered in our assessment of the allowance
for loan losses.  As a result of our evaluation of the loan portfolio  using the
factors  and  methodology  summarized  above,  the  allowance  for  loan  losses
decreased  slightly to $5.8 million at March 31, 2004,  compared to $6.0 million
at  December  31,  2003.  We believe  that the  allowance  at March 31,  2004 is
adequate to provide for probable losses inherent in our loan portfolio.

         The  provision  for loan losses was less than $.1 million for the first
quarter of 2004, as compared to $.7 million for the same period of 2003. Amounts
to be recorded for the provision  for loan losses in future  periods will depend
upon  trends  in the  loan  balances,  including  the  composition  of the  loan
portfolio,  changes in loan quality and loss  experience  trends,  and potential
recoveries on previously charged-off loans.


                                       12



Investment Securities

         Our  entire   investment   securities   portfolio  is   categorized  as
available-for-sale,  which is  carried  at market  value.  The  following  table
presents the composition of our securities portfolio at the dates indicated:

(Dollars in millions)                  March 31, 2004         December 31, 2003
- --------------------------------------------------------------------------------
U.S. government and agencies           $ 78.9     37%         $ 75.7       34%
Mortgage-backed securities               89.5     42            89.1       40
Obligations of states
  and political subdivisions             27.8     13            29.3       13
Corporate and other debt securities      13.7      7            18.3        8
Other securities                          2.6      1            11.2        5
                                        -----     ---         ------       ---

  Total Investment Securities          $212.5    100%         $223.6      100%
                                       ======    ====         ======      ====

         The slight  decrease in our securities  portfolio was attributed to the
utilization of certain money market investments  included in other securities to
fund loan growth during the quarter.

Deposits

         The following  table  presents the  composition  of our deposits at the
dates indicated:

(Dollars in millions)                  March 31, 2004         December 31, 2003
- --------------------------------------------------------------------------------
Noninterest-bearing demand deposits    $103.4     14%         $ 99.2        13%
Interest-bearing demand deposits        249.4     33           254.1        34
Savings deposits                         64.8      8            61.0         8
Time deposits less than $.1             204.0     27           218.4        29
Time deposits $.1 or more               141.8     19           117.5        16
                                        -----    ---          ------       ----
     Total Deposits                    $763.4    100%         $750.2       100%
                                       ======    ====         ======       ====

         Deposits  grew less than 2% during  the  first  quarter  of 2004.  This
slight  increase  related to an increase in brokered  certificates of deposit of
$100,000 or more to fund loan growth during the quarter.

Borrowed Funds

         The following  table presents the  composition of our borrowings at the
dates indicated:

(In millions)                            March 31, 2004        December 31, 2003
- --------------------------------------------------------------------------------

Federal funds purchased                    $    -                   $  5.8
Securities sold under
  agreements to repurchase                   71.7                     66.0
                                            -----                    -----
   Total short-term borrowings             $ 71.7                   $ 71.8
                                           ======                   ======

FHLB advances                              $166.3                   $168.0
Junior subordinated debt                     54.6                     23.7
                                           ------                   ------
   Total long-term borrowings              $220.9                   $191.7
                                           ======                   ======


         In  March  2004,  we  issued  $30.9  million  of  junior   subordinated
debentures  to FUST I and FUST  II.  See  Note D to the  consolidated  financial
statements above for further information on this issuance.

         We intend to use the net proceeds from this recent offering for general
corporate purposes,  including the possible redemption on or after September 30,
2004 of the 9.375% junior  subordinated  debentures issued by the Corporation to
Capital Trust in 1999.  If we elect to redeem these 9.375%  junior  subordinated
debentures on September  30, 2004,  we  anticipate  that we will have to expense
approximately

                                       13



$.9 million of pretax  unamortized  issuance  costs.  Using the blended  initial
weighted average rate of the Trust Preferred  Securities recently issued by FUST
I and FUST II, it would  take  approximately  12 months of  interest  savings to
offset this expense.

Liquidity and Capital

         We derive liquidity through increased customer deposits,  maturities in
the investment portfolio, loan repayments and income from earning assets. To the
extent that deposits are not adequate to fund  customer  loan demand,  liquidity
needs can be met in the short-term funds markets through  arrangements  with our
correspondent banks or through the purchase of brokered certificates of deposit.
The Bank is also a member  of the  Federal  Home  Loan  Bank of  Atlanta,  which
provides another source of liquidity.  Finally,  as evidenced by the issuance of
the Trust Preferred  Securities as discussed above in Note D to the consolidated
financial  statements,  we may from time to time access capital  markets to meet
some of our  liquidity  needs.  Management  knows of no known trends or demands,
commitments,  events or uncertainties that will materially affect our ability to
maintain liquidity at satisfactory levels.

         The following table presents our capital ratios at March 31, 2004:

                                             Actual         For
                                               at         Capital      To Be
                                            March 31,    Adequacy       Well
                                              2004       Purposes    Capitalized
- ----------------------------------------- ------------- ---------- -------------

Total Capital (to risk-weighted assets)       15.16%       8.00%      10.00%
Tier 1 Capital (to risk-weighted assets)      11.50        4.00        6.00
Tier 1 Capital (to average assets)             8.62        3.00        5.00



         We  are  categorized  as  "well   capitalized"  under  federal  banking
regulatory capital requirements.  If we elect to redeem all of the 9.375% junior
subordinated  debentures  issued to the Capital Trust on or after  September 30,
2004,  which in turn would  require the Capital Trust the redeem an equal amount
of its  trust  preferred  securities,  our  total  capital  will be  reduced  by
approximately  $23.0 million. If this redemption had occurred on March 31, 2004,
and assuming no other  changes,  we estimate  that our total capital ratio would
have been  12.42%,  with no  material  impact on the ratio of Tier 1 capital  to
risk-weighted  assets or the ratio of Tier 1 capital to average assets. See Note
D to the consolidated financial statements for details.

         We paid a cash dividend of $.18 per share on February 1, 2004. On March
17, 2004, we declared another dividend of an equal amount,  to be paid on May 1,
2004 to shareholders of record at April 16, 2004.

Contractual Obligations, Commitments and Off-Balance Sheet Arrangements

         Loan  commitments  are made to accommodate  the financial  needs of our
customers.  Letters of credit  commit us to make payments on behalf of customers
when certain  specified  future events occur.  The credit risks inherent in loan
commitments  and letters of credit are essentially the same as those involved in
extending loans to customers,  and these  arrangements are subject to our normal
credit  policies.  Loan commitments and letters of credit totaled $75.0 and $1.2
million  at March 31,  2004.  We are not party to any  other  off-balance  sheet
arrangements.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

         Our  primary  market  risk is  interest  rate  fluctuation  and we have
procedures in place to evaluate and mitigate  these risks.  This market risk and
our  procedures  are  described  in our Annual  Report on Form 10-K for the year
ended December 31, 2003 under the caption "Management's  Discussion and Analysis
of Financial  Condition and Results of Operation - Interest  Rate  Sensitivity".
Management believes that there have been no material changes in our market risks
or in the  procedures  used to evaluate and mitigate  these risks since December
31, 2003.

                                       14



Item 4.  Controls and Procedures

         We maintain  disclosure  controls and  procedures  that are designed to
ensure that information  required to be disclosed in our reports filed under the
Securities  Exchange Act of 1934 with the SEC, such as this Quarterly Report, is
recorded,  processed,  summarized and reported within the time periods specified
in those  rules  and  forms,  and  that  such  information  is  accumulated  and
communicated  to our management,  including the Chief Executive  Officer ("CEO")
and the Chief Financial  Officer  ("CFO"),  as appropriate,  to allow for timely
decisions  regarding required  disclosure.  A control system, no matter how well
conceived and operated,  can provide only  reasonable,  not absolute,  assurance
that the  objectives  of the control  system are met.  Further,  the design of a
control  system must reflect the fact that there are resource  constraints,  and
the  benefits of controls  must be  considered  relative to their  costs.  These
inherent limitations include the realities that judgments in decision-making can
be faulty,  and that  breakdowns  can occur  because of simple error or mistake.
Additionally,  controls  can be  circumvented  by the  individual  acts  of some
persons,  by collusion of two or more people,  or by management  override of the
control. The design of any system of controls also is based in part upon certain
assumptions about the likelihood of future events, and there can be no assurance
that any design will succeed in achieving  its stated goals under all  potential
future  conditions;  over time, control may become inadequate because of changes
in conditions,  or the degree of compliance  with the policies or procedures may
deteriorate.

         An evaluation of the  effectiveness of these disclosure  controls as of
March 31, 2004 was carried out under the supervision and with the  participation
of our  management,  including  the CEO and the CFO.  Based on that  evaluation,
management,  including  the CEO and the CFO, has concluded  that our  disclosure
controls and procedures are effective.

         During the first  quarter of 2004,  there was no change in our internal
control over financial reporting that has materially affected,  or is reasonably
likely to materially affect, our internal control over financial reporting.

Part II.   OTHER INFORMATION

Item 1.   Legal Proceedings

            None.

Item 2.   Changes in Securities, Use of Proceeds and Issuer Purchases of Equity
          Securities

            None.

Item 3.   Defaults upon Senior Securities

            None.

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

            None.

Item 5.   Other Information

            None.


Item 6.   Exhibits and Reports on Form 8-K

          (a)  Exhibits

               The exhibits  furnished with this quarterly  report are listed in
               the Exhibit  Index that  follows the  signatures,  which index is
               incorporated herein by reference.

                                       15



          (b)  Reports on Form 8-K

               On February 24, 2004, we furnished in Item 9 of a Current  Report
               on Form 8-K  preliminary  unaudited  net income and  earnings per
               share for the quarter and year ended December 31, 2003.

               On March 2, 2004,  we reported  in Item 5 of a Current  Report on
               Form 8-K that First United  Capital  Investments,  Inc.  would be
               liquidated during the first quarter of 2004 and that First United
               Securities,  Inc.  will cease its  investment  activities  and be
               wound up during 2004.  In Item 12 of this Current  Report on Form
               8-K, we also furnished  results of operations for the quarter and
               year ended December 31, 2003.

               On March 31, 2004,  we reported in Item 5 of a Current  Report on
               Form 8-K the  completion  of a $10 million  private  placement of
               Floating  Rate  Trust  Preferred  Securities  and a  $20  million
               private   placement  of   Fixed/Floating   Rate  Trust  Preferred
               Securities through our Connecticut statutory trust subsidiaries.


                                   SIGNATURES

         Pursuant to the requirement 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.


                                       FIRST UNITED CORPORATION


Date:    May 3, 2004                   /s/ William B. Grant
                                       ----------------------------------------
                                       William B. Grant, Chairman of the Board
                                       and Chief Executive Officer


Date     May 3, 2004                   /s/  Robert W. Kurtz
                                       ----------------------------------------
                                       Robert W. Kurtz, President and Chief
                                       Financial Officer

                                       16




                                  EXHIBIT INDEX

Exhibit       Description

3.1           Amended and Restated  Articles of  Incorporation  (incorporated by
              reference to Exhibit 3.1 of the Corporation's  Quarterly Report on
              Form 10-Q for the period ended June 30, 1998)

3.2           Amended and Restated By-Laws (incorporated by reference to Exhibit
              3(ii) of the Corporation's Annual Report on Form 10-K for the year
              ended December 31, 1997)

10.1          First United Bank & Trust Supplemental  Executive  Retirement Plan
              ("SERP")  (incorporated  by  reference  to  Exhibit  10.1  of  the
              Corporation's  Quarterly  Report on Form 10-Q for the period ended
              June 30, 2003)

10.2          Form of SERP Participation  Agreement between the Bank and each of
              William B. Grant, Robert W. Kurtz, Jeannette R. Fitzwater, Phillip
              D.  Frantz,  Eugene D.  Helbig,  Jr.,  Steven M.  Lantz,  Robin M.
              Murray,  Frederick A.  Thayer,  IV  (incorporated  by reference to
              Exhibit 10.2 of the  Corporation's  Quarterly  Report on Form 10-Q
              for the period ended June 30, 2003)

10.3          Endorsement Split Dollar Agreement between the Bank and William B.
              Grant   (incorporated   by   reference  to  Exhibit  10.3  of  the
              Corporation's  Quarterly  Report on Form 10-Q for the period ended
              June 30, 2003)

10.4          Endorsement  Split Dollar Agreement between the Bank and Robert W.
              Kurtz   (incorporated   by   reference  to  Exhibit  10.4  of  the
              Corporation's  Quarterly  Report on Form 10-Q for the period ended
              June 30, 2003)

10.5          Endorsement  Split Dollar Agreement between the Bank and Jeannette
              R.  Fitzwater  (incorporated  by  reference to Exhibit 10.5 of the
              Corporation's  Quarterly  Report on Form 10-Q for the period ended
              June 30, 2003)

10.6          Endorsement Split Dollar Agreement between the Bank and Phillip D.
              Frantz   (incorporated   by  reference  to  Exhibit  10.6  of  the
              Corporation's  Quarterly  Report on Form 10-Q for the period ended
              June 30, 2003)

10.7          Endorsement  Split Dollar Agreement between the Bank and Eugene D.
              Helbig,  Jr.  (incorporated  by  reference  to Exhibit 10.7 of the
              Corporation's  Quarterly  Report on Form 10-Q for the period ended
              June 30, 2003)

10.8          Endorsement  Split Dollar Agreement between the Bank and Steven M.
              Lantz   (incorporated   by   reference  to  Exhibit  10.8  of  the
              Corporation's  Quarterly  Report on Form 10-Q for the period ended
              June 30, 2003)

10.9          Endorsement  Split Dollar Agreement  between the Bank and Robin M.
              Murray   (incorporated   by  reference  to  Exhibit  10.9  of  the
              Corporation's  Quarterly  Report on Form 10-Q for the period ended
              June 30, 2003)

10.10         Endorsement  Split Dollar Agreement between the Bank and Frederick
              A. Thayer,  IV  (incorporated by reference to Exhibit 10.10 of the
              Corporation's  Quarterly  Report on Form 10-Q for the period ended
              June 30, 2003)

10.11         First  United   Corporation   Executive   and  Director   Deferred
              Compensation  Plan  (incorporated by reference to Exhibit 10.10 of
              the  Corporation's  Quarterly  Report on Form 10-Q for the  period
              ended September 30, 2003)

31.1          Certifications   of  the  CEO  pursuant  to  Section  302  of  the
              Sarbanes-Oxley Act (filed herewith)

31.2          Certifications   of  the  CFO  pursuant  to  Section  302  of  the
              Sarbanes-Oxley Act (filed herewith)

32.1          Certification of the CEO pursuant to 18  U.S.C.ss.1350  (furnished
              herewith)

32.2          Certification of the CFO pursuant to 18  U.S.C.ss.1350  (furnished
              herewith)