FORM 10-Q

                              SECURITIES AND EXCHANGE COMMISSION
                                    Washington, D.C.  20549

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

For quarter ended June 30, 2001

Commission file number 0-24000


                              ERIE INDEMNITY COMPANY
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

             PENNSYLVANIA                                25-0466020
- --------------------------------------           -------------------------------
  (State or other jurisdiction of                      (I.R.S. Employer
  incorporation or organization)                        Identification No.)


100 Erie Insurance Place, Erie, Pennsylvania                 16530
- --------------------------------------------          -------------------
  (Address of principal executive offices)                 (Zip Code)

                               (814) 870-2000
- --------------------------------------------------------------------------------
         Registrant's telephone number, including area code


Not applicable Former name, former address and former fiscal year, if changed
since last report

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

                  Class    A Common Stock, no par value, with a stated value of
                           $.0292 per share-- 64,013,723 shares as of July 13,
                           2001.

                  Class    B Common Stock, no par value, with a stated value of
                           $70 per share-- 3,070 shares as July 13, 2001.

     The common  stock is the only class of stock the  Registrant  is  presently
     authorized to issue.

                                       1



                                              INDEX

                                     ERIE INDEMNITY COMPANY


PART I. FINANCIAL INFORMATION

Item 1.    Financial Statements (Unaudited)

           Consolidated  Statements  of  Financial  Position--June 30, 2001  and
           December 31, 2000

           Consolidated  Statements  of  Operations--Three  and six months ended
           June 30, 2001 and 2000

           Consolidated Statements of Comprehensive Income--Three and six months
           ended June 30, 2001 and 2000

           Consolidated Statements of Cash Flows--Six months ended June 30, 2001
           and 2000

           Notes to Consolidated Financial Statements--June 30, 2001

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

Item 3.    Quantitative and Qualitative Disclosures About Market Risk

PART II. OTHER INFORMATION

Item 1.    Legal Proceedings
Item 4.    Submission of Matters to a Vote of Security Holders
Item 6.    Exhibits and Reports on Form 8-K
Item 11.   Statement Regarding Computation of Per Share Earnings

SIGNATURES

                                       2





PART I.  FINANCIAL INFORMATION

                             ERIE INDEMNITY COMPANY

                  CONSOLIDATED STATEMENTS OF FINANCIAL POSITION


                                                                                   (Dollars in thousands)
                                                                                June 30,        December 31,
                  ASSETS                                                          2001             2000
                                                                                ----------      ----------
                                                                               (Unaudited)
                                                                                          
INVESTMENTS
  Fixed maturities at fair value
    (amortized cost of $506,024 and
    $524,172, respectively)                                                     $  519,843      $  531,546
  Equity securities at fair value (cost of $216,040
    and $184,968, respectively)                                                    234,541         204,446
  Limited partnerships (cost of $73,096 and
   $60,661,respectively)                                                            72,953          68,242
  Real estate mortgage loans                                                         5,762           6,581
                                                                                ----------      ----------
      Total investments                                                         $  833,099      $  810,815

  Cash and cash equivalents                                                         39,906          38,778
  Accrued investment income                                                          8,915           9,087
  Premiums receivable from Policyholders                                           176,786         156,269
  Prepaid federal income tax                                                             0           3,604
  Reinsurance recoverable from Erie Insurance
    Exchange                                                                       445,266         412,050
  Note receivable from Erie Family Life
    Insurance Company                                                               15,000          15,000
  Other receivables from Erie Insurance
    Exchange and affiliates                                                        158,906         119,959
  Reinsurance recoverable non-affiliates                                               281             712
  Deferred policy acquisition costs                                                 15,412          13,202
  Property and equipment                                                            14,448          13,856
  Equity in Erie Family Life Insurance Company                                      45,088          42,331
  Other assets                                                                      56,470          44,936
                                                                                ----------      ----------
      Total assets                                                              $1,809,577      $1,680,599
                                                                                ==========      ==========

                                                                                                (Continued)


<FN>
See Notes to Consolidated Financial Statements.
</FN>


                                       3



                             ERIE INDEMNITY COMPANY

                  CONSOLIDATED STATEMENTS OF FINANCIAL POSITION


                                                                                   (Dollars in thousands)
                                                                                   June 30,      December 31,
   LIABILITIES AND SHAREHOLDERS' EQUITY                                              2001           2000
                                                                                -----------     ----------
                                                                                (Unaudited)
                                                                                         
LIABILITIES
     Unpaid losses and loss adjustment expenses                                 $  501,065      $  477,879
     Unearned premiums                                                             293,367         263,855
     Commissions payable and accrued                                               101,903          96,823
     Accounts payable and accrued expenses                                          36,271          30,476
     Federal income tax payable                                                      3,050               0
     Deferred income taxes                                                           8,800           7,161
     Dividends payable                                                               9,833           9,839
     Employee benefit obligations                                                   15,330          15,551
                                                                                ----------      ----------
         Total liabilities                                                      $  969,619      $  901,584
                                                                                ----------      ----------

     SHAREHOLDERS' EQUITY
     Capital Stock
       Class A common, stated value $.0292 per share;
         authorized 74,996,930 shares; 67,032,000 shares
         issued; 64,013,723 and 64,056,323 shares
         outstanding in 2001 and 2000, respectively                             $    1,955      $    1,955
       Class B common, stated value $70 per
         share; authorized 3,070 shares;
         3,070 shares issued and outstanding                                           215             215
     Additional paid-in capital                                                      7,830           7,830
     Accumulated other comprehensive income                                         23,089          23,182
     Retained earnings                                                             893,799         831,552
                                                                                ----------      ----------
         Total contributed capital and retained earnings                        $  926,888      $  864,734

     Treasury stock, at cost 3,018,277 shares
     in 2001 and 2,975,677 shares in 2000                                      (    86,930)    (    85,719)
                                                                                ----------      ----------
         Total shareholders' equity                                             $  839,958      $  779,015
                                                                                ----------      ----------
         Total liabilities and shareholders' equity                             $1,809,577      $1,680,599
                                                                                ==========      ==========
<FN>
See Notes to Consolidated Financial Statements.
</FN>


                                       4


                             ERIE INDEMNITY COMPANY

                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)


                                                             Three Months Ended     Six Months Ended
                                                                   June 30              June 30
                                                             -------------------   -------------------
                                                               2001       2000       2001      2000
                                                           (Amounts in thousands, except per share data)
                                                                                 
MANAGEMENT OPERATIONS:

     Management fee revenue                                  $167,828   $147,174   $313,497   $276,272
     Service agreement revenue                                  6,838      4,936     13,250     10,170
                                                             --------   --------   --------   --------
       Total revenue from management operations               174,666    152,110    326,747    286,442
     Cost of management operations                            121,562    108,800    230,443    206,514
                                                             --------   --------   --------   --------
       Net revenue from
         management operations                               $ 53,104   $ 43,310   $ 96,304   $ 79,928
                                                             --------   --------   --------   --------

  INSURANCE UNDERWRITING OPERATIONS:

     Premiums earned                                         $ 33,917   $ 30,677   $ 66,091   $ 60,568
     Losses and loss adjustment expenses incurred              26,096     23,301     53,057     47,964
     Policy acquisition and other underwriting
         expenses                                               9,607      8,966     18,358     17,397
                                                             --------   --------   --------   --------
       Total losses and expenses                               35,703     32,267     71,415     65,361
                                                             --------   --------   --------   --------
       Underwriting loss                                    ($  1,786) ($  1,590) ($  5,324) ($  4,793)
                                                             --------   --------   --------   --------

  INVESTMENT OPERATIONS:

     Net investment income                                   $ 12,365   $ 12,026   $ 24,508   $ 23,637
     Net realized gain on investments                           2,013      5,936      2,725     11,441
     Equity in earnings of Erie Family
         Life Insurance Company                                 1,442      1,272      2,186      2,679
     Equity in earnings of limited partnerships                 2,911      1,424      1,508      2,416
                                                             --------   --------   --------   --------
       Net revenue from investment operations                $ 18,731   $ 20,658   $ 30,927   $ 40,173
                                                             --------   --------   --------   --------
       Income before income taxes                            $ 70,049   $ 62,378   $121,907   $115,308
     Provision for income taxes                                22,920     19,860     39,992     36,605
                                                             --------   --------   --------   --------
       Net income                                            $ 47,129   $ 42,518   $ 81,915   $ 78,703
                                                             ========   ========   ========   ========
       Net income per share (b)                              $   0.66   $   0.59   $   1.15   $   1.09
                                                             ========   ========   ========   ========
       Operating income (a)                                  $ 45,821   $ 38,660   $ 80,144   $ 71,267
                                                             ========   ========   ========   ========
       Operating income per share (b)                        $   0.64   $   0.54   $   1.12   $   0.99
                                                             ========   ========   ========   ========
       Weighted average shares outstanding (Note B)            71,388     72,107     71,402     72,204


<FN>
(a)      Operating income excludes net realized gain on investments and related federal income taxes.
(b)      Based on weighted average shares outstanding.

See Notes to Consolidated Financial Statements.
</FN>


                                       5



                             ERIE INDEMNITY COMPANY

          CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)


                                                             Three Months Ended          Six Months Ended
                                                                  June 30                    June 30
                                                          -----------------------     ----------------------
                                                              2001        2000          2001         2000
                                                                          (In thousands)

                                                                                     
Net Income                                                 $  47,129   $   42,518     $  81,915   $   78,703
                                                           ---------   ----------     ---------   ----------
  Unrealized (losses) gains on securities:
    Unrealized holding (losses) gains arising
      during period                                       (      625) (     5,488)        2,582       21,327
    Less:  reclassification adjustment for
      gains included in net income                             2,013        5,936         2,725       11,441
                                                           ---------   ----------    ----------   ----------
      Net unrealized holding (losses) gains
        arising during period                             ($   2,638) ($   11,424)   ($     143)  $    9,886

  Income tax benefit (expense) related to
    unrealized gains or losses                                   923        3,999            50  (     3,460)
                                                           ---------   ----------    ----------   ----------
  Other comprehensive (loss) income, net of tax           ($   1,715) ($    7,425)   ($      93)  $    6,426
                                                           ---------   ----------     ---------   ----------
  Comprehensive income                                     $  45,414   $   35,093     $  81,822   $   85,129
                                                           =========   ==========     =========   ==========

<FN>
See Notes to Consolidated Financial Statements.
</FN>


                                       6


                             ERIE INDEMNITY COMPANY

                 CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                             Six Months Ended June 30,
                                                                               2001                2000
                                                                            ---------          ---------
                                                                                  (In thousands)
                                                                                        
CASH FLOWS FROM OPERATING ACTIVITIES
       Net income                                                           $  81,915          $  78,703
       Adjustments to reconcile net income to net
          cash provided by operating activities:
            Depreciation and amortization                                       1,533              1,280
            Deferred income tax expense (benefit)                               2,425         (      182)
            Amortization of deferred policy acquisition costs                  11,680             11,678
            Realized gain on investments                                   (    2,725)        (   11,441)
            Net amortization of bond (discount) premium                    (      109)                 8
            Undistributed earnings of Erie Family Life                     (    1,389)        (    1,943)
            Deferred compensation                                                 261                328
       Decrease (increase) in accrued investment income                           172         (      551)
       Increase in receivables                                             (   92,250)        (   54,375)
       Policy acquisition costs deferred                                   (   13,890)        (   12,344)
       (Increase) decrease in prepaid expenses and other assets            (   11,407)             1,221
       Increase in accounts payable and accrued expenses                        5,312              4,224
       Increase (decrease) in commissions payable and accrued                   5,080         (    1,592)
       Increase in income taxes payable                                         6,655              2,956
       Increase in loss reserves                                               23,186             22,453
       Increase in unearned premiums                                           29,512             20,354
                                                                            ---------          ---------
            Net cash provided by operating activities                       $  45,961          $  60,777

   CASH FLOWS FROM INVESTING ACTIVITIES
       Net purchase of investments (Note C)                                ($  21,698)        ($  14,057)
       Purchase of property and equipment                                  (    1,640)        (        1)
       Purchase of computer software                                       (      484)        (      496)
       Loans to agents                                                     (    1,356)        (      861)
       Collections on agent loans                                               1,230                889
                                                                            ---------          ---------
           Net cash used in investing activities                           ($  23,948)        ($  14,526)

   CASH FLOWS FROM FINANCING ACTIVITIES
       Dividends paid to shareholders                                      ($  19,675)        ($  17,660)
       Treasury stock                                                      (    1,210)        (   14,959)
                                                                            ---------          ---------
           Net cash used in financing activities                           ($  20,885)        ($  32,619)
                                                                            ---------          ---------
       Net increase in cash and cash equivalents                                1,128             13,632
       Cash and cash equivalents at beginning of period                        38,778             24,214
                                                                            ---------          ---------
       Cash and cash equivalents at end of period                           $  39,906          $  37,846
                                                                            =========          =========

Supplemental disclosures of cash flow information:
   Income tax payments                                                      $  31,552          $  33,822

Dividends declared per share:
- ----------------------------
    Class A non-voting common                                               $   0.305          $   0.270
                                                                            ---------          ---------
    Class B common                                                          $   45.75          $   40.50
                                                                            ---------          ---------

<FN>
See Notes to Consolidated Financial Statements.
</FN>


                                       7



                             ERIE INDEMNITY COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
            All dollar amounts are in thousands except per share data

NOTE A -- BASIS OF PRESENTATION


The accompanying unaudited consolidated financial statements,  which include the
accounts of the Erie Indemnity  Company and its' wholly owned  subsidiaries Erie
Insurance  Company  (EIC),  Erie  Insurance  Company of New York (EINY) and Erie
Insurance  Property & Casualty  Company,  have been prepared in accordance  with
generally accepted accounting  principles for interim financial  information and
with  the   instructions  to  Form  10-Q  and  Article  10  of  Regulation  S-X.
Accordingly,  they do not include all of the information and footnotes  required
by  generally  accepted  accounting  principles  (GAAP) for  complete  financial
statements. In the opinion of management,  all adjustments (consisting of normal
recurring  accruals)  considered  necessary  for a fair  presentation  have been
included. Operating results for the six-month period ended June 30, 2001 are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 2001. For further information,  refer to the consolidated financial
statements  and footnotes  thereto  included in the Company's  Form 10-K for the
year ended December 31, 2000.

NOTE B -- EARNINGS PER SHARE

Earnings  per share is based on the  weighted  average  number of Class A shares
outstanding (64,034,046 and 64,835,690 at June 30, 2001 and 2000, respectively),
giving effect to the conversion of the weighted average number of Class B shares
outstanding  (3,070 in 2001 and 2000) at a rate of 2,400  Class A shares for one
Class B share. Weighted average equivalent shares outstanding totaled 71,388,014
for the quarter  ended June 30, 2001 and  72,107,369  for the same period a year
ago. For the six months ended June 30, 2001 weighted average  equivalent  shares
outstanding were 71,402,046 compared to 72,203,690 for the six months ended June
30, 2000.


NOTE C -- INVESTMENTS

Management  considers all fixed  maturities  and  marketable  equity  securities
available-for-sale. Marketable equity securities consist primarily of common and
non redeemable  preferred stocks while fixed maturities  consist of bonds, notes
and redeemable preferred stock. Available-for-sale securities are stated at fair
value, with the unrealized gains and losses,  net of deferred tax, reported as a
separate component of comprehensive income and shareholders' equity.  Management
determines the  appropriate  classification  of fixed  maturities at the time of
purchase and  reevaluates  such  designation  as of each  statement of financial
position date.

                                       8



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE C -- INVESTMENTS (Continued)

The following is a summary of available-for-sale securities:



                                                                          Gross             Gross            Estimated
                                                     Amortized          Unrealized        Unrealized            Fair
                                                       Cost               Gains             Losses             Value
                                                    -----------         ----------        ---------          ---------
                                                                                                 
June 30, 2001

Fixed maturities:
- ----------------
  U.S. treasuries & government
     agencies                                       $ 11,213           $    433           $      0           $ 11,646
  States & political subdivisions                     42,157              1,854                  0             44,011
  Special revenue                                    104,527              3,871                  0            108,398
  Public utilities                                    26,493                734                155             27,072
  U.S. industrial & miscellaneous                    276,150              7,392              1,851            281,691
  Foreign                                             32,083                543                241             32,385
                                                    --------           --------           --------           --------
       Total bonds                                  $492,623           $ 14,827           $  2,247           $505,203

  Redeemable preferred stock                          13,401              1,251                 12             14,640
                                                    --------           --------           --------           --------
       Total fixed maturities                       $506,024           $ 16,078           $  2,259           $519,843
                                                    --------           --------           --------           --------

Equity securities:
- ------------------
  Common stock:
     U.S. banks, trusts &
       insurance companies                          $  3,651           $    751           $      0           $  4,402
     U.S. industrial &
       miscellaneous                                  65,240             34,532             14,040             85,732
     Foreign                                           6,855                447              2,862              4,440
  Non redeemable
     preferred stock:
     U.S. banks, trusts &
       insurance companies                            20,103                572                293             20,382
     U.S. industrial &
       miscellaneous                                  92,948              2,387              3,830             91,505
     Foreign                                          27,243              1,071                234             28,080
                                                    --------           --------           --------           --------
       Total equity securities                      $216,040           $ 39,760           $ 21,259           $234,541
                                                    --------           --------           --------           --------
       Total available-for-sale
          securities                                $722,064           $ 55,838           $ 23,518           $754,384
                                                    ========           ========           ========           ========

                                       9



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE C -- INVESTMENTS (Continued)



                                                                         Gross             Gross            Estimated
                                                  Amortized           Unrealized         Unrealized           Fair
                                                     Cost               Gains              Losses            Value
                                                --------------       -----------         ----------         ---------

                                                                                                
December 31, 2000

Fixed maturities:
- ----------------
  U.S. treasuries & government
     agencies                                      $ 11,216           $    420           $     24           $ 11,612
  States & political subdivisions                    50,337              1,656                 34             51,959
  Special revenue                                   110,855              3,779                 68            114,566
  Public utilities                                   23,221                550                207             23,564
  U.S. industrial & miscellaneous                   267,231              4,770              5,940            266,061
  Foreign                                            30,082                238                406             29,914
                                                   --------           --------           --------           --------
       Total bonds                                 $492,942           $ 11,413           $  6,679           $497,676

  Redeemable preferred stock                         31,230              3,341                701             33,870
                                                   --------           --------           --------           --------
       Total fixed maturities                      $524,172           $ 14,754           $  7,380           $531,546
                                                   --------           --------           --------           --------

Equity securities:
- ------------------
  Common stock:
     U.S. banks, trusts &
       insurance companies                         $  3,651           $    422           $    275           $  3,798
     U.S. industrial &
       miscellaneous                                 63,662             38,286             15,343             86,605
     Foreign                                          7,100                581              2,719              4,962
  Nonredeemable
     preferred stock:
     U.S. banks, trusts &
       insurance companies                           22,094                 97                 66             22,125
     U.S. industrial &
       miscellaneous                                 62,266              1,987              3,119             61,134
     Foreign                                         26,195                217                590             25,822
                                                   --------           --------           --------           --------
       Total equity securities                     $184,968           $ 41,590           $ 22,112           $204,446
                                                   --------           --------           --------           --------
       Total available-for-sale
          securities                               $709,140           $ 56,344           $ 29,492           $735,992
                                                   ========           ========           ========           ========



In the third  quarter  2000,  the Company  began  participating  in a securities
lending  program  whereby  certain  securities  from its portfolio are loaned to
other  institutions  for short periods of time through a lending agent. A fee is
paid to the Company by the borrower. Collateral that exceeds the market value of
the loaned  securities is maintained  by the lending  agent.  The Company has an
indemnification  agreement  with the  lending  agents  in the  event a  borrower
becomes insolvent or fails to return  securities.  At June 30, 2001, the Company
had loaned securities with a market value of $44.9 million secured by collateral
of $45.9  million.  The borrower of the  securities  is not permitted to sell or
replace the security on loan.

                                       10



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE C -- INVESTMENTS (Continued)

Limited  partnerships  include U.S. and foreign private equity,  real estate and
fixed income  investments.  The private  equity limited  partnerships  invest in
small-to  medium-sized  companies.  The private equity limited  partnerships are
carried at  estimated  market  value with  unrealized  gains and losses,  net of
deferred  taxes,   reflected  in  shareholders'   equity  in  accumulated  other
comprehensive income. Investment income or loss is recognized on the sale of the
equity  investment.  Real  estate  and fixed  income  limited  partnerships  are
recorded using the equity method,  which approximates the Company's share of the
carrying  value of the  partnership.  The  components  of equity in  earnings of
limited  partnerships as reported on the  Consolidated  Statements of Operations
are as follows:



                                                    Three Months Ended               Six Months Ended
                                                         June 30                        June 30
                                                  ----------------------           --------------------
                                                    2001           2000                2001       2000
                                                                                   
  Private equity                                   $ 2,261     ($   151)           $   588     ($    68)
  Real estate                                          601        1,346                862        1,555
  Fixed income                                          49          229                 58          929
                                                   -------      -------            -------      -------
    Total equity in earnings of
    limited partnerships                           $ 2,911      $ 1,424            $ 1,508      $ 2,416
                                                   =======      =======            =======      =======


The Company began using forward currency contracts to hedge the risks related to
foreign  limited  partnership  investments  in 2001.  These  contracts are being
recorded at fair value on the Consolidated Statements of Financial Position. The
Company  recognized a loss on these  contracts  of $20 during the quarter  ended
June 30,  2001.  For the year  losses  on these  contracts  totaled  $46 and are
included in the Consolidated Statements of Operations.

Mortgage  loans on  commercial  real  estate are  recorded  at unpaid  balances,
adjusted for amortization of premium or discount. A valuation allowance would be
provided for impairment in net realizable value based on periodic  valuations as
needed.

Net purchases of investments as presented in the Consolidated Statements of Cash
Flows consist of the following:



                                                                     Six Months Ended June 30,
                                                                        2001         2000
                                                                    --------------------------
                                                                             
   Purchase of investments:
       Fixed maturities                                            ($  99,975)     ($  75,307)
       Equity securities                                           (   29,466)     (   31,676)
       Limited partnerships                                        (   14,775)     (    7,573)
                                                                    ---------       ---------
          Total purchases                                          ($ 144,216)     ($ 114,556)
                                                                    ---------       ---------
   Sales/maturities of investments:
       Sales of fixed maturities                                    $  51,170       $  38,175
       Calls of fixed maturities                                       46,152          28,126
       Equity securities                                               22,029          29,470
       Mortgage loans                                                     819           1,573
       Limited partnerships                                             2,348           3,155
                                                                    ---------       ---------
          Total sales/maturities                                    $ 122,518       $ 100,499
                                                                    ---------       ---------
   Net purchase of investments                                     ($  21,698)     ($  14,057)
                                                                    ==========      =========



                                       11




NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE D -- SUMMARIZED FINANCIAL STATEMENT INFORMATION OF AFFILIATE

The Company has a 21.63% investment in Erie Family Life Insurance Company (EFL)
and accounts for this investment using the equity method of accounting.

The following represents condensed financial statement information for EFL on a
GAAP basis:

                                                       Six Months Ended June 30,
                                                            2001         2000
                                                          -------      -------

  Revenues                                                $55,680      $58,582
  Benefits and expenses                                    40,227       39,642
                                                          -------      -------
  Income before income taxes                               15,453       18,940
  Income taxes                                              5,347        6,553
                                                          -------      -------
  Net income                                              $10,106      $12,387
                                                          =======      =======
  Comprehensive income                                    $16,431      $19,745
                                                          =======      =======
  Dividends paid to shareholders                          $ 3,544      $ 3,260
                                                          =======      =======
  Net unrealized appreciation on investment
    securities at June 30, net of deferred taxes          $10,012      $ 5,014
                                                          =======      =======

NOTE E -- NOTE RECEIVABLE FROM ERIE FAMILY LIFE INSURANCE COMPANY

The Company is due $15 million from EFL in the form of a surplus note.  The note
bears an  annual  interest  rate of  6.45%  and all  payments  of  interest  and
principal  of the note may be repaid only out of  unassigned  surplus of EFL and
are  subject  to prior  approval  of the  Pennsylvania  Insurance  Commissioner.
Interest on the surplus  note is scheduled  to be paid  semi-annually.  The note
will be payable on demand on or after  December 31,  2005.  EFL paid $484 in the
second quarter of 2001 and 2000 to the Company.

NOTE F -- TREASURY STOCK

In  December  1998 the  Board  of  Directors  of the  Company  approved  a stock
repurchase  plan  beginning  January  1,  1999,  under  which  the  Company  may
repurchase  as much as $120  million  of its  outstanding  Class A common  stock
through  December 31, 2002. At June 30, 2001 the Company had repurchased  almost
$87  million  in  stock.  Treasury  shares  are  recorded  on  the  Consolidated
Statements of Financial Position at cost.

NOTE G -- eCOMMERCE PROGRAM AND RELATED INFORMATION TECHNOLOGY  INFRASTRUCTURE

During March 2001, the Company and the insurance Companies of the Erie Insurance
Group  entered  into the  Cost  Sharing  Agreement  For  Information  Technology
Development  ("Agreement").  The Agreement describes how member companies of The
Erie Insurance  Group will share the costs to be incurred for the development of
new property/casualty policy administration and customer relationship management
systems.  The Agreement further specifies how related enabling technology costs,
such as technical  development and architectural  tools will be shared among the
group.  The  Agreement  provides  that  such  costs  will be  shared  among  the
property/casualty insurance companies in a manner consistent with the sharing of
insurance transactions under an existing intercompany pooling agreement.

                                       12


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE G --eCOMMERCE PROGRAM AND RELATED INFORMATION TECHNOLOGY  INFRASTRUCTURE
         (Continued)

The Company's  share of these costs,  incurred by the insurance  subsidiaries of
the Company, amounted to $136,388 during the second quarter of 2001. These costs
are  included  in the Policy  Acquisition  and Other  Underwriting  Costs in the
Consolidated Statements of Operations.

Certain  other  costs  of the  eCommerce  Program  are  related  to  Information
Technology  Infrastructure costs not included under the Agreement. The Company's
share of the expenses  amounted to $131,630  during the second  quarter 2001 and
are included in the Cost of Management Operations in the Consolidated Statements
of Operations.

NOTE H -- SEGMENT INFORMATION

The Company  operates  its  business  as two  reportable  segments -  management
operations and property/casualty  insurance operations.  The Company's principal
operations  consist  of  serving  as  attorney-in-fact  for the  Erie  Insurance
Exchange (Exchange),  which constitutes its management operations. The Company's
property/casualty  insurance  operations  arise through  direct  business of its
subsidiaries and by virtue of a pooling  agreement  between its subsidiaries and
the Exchange.  The  performance of the personal  lines and  commercial  lines is
evaluated  based upon the  underwriting  results as determined  under  statutory
accounting practices (SAP) for the total pooled business of the Group.

                                       13



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE H - SEGMENT INFORMATION (CONTINUED)

Summarized financial information for these operations is presented below:



                                                          Three Months Ended                  Six Months Ended
                                                                June 30                           June 30
                                                     -------------------------------     ------------------------------
                                                          2001                 2000         2001                  2000
                                                                                              
     Management Operations:
     ----------------------
     Revenue:
       Management fee revenue                         $    167,828      $    147,174     $    313,497      $    276,272
       Service agreement revenue                             6,838             4,936           13,250            10,170
                                                      ------------      ------------     ------------      ------------
           Total revenue from management
              operations                                   174,666           152,110          326,747           286,442
           Net revenue from investment
              operations                                    13,498            15,771           21,201            30,988
                                                      ------------      ------------     ------------      ------------
       Total revenue                                  $    188,164      $    167,881     $    347,948      $    317,430
                                                      ============      ============     ============      ============
     Income before taxes                              $     66,602      $     59,081     $    117,505      $    110,916
                                                      ============      ============     ============      ============
     Net income                                       $     44,459      $     40,066     $     78,523      $     75,094
                                                      ============      ============     ============      ============

     Property/Casualty Operations:
     -----------------------------
     Revenue:
       Premiums earned:
         Commercial lines                             $      8,651      $      7,036     $     16,585      $     13,628
         Personal lines                                     24,263            22,510           47,359            44,366
         Reinsurance                                         1,980             1,716            4,266             3,989
                                                      ------------      ------------     ------------      ------------
           Total premiums earned (SAP)                      34,894            31,262           68,210            61,983
         GAAP adjustments                            (         977)    (         585)   (       2,119)    (       1,415)
                                                      ------------      ------------     ------------      ------------
           Total premiums earned (GAAP)                     33,917            30,677           66,091            60,568
     Net revenue from investment
     operations                                              5,233             4,887            9,726             9,185
                                                      ------------      ------------     ------------      ------------
     Total revenue                                    $     39,150      $     35,564     $     75,817      $     69,753
                                                      ============      ============     ============      ============

       Losses and expenses:
         Commercial lines                             $      9,199      $      7,855     $     18,465      $     15,865
         Personal lines                                     25,940            22,950           51,302            44,345
         Reinsurance                                         2,092             2,047            3,858             5,817
                                                      ------------      ------------     ------------      ------------
           Total losses and loss expenses
           (SAP)                                            37,231            32,852           73,625            66,027
       GAAP adjustments                              (       1,528)    (         585)   (       2,210)    (         666)
                                                      ------------      ------------     ------------      ------------
           Total losses and loss expenses
            (GAAP)                                    $     35,703      $     32,267     $     71,415      $     65,361
                                                      ============      ============     ============      ============
     Income before taxes                              $      3,447      $      3,297     $      4,402      $      4,392
                                                      ============      ============     ============      ============
     Net income                                       $      2,670      $      2,452     $      3,392      $      3,609
                                                      ============      ============     ============      ============


                                       14


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE H - SEGMENT INFORMATION (CONTINUED)

The following information further describes the financial results of the Company
by segment, as presented on the previous page.

Management fee revenue by line of business:



                                                   Three Months Ended June 30,         Six Months Ended June 30,
                                                   ---------------------------         ---------------------------
                                                      2001               2000           2001                2000
                                                                                              
  Private Passenger Auto                           $ 90,125           $ 82,321         $170,094           $156,849
  Commercial Auto                                    13,847             11,437           26,956             22,477
  Homeowner                                          28,276             24,928           47,457             41,915
  Commercial Multi-Peril                             16,927             13,326           32,482             25,679
  Worker's Compensation                              13,448             10,656           27,151             21,305
  All Other Lines of Business                         5,205              4,506            9,357              8,047
                                                   --------           --------         --------           --------
  Total                                            $167,828           $147,174         $313,497           $276,272
                                                   ========           ========         ========           ========



Policy counts for Erie Insurance Group property/casualty operations:



                    Private                                                            All other
                  Passenger        CML*                    CML*            Worker      Lines of
      Date           Auto          Auto     Homeowner    Multi-Peril        Comp.      Business        Total
   -----------    -----------    --------   ----------   -----------     ----------    --------      ----------
                                                                                 
   12/31/99      1,274,869       82,760       917,902       174,085         43,508       196,725      2,689,849
   03/31/00      1,287,868       83,534       931,971       178,191         44,235       199,580      2,725,379
   06/30/00      1,305,888       85,089       952,325       184,913         45,408       204,412      2,778,035
   09/30/00      1,324,104       86,592       971,213       190,120         46,529       208,832      2,827,390
   12/31/00      1,337,280       87,567       986,654       195,137         47,156       211,759      2,865,553
   03/31/01      1,356,651       89,388     1,003,517       200,671         48,104       215,747      2,914,078
   06/30/01      1,382,419       91,794     1,029,339       208,388         49,711       221,993      2,983,644



Retention rates for Erie Insurance Group property/casualty operations:



                    Private                                                     All other
                  Passenger     CML*                  CML*          Worker's    Lines of
      Date            Auto      Auto   Homeowner    Multi-Peril       Comp.      Business      Total
   -----------    ----------  -------   --------    -----------    ---------    ----------    -------
                                                                           
   12/31/99         91.58%      89.27%    90.47%       87.42%        87.59%       86.85%        90.45%
   03/31/00         91.83       89.52     90.66        88.08         88.52        87.23         90.72
   06/30/00         92.03       89.53     90.89        88.19         88.62        87.57         90.92
   09/30/00         92.19       89.90     90.88        88.38         88.67        87.75         91.03
   12/31/00         92.31       89.80     90.75        88.14         88.48        87.64         91.01
   03/31/01         92.24       90.29     90.71        88.59         89.06        87.75         91.03
   06/30/01         92.25       90.35     90.68        88.44         88.76        88.00         91.01

<FN>
*CML = Commercial
</FN>



NOTE I -- RECLASSIFICATIONS

Certain amounts previously  reported in the 2000 financial  statements have been
reclassified to conform to the current period's presentation.

                                      15


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

The following  information  should be read in  conjunction  with the  historical
financial information and the notes thereto included in Item 1 of this Quarterly
Report  on Form 10-Q and  Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations  contained in our Annual Report on Form 10-K
for the year ended  December 31, 2000 as filed with the  Securities and Exchange
Commission on March 23, 2001.

OPERATING RESULTS

Financial Overview

Consolidated  net income for the second quarter of 2001 increased to $47,129,396
or $.66 per share, from $42,518,485 or $.59 per share,  earned during the second
quarter of 2000.  Net income per share,  which was  positively  impacted  by the
Company's  share  repurchase  program,  rose by 12.0% for the second  quarter of
2001. Improved management operations resulting from a 14% increase in management
fees were  somewhat  offset by increased  losses  experienced  in the  Company's
insurance  underwriting  operations as well as decreased revenue from investment
operations.  For the six months ended June 30, 2001  consolidated net income was
$81,914,701,  a 4.1% increase from the  $78,703,461  earned in 2000 for the same
period. Net income per share increased 5.3% to $1.15 per share in the first half
of 2001 compared to $1.09 per share recorded a year earlier.

Operating  income (net income less  realized  gains and related  federal  income
taxes)  increased  18.5%,  or $7,161,138,  to $45,820,927 for the second quarter
2001 from  $38,659,789 for the same period in 2000.  Operating  income per share
increased  19.7% to $.64 per share in the  second  quarter of 2001 from $.54 per
share for the same period one year ago.  For the six months ended June 30, 2001,
operating income  increased 12.5% to $80,143,708  from $71,266,832  reported for
the same period in 2000. Operating income per share increased 13.1% to $1.12 per
share in the first half of 2001 from $.99 per share for the same period in 2000.

RESULTS OF OPERATIONS

Analysis of Management Operations

Management  fee revenue  derived from the  management  operations of the Company
serving as attorney-in-fact for the Exchange,  increased to $167,827,662 for the
three  months ended June 30, 2001 from  $147,173,682  for the three months ended
June 30, 2000. Management fee revenue for the first six months of 2001 increased
13.5% to $313,496,767.  The management fee rate charged the Exchange was 25% for
all periods  presented.  The  Company's  Board of Directors has the authority to
change the  management fee rate at its  discretion,  but cannot exceed a rate of
25%.

The  property/casualty  direct  premium  written  by the  Erie  Insurance  Group
(Group),  upon which management fee revenue is based, grew 14.0% to $671,310,649
in the second quarter of 2001 from $588,694,727 for the same period in 2000. For
the  year,  premiums  written  increased  13.5% to  $1,253,987,067  compared  to
$1,105,088,753  written  for the  first  six  months  of 2000  (see also Note H,
"Segment   Information"  which  displays  management  fee  revenue  by  line  of
business).

Continued new policy growth,  improved  commercial lines pricing and more stable
personal lines pricing drove the gains experienced in the Group's direct written
premium. Policies in force increased an annualized 7.4% to 2,983,644 at June 30,
2001 from  2,778,035 at June 30,  2000.  Policy  retention  (the  percentage  of
current Policyholders who have renewed their policies) was 91.01% and 90.92%

                                       16


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS (Continued)

for the  periods  ended June 30, 2001 and 2000,  respectively,  for all lines of
business (see also Note H, "Segment Information" which contains additional rates
by line of business).

Service  agreement  revenue grew by 38.5% to $6,838,265 in the second quarter of
2001 from $4,936,576 for the same period in 2000.  Included in service agreement
revenue  are  service  charges  the  Company  collects  from  Policyholders  for
providing  extended payment terms on policies written by the Group. Such service
charges  amounted to $4,069,932  and  $2,918,407 for the quarters ended June 30,
2001 and 2000,  respectively.  Also  included  in service  agreement  revenue is
service income received from the Exchange as compensation for the management and
administration of voluntary assumed  reinsurance from  non-affiliated  insurers.
The Company receives a service fee of 7.0% of non-affiliated assumed reinsurance
premiums.  These fees totaled  $2,768,333  and  $2,018,169  for the three months
ended June 30, 2001 and 2000 respectively,  on net voluntary assumed reinsurance
premiums of  $39,547,608  and  $28,830,982  for the second  quarters of 2001 and
2000, respectively.

For the six months ended June 30, 2001 service agreement revenue increased 30.3%
to $13,250,614 from  $10,169,495.  Service charges increased 48.1% to $7,732,177
from $5,221,462.  In June of 2000, these service charges increased from $2 to $3
per installment for policies  renewing in most states.  Service agreement income
rose by 11.5% to $5,518,437.  Net voluntary assumed reinsurance  premiums,  upon
which  the  service   agreement  revenue  is  based,  also  increased  11.5%  to
$78,834,810  from  $70,686,179  for the  first  six  months  of 2001  and  2000,
respectively.

The cost of management operations increased 11.7% for the second quarter of 2001
to $121,562,179 from $108,800,520 during the second quarter of 2000. For the six
months ended June 30, 2001 the cost of  management  operations  grew by 11.6% to
$230,443,375 compared to $206,514,065 for the same period in 2000.

Commissions  to  independent  Agents are the  largest  component  of the cost of
management operations. Included in commission expenses are the cost of scheduled
commissions  earned  by  independent  Agents  on  premiums  written  as  well as
promotional   incentives  for  Agents  and  Agent  contingency   awards.   Agent
contingency  awards are based  upon a  three-year  average  of the  underwriting
profitability  of the direct  business  written and serviced by the  independent
Agent within the Erie  Insurance  Group of companies.  Commission  costs totaled
$85,644,046  for  the  second  quarter  of  2001,  a  13.2%  increase  over  the
$75,667,663  reported in the second  quarter of 2000.  The  provision  for Agent
contingency awards totaled $4,126,067 and $5,056,617 for the quarters ended June
30,  2001 and 2000,  respectively.  Commission  costs grew more  slowly than the
growth  in  direct  premium  written  in 2001 due to lower  accruals  for  agent
contingency  awards relative to 2000.  Commissions grew by 12.5% to $159,237,033
from $141,483,733 recorded for the first six months of 2000.

The cost of management  operations excluding commission costs increased 8.4% for
the three months ended June 30, 2001 to $35,918,133 from $33,132,857 recorded in
the  second  quarter  of 2000.  For the  first six  months of 2001,  the cost of
operations  excluding  commission  costs  increased  9.5%  to  $71,206,342  from
$65,030,332  recorded for the same period in 2000.  Personnel  costs,  including
salaries, employee benefits, and payroll taxes, are the second largest component
in cost of operations. The Company's personnel costs totaled $21,629,068 for the
three month  period ended June 30, 2001,  compared to  $19,721,821  for the same
period in 2000, an increase of 9.7%.  Personnel costs were impacted by increases
in salaries  and employee  benefit  costs.  Salaries and wages  increased in the
second  quarter 2001 due to staffing  increases and employee pay rate  increases
while employee benefits  increased due to rising medical expenses from growth in
plan enrollment and claims costs. The Company's share of information

                                       17



ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND  RESULTS
        OF OPERATIONS (Continued)

technology  infrastructure   expenditures  related  to  the  Company's  recently
announced eCommerce  initiative were $131,630 for the second quarter 2001 as the
program is in its initial phase.  These  expenditures will continue to grow over
the next five years (see "Factors That May Effect Future Results").

Net  revenue  from  the  Company's  management  operations  increased  22.6%  to
$53,103,748  for the three months ended June 30, 2001 from  $43,309,738  for the
same period in 2000.  For the six months  ended June 30,  2001 net revenue  from
management operations totaled $96,304,006, an increase of 20.5% when compared to
the first six months of 2000. The gross margin from  management  operations (net
revenue  divided by total  revenue)  improved to 30.4% in the second  quarter of
2001,  compared to the gross margin of 28.5%  reported in the second  quarter of
2000.

Analysis of Insurance Underwriting Operations

The   underwriting   loss  from  the  insurance   operations  of  the  Company's
property/casualty insurance subsidiaries,  EIC and EINY, which together assume a
5.5% share of the  underwriting  results of the Erie  Insurance  Group  under an
intercompany pooling agreement,  increased slightly during the second quarter of
2001 when compared to the same period in 2000.

The Company's insurance underwriting  operations recorded underwriting losses of
$1,786,331 and $1,590,083 in the second quarters of 2001 and 2000, respectively.
The Company recognized premiums earned of $33,916,874 for the quarter ended June
30, 2001 a 10.6% increase over the $30,676,646 reported in the second quarter of
2000. The 2001  underwriting  loss resulted from increased  losses in the direct
business of the Company's property/casualty  subsidiaries,  primarily in private
passenger automobile and homeowners insurance.  Commercial insurance loss ratios
have  improved  in 2001  versus  2000 due to firmer  pricing  in those  lines of
insurance.  The Company had an underwriting loss of $5,324,238 for the first six
months of 2001  compared  to an  underwriting  loss of  $4,792,997  for the same
period  in  2000.  Included  in the  Company's  underwriting  expenses  are  the
Company's share of eCommerce  initiative expenses totaling $136,388 as explained
in the "Factors That May Effect Future Results"  section,  herein.  These shared
costs will continue to increase as the program develops.

EIC and EINY have in effect an all-lines  aggregate  excess of loss  reinsurance
agreement  with the Exchange to limit their net  retained  share of ultimate net
losses in any applicable accident year. This reinsurance treaty is excluded from
the  intercompany  pooling  agreement.  The premium paid to the Exchange for the
agreement  totaled  $909,617 and $748,523 for the six months ended June 30, 2001
and 2000,  respectively.  For the quarter  ended June 30,  2001,  the  Company's
property/casualty  insurance  subsidiaries recorded loss recoveries through this
agreement with the Exchange amounting to $201,301 and loss recoveries  amounting
to $553,580 for the six months ended 2001.  Loss  recoveries  in 2001 related to
the development of accident year 1999 losses under the agreement.  No recoveries
were recorded under this agreement in 2000.  Catastrophe losses were $49,953 and
$953,758 for the quarters ended June 30, 2001 and 2000, respectively.

The GAAP combined ratio for the Company's property/casualty insurance operations
was  105.3%  and  105.2%  for the three  months  ended  June 30,  2001 and 2000,
respectively.  The GAAP combined ratio increased  slightly to 108.1% for the six
months ended June 30, 2001  compared to a ratio of 107.9% for the same period in
2000. The GAAP combined ratio  represents  the ratio of loss,  loss  adjustment,
acquisition, and other underwriting expenses incurred to premiums earned.

                                       18


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS (Continued)

Analysis of Investment Operations

Net revenue from investment  operations for the second quarter of 2001 decreased
9.3% to $18,731,053 from  $20,658,313 in the second quarter of 2000.  During the
second  quarter of 2000 the Company  took  advantage  of strong  equity  markets
producing  realized  gains of $5,936,455.  In the second  quarter of 2001,  with
equity  markets  much  weaker,  the  Company's  realized  gains  on the  sale of
available  for sale  securities  was  $2,013,029.  Equity in earnings of limited
partnerships  increased  $1,487,052 in the second  quarter of 2001 when compared
with the same period in 2000 as a result of partnership  gains in private equity
limited partnerships.

Net revenue from  investment  operations  for the six months ended June 30, 2001
declined 23.0% to $30,927,137 from $40,173,108 for the same period in 2000. This
decrease  resulted from a $8,716,362  decrease in realized  gains on investments
combined with a $907,967 decrease in equity in earnings of limited partnerships.

FINANCIAL CONDITION

Investments

The Company's  investment  strategy  takes a long-term  perspective  emphasizing
investment quality, diversification and superior investment returns. Investments
are  managed on a total  return  approach  that  focuses  on current  income and
capital  appreciation.  The  Company's  investment  strategy  also  provides for
liquidity to meet the short- and long-term  commitments of the Company.  At June
30, 2001, the Company's investment  portfolio of investment-grade  bonds, common
stock,  preferred stock and cash and cash equivalents  totaled $774 million,  or
42.8%,  of total  assets.  These  investments  provide the liquidity the Company
requires to meet the demands on its funds.

At June 30, 2001,  90.6% of total  investments  consist of fixed  maturities and
equity securities. Mortgage loans and limited partnerships,  represented 9.4% of
total  investments  at that date.  Mortgage  loans on real  estate  and  limited
partnerships  have the potential for higher  returns,  but also carry more risk,
including  less liquidity and greater  uncertainty in the rate of return.  Fixed
income and real estate  limited  partnerships  at June 30, 2001,  which comprise
30.6% of the total limited  partnerships,  produce a predictable earnings stream
while private  equity  limited  partnerships,  which comprise 69.4% of the total
limited  partnerships  at June 30,  2001,  tend to  provide  a less  predictable
earnings stream.

The Company's investments are subject to certain risks,  including interest rate
and price risk.  The Company  monitors  exposure to interest  rate risk  through
periodic reviews of asset and liability  positions.  Estimates of cash flows and
the impact of interest rate  fluctuations  relating to the investment  portfolio
are monitored regularly.

The Company's objective is to earn competitive  relative returns by investing in
a   diverse   portfolio   of   high-quality,    liquid   securities.   Portfolio
characteristics  are  analyzed  regularly  and market risk is  actively  managed
through a variety of  techniques.  Portfolio  holdings  are  diversified  across
industries  and  concentrations  in any one company or  industry  are limited by
parameters established by management and the Company's Board of Directors.

                                       19


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS (Continued)

LIQUIDITY AND CAPITAL RESOURCES

Liquidity  is a measure an  entity's  ability to secure  enough cash to meet its
contractual  obligations and operating needs. Operating cash flows are generated
from management  operations as the  attorney-in-fact  for the Exchange,  the net
cash flow from the EIC's 5% and the EINY's .5% participation in the underwriting
results of the reinsurance pool with the Exchange,  and the Company's investment
income from  affiliated  and  non-affiliated  investments.  With  respect to the
management  fee,  funds are  generally  received from the Exchange on a premiums
collected  basis.  The  other  receivable  from  Erie  Insurance   Exchange  and
affiliates  represents the management fee receivable  from premiums  written but
not yet collected as well as the management fee receivable on premiums collected
in the current month, net of operating expenses paid by the Exchange. The amount
of this  receivable  due from the  Exchange  to the Company at June 30, 2001 was
$2.4 million.  The Company pays  commissions on premiums  collected  rather than
written  premiums.  Cash outflows are variable  because of the  fluctuations  in
settlement  dates for liabilities for unpaid losses and because of the potential
for large losses, either individually or in aggregate.

The Company  generates  sufficient net positive cash flow from its operations to
fund its  commitments,  repurchase  its common stock,  and build its  investment
portfolio,  thereby  increasing  future  investment  returns.  The Company  also
maintains a high degree of liquidity in its investment  portfolio in the form of
readily   marketable  fixed   maturities,   equity   securities  and  short-term
investments.  Net cash flows provided by operating activities for the six months
ended June 30, 2001 and 2000, were $45,961,028 and $60,776,981, respectively.

Dividends  declared and paid to shareholders for the quarter ended June 30, 2001
and 2000,  totaled $9,835,752 and $8,807,299,  respectively.  Dividends declared
and paid for the six months  ended June 30,  2001 were  $19,674,569  compared to
$17,660,249  for  the  same  period  ended  in  2000.  There  are no  regulatory
restrictions on the payment of dividends to the Company's shareholders, although
there are state law  restrictions on the payment of dividends from the Company's
insurance  subsidiaries  to the Company.  Dividends  from  subsidiaries  are not
material to the Company's cash flows.

Temporary  differences  between the financial statement carrying amounts and tax
bases of assets  and  liabilities  that give rise to  deferred  tax  assets  and
liabilities  resulted  in net  deferred  tax  liabilities  at June  30,  2001 of
$8,800,346  and at December 31, 2000 of  $7,161,544.  The primary reason for the
increase in the deferred tax  liability is an increase of $786,532 in unrealized
gains from available-for-sale  securities resulting in an increased deferred tax
liability in 2001.

At June 30, 2001 and December  31,  2000,  the  Company's  receivables  from its
affiliates   totaled   $604,171,635  and   $532,008,287,   respectively.   These
receivables, primarily due from the Exchange, as a result of the management fee,
expense  reimbursements  and the  intercompany  reinsurance  pool,  represent  a
concentration of credit risk.

STOCK REPURCHASE PLAN

Beginning in 1999,  the Company  established  a stock  repurchase  program.  The
Company may repurchase as much as $120 million of its outstanding Class A common
stock  through  December 31,  2002.  During the second  quarter of 2001,  25,500
shares  were  repurchased  at a total cost of  $734,295  or an average  price of
$28.80.  The Company  repurchased  149,957  shares at a total cost of $4,300,216
during the second quarter of 2000. The Company may purchase the shares from time

                                       20


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS (Continued)

to time  in the  open  market  or  through  privately  negotiated  transactions,
depending on prevailing  market conditions and alternative uses of the Company's
capital.

FACTORS THAT MAY EFFECT FUTURE RESULTS

Rate Increases
- --------------

The Erie Insurance Group has filed for rate increases in the following lines of
business in the following states:

    Private passenger auto - Pennsylvania, Maryland, Indiana, North Carolina and
                             Virginia
    Commercial auto - Pennsylvania
    Workers compensation - Pennsylvania and Maryland
    Home protector - Pennsylvania, Indiana and North Carolina

These  increases  were  sought to offset  growing  loss costs in these  lines of
business.  The  subsequent  approval  by  state  regulators  will  result  in an
estimated $14.9 million increase in direct written premiums of the Group for the
last six months of 2001 as well as an estimated $8.3 million increase in written
premium for 2002.

eCommerce Program and Related Information Technology Infrastructure Expenditures
- --------------------------------------------------------------------------------

In 2001, the Company began the development of several  eCommerce  initiatives in
support of the Erie Insurance  Group's business model of distributing  insurance
products  exclusively through independent agents. The eCommerce program includes
initiatives to replace  property/casualty  policy administration systems as well
as customer interaction systems. The eCommerce program also includes significant
information technology infrastructure  expenditures.  The program is intended to
improve  service and  efficiency,  as well as result in increased  sales.  Total
five-year  expenditures  for the program are  estimated at $150 to $175 million.
The cost of these initiatives will be shared among several companies of the Erie
Insurance Group, including the Company.  Based on preliminary  estimates,  which
will be further refined in the second half of 2001, the after-tax  effect on net
income of the Company is estimated to reduce  earnings per share  between  $0.08
and  $0.12 for 2001 and  between  $0.05 and $0.07 per share for each of the next
four years of the program.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company's  exposure to market risk is primarily  related to  fluctuations in
prices and interest rates. Quantitative and qualitative disclosures about market
risk  resulting  from changes in prices and interest  rates are included in Item
7A. in the  Company's  2000  Annual  Report  on Form  10-K.  There  have been no
material  changes in such risks or the Company's  periodic  reviews of asset and
liability  positions  during the six months ended June 30, 2001. The information
contained in the Investments section of Management's  Discussion and Analysis of
Financial  Condition  and  Results  of  Operations  is  incorporated  herein  by
reference.

"Safe Harbor"  Statement Under the Private  Securities  Litigation Reform Act of
1995:  Certain  forward-looking  statements  contained  herein involve risks and
uncertainties. Many factors could cause future results to differ materially from
those  discussed.  Examples of such factors  include  variations in  catastrophe
losses due to changes in weather  patterns or other natural  causes;  changes in
insurance  regulations or legislation that disadvantage the members of the Group
in the  marketplace and recession,  economic  conditions or stock market changes
affecting  pricing  or demand for  insurance  products  or  ability to  generate
investment  income.  Growth and profitability  have been and will be potentially
materially affected by these and other factors.

                                       21


PART II. OTHER INFORMATION

Item 1.   Legal Proceedings

Information  concerning the legal  proceedings of the Company is incorporated by
reference  to pages 20  through 22 in the  section  "Legal  Proceedings"  in the
Company's  definitive  Proxy  Statement  with  respect to the  Company's  Annual
Meeting of  Shareholders  to be held on April 24, 2001 filed with the Securities
and Exchange Commission on March 28, 2001.

On April 5, 2001, a Stipulation among Mrs. Hagen, Bankers Trust, and the Company
was filed with the Court whereby these three parties  agreed to accept the April
24th Ruling as a final  adjudication  of this matter.  As a consequence  of this
Stipulation  agreement,  Mrs.  Hagen  withdrew  her Motion for  Judgment  on the
Pleadings.  The Company's  execution of the  Stipulation  did not bind any other
parties  other  than the  signatories  to the  Stipulation.  As a result  of the
Stipulation,  the hearing  scheduled for April 10, 2001 was ordered cancelled by
the Court.

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

The Company's Annual Meeting of Shareholders was held April 24, 2001.

           a.   The following directors were elected at the Annual Meeting of
                Shareholders for a one-year term and until a successor is
                elected and qualified:

                Samuel P. Black, III                 Claude C. Lilly, III
                J. Ralph Borneman, Jr.               Stephen A. Milne
                Patricia Garrison-Corbin             Henry N. Nassau
                Susan Hirt Hagen                     John M. Petersen
                F. William Hirt                      Jan R. Van Gorder
                Samuel P. Katz                       Robert C. Wilburn

           b.   The following other matter was voted upon at the meeting and the
                following number of affirmative votes were cast with respect to
                such matter:

                The proposal to ratify the selection of Brown, Schwab, Bergquist
                & Company as independent public accountants to perform the
                annual audit of the Company financial statements for the year
                ending December 31, 2001. This proposal received 3,008
                affirmative votes with no negative votes or abstentions.

Item 6.  Exhibits and Reports on Form 8-K

Exhibit 10.41 - Cost Sharing  Agreement for Information  Technology  Development
dated  March 14,  2001  between  Registrant  and  member  companies  of the Erie
Insurance Group.

The Company did not file any exhibits or reports on Form 8-K during the three
month period ended June 30, 2001.

                                       22


Item 11.   Statement Regarding Computation of Per Share Earnings:




                                                      Three Months Ended June 30          Six Months Ended June 30
                                                     ----------------------------      ------------------------------

                                                       2001              2000              2001                2000
                                                                                              
  Class A weighted average common shares
     outstanding (stated value $.0292)               64,020,014        64,739,369        64,034,046        64,835,690
  Class B common shares outstanding
     (stated value $70)
       Conversion of Class B shares
       to Class A shares (one share
       of Class B for 2,400 shares of
       Class A)                                       7,368,000         7,368,000         7,368,000         7,368,000
                                                    -----------       -----------       -----------       -----------

  Total weighted average shares outstanding          71,388,014        72,107,369        71,402,046        72,203,690
                                                    ===========       ===========       ===========       ===========
  Net income                                        $47,129,396       $42,518,485       $81,914,701       $78,703,461
                                                    ===========       ===========       ===========       ===========
  Net income per share                              $       .66       $       .59       $      1.15       $      1.09
                                                    ===========       ===========       ===========       ===========



                                       23


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.

                                      Erie Indemnity Company
                                      ----------------------
                                           (Registrant)


Date:  July 19, 2001
                                          \s\ Stephen A. Milne
                                      Stephen A. Milne, President & CEO


                                          \s\ Philip A. Garcia
                                      Philip A. Garcia,
                                      Executive Vice President & CFO


                                       24