================================================================================

                       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 quarter ended June 30, 2001
                                       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  000-29829
                                             ----------

                          PACIFIC FINANCIAL CORPORATION

             (Exact name of registrant as specified in its charter)
           Washington                                          91-1815009
      (State or other jurisdiction of          (IRS Employer Identification No.)
       incorporation or organization)

                             300 East Market Street
                         Aberdeen, Washington 98520-5244
                                 (360) 533-8870
                   (Address, including zip code, and telephone number,
            including area code, of Registrant's principal executive offices)

     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
                                        -----       -----

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest practicable date.



    Title of Class                                 Outstanding at July 31, 2001
    --------------                                 ----------------------------
  Common Stock, par value $1.00 per share               2,478,849 shares
================================================================================

                                       1



                                TABLE OF CONTENTS

PART I      FINANCIAL INFORMATION                                            3

ITEM 1.     FINANCIAL STATEMENTS                                             3

            CONDENSED CONSOLIDATED BALANCE SHEETS
            JUNE 30, 2001 AND DECEMBER 31, 2000                              3

            CONDENSED CONSOLIDATED STATEMENTS OF INCOME
            THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2001
            AND 2000                                                         4

            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
            SIX MONTH PERIODS ENDED JUNE 30, 2001 AND 2000                   5

            CONDENSED CONSOLIDATED  STATEMENTS OF SHAREHOLDERS' EQUITY
            SIX MONTH PERIODS ENDED JUNE 30, 2001 AND 2000                   7

            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS             8

ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
            CONDITION AND RESULTS OF OPERATIONS                             11

ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
            MARKET RISK                                                     14

PART II     OTHER INFORMATION                                               15

ITEM 5.     OTHER INFORMATION                                               15

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K                                15

            SIGNATURES                                                      15



                                       2


                         PART I - FINANCIAL INFORMATION

                          ITEM 1 - FINANCIAL STATEMENTS

Condensed Consolidated Balance Sheets
(Dollars in Thousands)

Pacific Financial Corporation
June 30, 2001 and December 31, 2000
                                               June 30,             December 31,
                                                 2001                    2000
Assets                                       (Unaudited)

      Cash and due from banks                   $9,752                  $8,619
      Interest bearing balances with banks       3,304                     480
      Federal funds sold                        10,550                     570
      Investment securities available for sale  35,958                  53,696
      Investment securities held-to-maturity     1,305                   1,376
      Federal Home Loan Bank stock, at cost      3,682                   3,562

      Loans                                    169,684                 177,168
      Allowance for credit losses                1,875                   2,026
                                              --------                --------
      Loans, net                               167,809                 175,142

      Premises and equipment                     4,099                   4,122
      Foreclosed real estate                       780                     -0-
      Accrued interest receivable                1,763                   2,302
      Cash surrender value of life insurance     2,508                   2,435
      Other assets                                 856                   1,009
                                               -------                --------
Total assets                                  $242,366                $253,313

Liabilities and Stockholders' Equity
      Deposits:
        Non-interest bearing                   $32,054                 $32,510
        Interest bearing                       180,102                 181,001
                                               -------                --------
      Total deposits                           212,156                 213,511

      Accrued interest payable                     649                     779
      Short-term borrowings                      3,000                  11,358
      Other liabilities                          1,514                   4,922
                                              --------                --------
      Total liabilities                        217,319                 230,570

Stockholders' Equity
      Common stock (par value $1); authorized:   2,499                   2,503
         25,000,000 shares; issued June 30, 2001
         - 2,498,849 shares; December 31, 2000
         - 2,503,130 shares
      Surplus                                    9,773                   9,859
      Retained earnings                         12,414                  10,572
      Accumulated other comprehensive
       income (loss)                               361                    (191)
                                              --------               ---------
      Total stockholders' equity                25,047                  22,743

Total liabilities and stockholders' equity    $242,366                $253,313


See notes to condensed consolidated financial statements.

                                       3


Condensed Consolidated Statements of Income
(Dollars in thousands, except per share)
(Unaudited)


                                          THREE MONTHS ENDED            SIX MONTHS ENDED
                                              JUNE 30,                      JUNE 30,
                                           2001        2000             2001        2000
Interest Income
                                                                       
Loans                                    $3,884      $4,130            $8,027      $7,985
Securities held to maturity - tax exempt     22          25                45          50
Securities available for sale:
  Taxable                                   488         766             1,116       1,543
  Tax-exempt                                140         144               276         300
Deposits with banks
  and federal funds sold                    137          34               192          70
                                         ------      ------            ------      ------
Total interest income                     4,671       5,099             9,656       9,948

Interest Expense
Deposits                                  1,727       1,912             3,788       3,698
Other borrowings                             39         184               129         313
                                         ------      ------            ------      ------
Total interest expense                    1,766       2,096             3,917       4,011

Net Interest Income                       2,905       3,003             5,739       5,937
Provision for credit losses                  98          52               200         105
                                         ------      ------            ------      ------

Net interest income after provision
   for credit losses                      2,807       2,951             5,539       5,832
Non-interest Income
Service charges                             205         197               379         376
Mortgage loan origination fees               10           0                14           1
Gain on sale of foreclosed real estate        0           0                 0          31
Other operating income                      131         108               267         253
                                         ------      ------            ------      ------
Total non-interest income                   346         305               660         661

Non-interest Expense
Salaries and employee benefits            1,011         949             2,058       1,963
Occupancy and equipment                     236         255               470         495
Other                                       512         534             1,039       1,026
                                         ------      ------             -----       -----
Total non-interest expense                1,759       1,738             3,567       3,484
Income before income taxes                1,394       1,518             2,632       3,009
Provision for income taxes                  429         442               790         909
                                         ------      ------             -----       -----
Net Income                                 $965      $1,076            $1,842      $2,100

Earnings per common share:
   Basic                                   $.39        $.43 (1)          $.74        $.85  (1)
   Diluted                                  .38         .43 (1)           .73         .84  (1)
Average shares outstanding:
   Basic                              2,499,013   2,483,850 (1)     2,500,509   2,483,850  (1)
   Diluted                            2,521,205   2,509,932 (1)     2,523,913   2,510,346  (1)


(1)Restated to reflect 5-for-1 stock-split effected July 2000.

See notes to condensed consolidated financial statements.

                                       4


Condensed Consolidated Statements of Cash Flows
Six months ended June 30, 2001 and 2000
(Dollars in thousands)
(Unaudited)

                                                                    2001            2000
OPERATING ACTIVITIES
                                                                            
Net income                                                        $1,842           $2,100
Adjustments to reconcile net income to net cash
   provided by operating activities:
   Provision for credit losses                                       200              105
   Depreciation and amortization                                     212              224
   Stock dividends received                                         (120)             (99)
   Loss on sale of premises and equipment                              1             ----
   Gain on sale of foreclosed real estate                           ----              (31)
   (Increase) decrease in accrued interest receivable                539             (198)
   Increase (decrease) in accrued interest payable                  (130)              30
   Other                                                            (385)            (480)
                                                                 -------          -------

   Net cash provided by operating activities                       2,159            1,651

INVESTING ACTIVITIES
   Net increase in federal funds sold                             (9,980)            ----
   Decrease (increase) in interest bearing
     deposits with banks                                          (2,824)             954
   Proceeds from maturities of investments held to maturity           71              137
   Purchases of securities available for sale                     (9,256)          (1,610)
   Proceeds from maturities of securities available for sale      21,169            7,067
   Proceeds from sales of securities available for sale            6,614             ----
   Net decrease (increase) in loans                                6,373          (16,015)
   Additions to premises and equipment                              (202)            (144)
   Proceeds from sales of foreclosed real estate                    ----              182
   Proceeds from sales of premises and equipment                      16             ----
                                                                 -------          -------

   Net cash provided by (used in) investing activities            11,981           (9,429)

FINANCING ACTIVITIES
   Net increase (decrease) in deposits                            (1,355)           6,388
   Net decrease in short-term borrowings                          (8,358)            (525)
   Repurchase and retirement of common stock                         (90)            ----
   Payment of dividends                                           (3,204)          (3,105)
                                                                 -------          -------

   Net cash provided by (used in) financing activities           (13,007)           2,758

   Net increase (decrease) in cash and due from banks              1,133           (5,020)


                                       5



CASH AND DUE FROM BANKS
                                                                              
   Beginning of period                                             8,619           13,080

   End of period                                                  $9,752           $8,060

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
   Cash payments for:
     Interest                                                     $3,918           $3,981
     Income Taxes                                                    740              920

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING ACTIVITIES
   Change in fair value of securities available
     for sale, net of tax                                           $552           $   20
   Foreclosed real estate acquired in settlement of loans           (780)            ----



























See notes to condensed consolidated financial statements.

                                       6


Condensed Consolidated Statements of Shareholders' Equity
Six months ended June 30, 2001 and 2000
(Dollars in thousands) (Unaudited)

                                                                                    ACCUMULATED
                                                                                      OTHER
                                                                                   COMPREHENSIVE
                                              COMMON                    RETAINED      INCOME
                                              STOCK     SURPLUS         EARNINGS      (LOSS)          TOTAL

                                                                                     
Balance December 31, 1999                    $2,445     $11,420          $10,473     $(952)         $21,438
Other comprehensive income:
   Net income                                                              2,100                      2,100
   Change in fair value of
     securities available for sale, net                                                 20               20
   Comprehensive income                                                                               2,120
Five-for-one stock split                      1,988      (1,988)
Issuance of common stock                         16         397                                         413
                                              -----       -----           ------     -----           ------
Balance June 30, 2000                        $2,501      $9,829          $12,573     $(932)         $23,971

Balance December 31, 2000                    $2,503      $9,859          $10,572     $(191)         $22,743
Stock re-purchase                                (4)        (86)                                        (90)
Other comprehensive income:
   Net income                                                              1,842                      1,842
   Change in fair value of
     securities available for sale, net                                                552              552
Comprehensive income                                                                                  2,394
                                              -----       -----           ------     -----           ------
Balance June 30, 2001                        $2,499      $9,773          $12,414      $361          $25,047












See notes to condensed consolidated financial statements.

                                       7



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.    Basis of Presentation
The accompanying  unaudited  financial  statements have been prepared by Pacific
Financial  Corporation  ("Pacific" or "Company")  in accordance  with  generally
accepted  accounting  principles  for  interim  financial  information  and with
instructions  to  Form  10Q.  Accordingly,  they  do  not  include  all  of  the
information and footnotes required by generally accepted  accounting  principles
for complete  financial  statements.  In the opinion of management,  adjustments
(consisting  of  normal  recurring  accruals)  considered  necessary  for a fair
presentation have been included. Operating results for the six months ended June
30, 2001, are not necessarily indicative of the results anticipated for the year
ending December 31, 2001.

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues and  expenses  during the  reported  periods.
Actual results could differ from those estimates.

All  dollar  amounts  in tables,  except  per share  information,  are stated in
thousands.

2.    Investment Securities
Investment  securities  consist  principally of short and intermediate term debt
instruments issued by the U.S. Treasury,  other U.S. government agencies,  State
and local government units, and other corporations.

SECURITIES HELD TO MATURITY          AMORTIZED        UNREALIZED         FAIR
                                       COST              GAINS           VALUE
                                                       (LOSSES)
June 30, 2001

State and Municipal Securities        $1,305              -0-           $1,305
                                       -----             -----           -----
TOTAL                                 $1,305              -0-           $1,305

SECURITIES AVAILABLE FOR SALE        AMORTIZED        UNREALIZED         FAIR
                                       COST              GAINS           VALUE
                                                       (LOSSES)
June 30, 2001

U.S. Treasury Securities          $    501             $   4          $    505
U.S. Government Securities          10,559               167            10,726
State and Municipal Securities      12,334               269            12,603
Corporate Securities                12,018               106            12,124
                                    ------              ----            ------
TOTAL                              $35,412              $546           $35,958


                                       8


3.    Allowance for Credit Losses

                                           THREE MONTHS ENDED        SIX MONTHS ENDED
                                               JUNE 30,                 JUNE 30,
                                            2001        2000         2001        2000

                                                                   
Balance at beginning of period            $1,805      $1,980       $2,026      $1,930
Provision for possible credit losses          98          52          200         105
Charge-offs                                  (30)         (2)        (356)        (10)
Recoveries                                     2           1            5           6

Net charge-offs                              (28)         (1)        (351)         (4)
                                            ----        ----         ----        ----
Balance at end of period                  $1,875      $2,031       $1,875      $2,031

4.    Computation of Basic Earnings per Share:

                                         THREE MONTHS ENDED        SIX MONTHS ENDED
                                              JUNE 30,                 JUNE 30,
                                           2001        2000 (1)     2001        2000 (1)

Net Income                               $965,000  $1,076,000   $1,842,000  $2,100,000
Shares Outstanding,
   Beginning of Period                  2,500,505   2,483,850    2,503,130   2,483,850
Shares Repurchased During Period Times
   Average Time Outstanding                (1,492)          -       (2,621)          -

Average Shares Outstanding              2,499,013   2,483,850    2,500,509   2,483,850

Basic Earnings Per Share                     $.39        $.43         $.74        $.85

(1) Restated to reflect five-for-one stock split effected July 2000.

5.    Computation of Diluted Earnings Per Share:

                                          THREE MONTHS ENDED        SIX MONTHS ENDED
                                                JUNE 30,                 JUNE 30,
                                          2001        2000 (1)     2001        2000 (1)

Net Income                              $965,000   $1,076,000   $1,842,000   $2,100,000
Options Outstanding                      170,300       78,550      170,300       78,550

Proceeds Were Options Exercised       $3,410,930   $1,424,500   $3,410,930   $1,424,500

Average Share Price During Period         $23.03       $27.15       $23.22       $27.37

Proceeds Divided By Average Share Price  148,108       52,468      146,896       52,054
Incremental Shares                        22,192       26,082       23,404       26,496

Average Shares Outstanding             2,499,013    2,483,850    2,500,509    2,483,850



                                       9


Incremental Shares
   Plus Outstanding Shares               2,521,205   2,509,932    2,523,913   2,510,346

Diluted Earnings Per Share                    $.38        $.43         $.73        $.84

(1) Restated to reflect five-for-one stock effected July 2000.


                                       10



ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

A WARNING ABOUT FORWARD-LOOKING INFORMATION

      We have made forward-looking  statements in this document that are subject
to risks  and  uncertainties.  These  statements  are based on the  beliefs  and
assumptions of our management,  and on information  currently available to them.
Forward-looking  statements  include the information  concerning our possible or
assumed future results of operations  set forth under  "Management's  Discussion
and Analysis of Financial  Condition And Results of  Operations"  and statements
preceded  by,  followed  by or that  include  the words  "believes,"  "expects,"
"anticipates,"  "intends,"  "plans,"  "estimates"  or similar  expressions.  Any
forward-looking  statements in this  document are subject to risks  relating to,
among other things, the following:

            1.  competitive  pressures  among  depository  and  other  financial
       institutions may increase significantly;

            2. changes in the interest rate environment may reduce margins;

            3. general economic or business conditions,  either nationally or in
       the state or regions in which we do business,  may be less favorable than
       expected,  resulting in, among other things,  a  deterioration  in credit
       quality, including as a result of lower prices in the real estate market,
       or a reduced demand for credit;

            4.  legislative  or  regulatory  changes  may  adversely  affect the
       businesses in which we are engaged; and

            5. the securities markets may continue to experience a downturn.

      Our management  believes the  forward-looking  statements are  reasonable;
however, you should not place undue reliance on them. Forward-looking statements
are not  guarantees  of  performance.  They  involve  risks,  uncertainties  and
assumptions.  Many of the factors  that will  determine  our future  results and
share value are beyond our ability to control or predict.

NET INCOME.  For the six months  ended June 30, 2001,  Pacific's  net income was
$1,842,000  compared  to  $2,100,000  for the  same  period  in  2000.  The most
significant factor contributing to the decrease was the decrease in net interest
income.  Net  income for the three  months  ended  June 30,  2001 was  $965,000,
compared  to  $1,076,000   for  the  same  period  in  2000.  The  decrease  was
attributable to the decrease in net interest income.

NET INTEREST  INCOME.  Net  interest  income for the three months ended June 30,
2001 decreased  $98,000 compared to the same period in 2000. Net interest income
for the six months ended June 30, 2001  decreased  $198,000 from the  comparable
period in 2000.

Interest  income for the three months ended June 30, 2001 decreased  $428,000 or
8.4% compared to the comparable  period in 2000, and for the first six months of
2001 decreased  $292,000 or 2.9% from the same period in 2000.  Decreases in the
prime rate of interest  were the primary  reasons for the  negative  variance in
interest  income from loans in the three months ended June 30, 2001  compared to

                                       11


2000.  Average loans outstanding for the six months ended June 30, 2001 and June
30, 2000 were  $173,607,000 and  $166,105,000,  respectively,  or 4.5% higher in
2001. Securities balances decreased during the three month and six month periods
ended June 30, 2001, as the result of call options being exercised by the issuer
of the  securities.  This was the  primary  reason for the  decrease  in taxable
securities interest income.  Concurrently,  interest bearing deposits with banks
and federal  funds sold  increased  during the three and six month periods ended
June 30, 2001 resulting in increases of $103,000 and $122,000,  respectively, in
interest income compared to the same periods in 2000.

Interest expense for the three months ended June 30, 2001 decreased  $330,000 or
15.7% compared to the same period in 2000, and decreased $94,000 or 2.3% for the
six  months  ended June 30,  2001 over the  comparable  period in 2000.  Average
interest-bearing  deposit  balances  for the six months  ended June 30, 2001 and
June 30, 2000 were  $184,614,000 and $175,175,000,  respectively,  while average
short  term  borrowings  and  federal  funds  purchased  for  the  periods  were
$4,821,000 and $10,346,000,  respectively,  a decrease in 2001 of 53.4% over the
2000 period.

PROVISION AND ALLOWANCE  FOR CREDIT  LOSSES.  During the three months ended June
30, 2001,  $98,000 was provided for possible credit losses,  compared to $52,000
for the same period in 2000.  For the six months ended June 30,  2001,  $200,000
was provided for possible  credit losses compared to $105,000 for the comparable
period in 2000. The higher provision in 2001 resulted from increased net charge-
offs  experienced  in  2001.  For  the six  months  ended  June  30,  2001,  net
charge-offs were $351,000  compared to net charge-offs of $4,000 during the same
period in 2000.

At June 30, 2001,  the allowance for credit losses stood at $1,875,000  compared
to $2,026,000 at December 31, 2000,  and  $2,031,000 at June 30, 2000. The ratio
of the allowance to total loans  outstanding was 1.10%,  1.14% and 1.20% at June
30,  2001,  December  31,  2000,  and June 30,  2000,  respectively.  Management
considers  the  allowance  for  possible  credit  losses to be adequate  for the
periods indicated.

NON-PERFORMING ASSETS AND FORECLOSED REAL ESTATE.  Non-performing assets totaled
$2,799,000 at June 30, 2001. This  represents  1.15% of total assets compared to
$3,420,000  or 1.35% at December 31, 2000,  and  $2,718,000 or 1.10% at June 30,
2000.  Non-accrual  loans at June 30, 2001 totaled  $1,773,000 of which $983,000
are secured by real estate.  Loans  accruing  which are past due 90 days or more
totaled  $246,000 at June 30, 2001, of which $94,000 is fully  guaranteed by the
U.S. Government. During the three month period ended June 30, 2001, a foreclosed
loan totaling  $780,000 was transferred to foreclosed  real estate.  The balance
reflects the  estimated  market value of the property.  The subject  property is
commercial real estate which the Company is marketing for sale.

ANALYSIS OF
NONPERFORMING ASSETS                  JUNE 30         DECEMBER 31       JUNE 30
(Dollars in thousands)                 2001              2000              2000

Accruing loans past due 90 days
or more                                $246              $292            $1,167

Non-accrual loans                     1,773             3,128             1,525

                                       12


Foreclosed loans                        780                 0                26
                                      -----             -----             -----

TOTAL                                $2,799            $3,420            $2,718

NON-INTEREST INCOME AND EXPENSE. Non-interest income for the three and six month
periods ended June 30, 2001 increased $41,000 and $1,000, respectively, compared
to the same  periods in 2000.  Service  charges on  deposit  accounts  increased
$8,000 and $3,000  compared to the same three and six month periods in 2000, due
primarily to increased  overdraft charges.  Mortgage  origination fees increased
$10,000 and $13,000,  respectively,  compared to the same periods in 2000. Other
operating  income  for the three  and six  month  periods  ended  June 30,  2001
increased  $23,000 and  $14,000,  respectively,  compared to the same periods in
2000.

Non-interest  expense  for the three and six month  periods  ended June 30, 2001
increased  $21,000 and  $83,000,  respectively,  compared to the same periods in
2000. For the 2001 three-month period,  salaries and benefits increased $62,000,
occupancy  expense  decreased  $19,000,  and other  expenses  decreased  $22,000
compared to the same  period in 2000.  The  primary  reason for the  increase in
non-interest expense for the six months ended June 30, 2001 compared to the same
period in 2000 was an increase in  salaries  and  benefits of $95,000 due to the
addition of two FTE's and normal salary increases for staff.  Occupancy  expense
decreased  $25,000 and other expense  increased  $13,000 for the 2001  six-month
period.

INCOME TAXES. The federal income tax provision for the six months ended June 30,
2001 was $790,000,  a decrease of $119,000  compared to the same period in 2000.
The effective tax rate for the 2001 period is 30% compared to 30.2% in 2000.

FINANCIAL CONDITION. Total assets were $242,366,000 at June 30, 2001, a decrease
of $10,947,000 or 4.3% over year-end 2000.  Loans totaled  $169,684,000  at June
30, 2001, a decrease of  $7,484,000  over  year-end  2000.  Total  deposits were
$212,156,000 at June 30, 2001, a decrease of $1,355,000  compared to the balance
at December 31, 2000.

LOANS.  Loan  detail by  category at June 30, 2001 and December 31, 2000  was as
follows:

(Dollars in thousands)
                                               June 30,             December 31,
                                                 2001                    2000

Commercial and industrial                      $61,536                 $60,617
Agricultural                                     8,401                   8,115
Real estate mortgage                            89,548                  97,380
Real estate construction                         5,139                   6,118
Installment                                      4,052                   3,661
Credit cards and other                           1,008                   1,277
                                              --------                --------
Total Loans                                    169,684                 177,168
Allowance for credit losses                     (1,875)                 (2,026)
                                              --------                --------
Net Loans                                     $167,809                $175,142


                                       13



LIQUIDITY.  Adequate  liquidity  is  available to  accommodate  fluctuations  in
deposit levels, fund operations,  and provide for customer credit needs and meet
obligations  and  commitments  on a timely  basis.  The  Company has no brokered
deposits. The Company has credit availability from the Federal Home Loan Bank of
Seattle of $50 million, of which $3,000,000 was used at June 30, 2001.

SHAREHOLDERS'  EQUITY.  Total  shareholders'  equity was $25,047,000 at June 30,
2001,  an increase of $2,304,000  or 10.1%  compared to December 31, 2000.  Book
value  per share  increased  to $10.02  at June 30,  2001  compared  to $9.09 at
December 31, 2000.  Book value is calculated by dividing total equity capital by
total shares outstanding.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest rate,  credit,  and operations  risks are the most  significant  market
risks which affect the Company's performance. The Company relies on loan review,
prudent loan underwriting  standards and an adequate allowance for credit losses
to mitigate credit risk.

An asset/liability  management simulation model is used to measure interest rate
risk. The model produces regulatory oriented  measurements of interest rate risk
exposure.  The model quantifies interest rate risk through simulating forecasted
net interest  income over a 12 month time period  under  various  interest  rate
scenarios, as well as monitoring the change in the present value of equity under
the  same  rate  scenarios.  The  present  value of  equity  is  defined  as the
difference  between the market  value of assets  less  current  liabilities.  By
measuring  the  change  in the  present  value  of  equity  under  various  rate
scenarios,  management  is able to identify  interest  rate risk that may not be
evident in changes in forecasted net interest income.

The  Company is  currently  slightly  asset  sensitive,  in a one year  horizon,
meaning  that  interest  earning  assets  mature or reprice  more  quickly  than
interest-bearing  liabilities  in  a  given  period.  Therefore,  a  significant
increase  in  market  rates of  interest  could  improve  net  interest  income.
Conversely,  a  decreasing  rate  environment,  as occurred in the first half of
2001, may adversely affect net interest income.

It should be noted that the  simulation  model does not take into account future
management  actions that could be  undertaken  should actual market rates change
during the year. An important point should be kept in mind; the model simulation
results are not exact measures of the Company's  actual interest rate risk. They
are rather only indicators of rate risk exposure,  based on assumptions produced
in a simplified modeling environment designed to heighten sensitivity to changes
in  interest  rates.  The rate risk  exposure  results of the  simulation  model
typically  are greater than the Company's  actual rate risk.  That is due to the
conservative  modeling   environment,   which  generally  depicts  a  worst-case
situation.  Management has assessed the results of the simulation  reports as of
June 30,  2001,  and  believes  that  there has been no  material  change  since
December 31, 2000.

                                       14



                           PART II - OTHER INFORMATION

ITEM 5.  OTHER INFORMATION

As planned at the time of the Company's December 1999 merger,  effective May 31,
2001,  Robert J. Worrell,  Chief Executive Officer, officially  retired from the
Company. Mr. Worrell continues as a Director of the Company.  Dennis E. Long was
elected Chief Executive  Officer by the Board of Directors at a meeting held May
18,  2001,  and now  serves as  President  and Chief  Executive  Officer  of the
Company.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)   Exhibits:
      No exhibits are filed with this report.

(b)   Reports on Form 8-K:
      No reports on Form 8-K were filed during the quarter ended June 30, 2001.

                                   SIGNATURES

      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.

                                          PACIFIC FINANCIAL CORPORATION


DATED:  August 10, 2001                   By: /s/ Dennis A. Long
                                             --------------------------------
                                             Dennis A. Long
                                             President

                                          By: /s/ John Van Dijk
                                             --------------------------------
                                             John Van Dijk
                                             Secretary/Treasurer
                                             (Principal Financial Officer)



                                       15