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 September 30, 1999

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--   65,366,736   shares   as  of
                           October 20, 1999.

                  Class    B Common Stock, no par value,  with a stated value of
                           $70.00 per  share--  3,070  shares as of  October 20,
                           1999.

         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--September 30, 1999 and
         December 31, 1998

         Consolidated Statements of Operations--Three and nine months ended
         September 30, 1999 and 1998

         Consolidated Statements of Comprehensive Income--Three and nine months
         ended September 30, 1999 and 1998

         Consolidated Statements of Cash Flows--Nine months ended
         September 30, 1999 and 1998

         Notes to Consolidated Financial Statements--September 30, 1999

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


PART II. OTHER INFORMATION

Item 1.  Legal Proceedings
Item 5.  Other Information
Item 6.  Exhibits and Reports on Form 8-K


SIGNATURES

                                       2




PART I.  FINANCIAL INFORMATION

                             ERIE INDEMNITY COMPANY

                  CONSOLIDATED STATEMENTS OF FINANCIAL POSITION



                                                                          September 30,       December 31,
                  ASSETS                                                     1999                 1998
                                                                       -----------------    -----------------
                                                                            (Unaudited)
                                                                                      
INVESTMENTS
   Fixed Maturities Available-for-Sale at fair value
     (amortized cost of $468,818,005 and
     $421,101,561, respectively)                                       $     471,121,281    $     441,353,427
   Equity Securities (cost of $179,481,645 and
    $169,976,774, respectively)                                              206,707,043          202,804,068
   Real Estate Mortgage Loans                                                  8,265,809            8,287,129
   Other Invested Assets                                                      30,919,610           17,493,496
                                                                       -----------------    -----------------

     Total Investments                                                 $     717,013,743    $     669,938,120

   Cash and Cash Equivalents                                                  32,945,494           53,580,043
   Accrued Investment Income                                                   8,964,821            7,252,439
   Note Receivable from Erie Family Life
     Insurance Company                                                        15,000,000           15,000,000
   Premiums Receivable from Policyholders                                    118,288,376          114,695,231
   Prepaid Federal Income Tax                                                          0            2,508,908
   Reinsurance Recoverables from Erie Insurance
     Exchange                                                                407,281,771          381,301,722
   Other Receivables from Erie Insurance Exchange
     and Affiliates                                                          112,936,234          108,612,264
   Reinsurance Recoverable Non-affiliates                                        945,546              938,894
   Deferred Policy Acquisition Costs                                          11,826,911           10,863,107
   Property and Equipment                                                     15,250,185           12,388,650
   Equity in Erie Family Life Insurance Company                               36,151,686           39,478,746
   Other Assets                                                               40,775,193           36,873,922
                                                                       -----------------    -----------------

     Total Assets                                                      $   1,517,379,960    $   1,453,432,046
                                                                       =================    =================
<FN>
See Notes to Consolidated Financial Statements.
</FN>


                                       3




                             ERIE INDEMNITY COMPANY

                  CONSOLIDATED STATEMENTS OF FINANCIAL POSITION



                                                                         September 30,          December 31,
      LIABILITIES AND SHAREHOLDERS' EQUITY                                   1999                  1998
                                                                       -----------------    -----------------
                                                                           (Unaudited)
                                                                                      
LIABILITIES
   Unpaid Losses and Loss Adjustment Expenses                          $     441,846,800    $     426,164,578
   Unearned Premiums                                                         246,608,685          229,056,597
   Accrued Commissions                                                        90,515,461           85,005,699
   Accounts Payable and Accrued Expenses                                      25,084,369           20,252,904
   Deferred Income Taxes                                                       8,535,026           17,121,777
   Federal Income Tax Payable                                                  1,246,585                    0
   Dividends Payable                                                           7,919,212            8,099,100
   Employee Benefit Obligations                                               13,688,550           12,508,130
                                                                       -----------------    -----------------

     Total Liabilities                                                 $     835,444,688    $     798,208,785
                                                                       -----------------    -----------------

SHAREHOLDERS' EQUITY
   Capital Stock
     Class A Common,  stated  value  $.0292  per  share;
       authorized  74,996,930 shares; issued 67,032,000 shares ;
       outstanding 65,595,136 shares                                   $       1,955,100    $       1,955,100
     Class B Common, stated value $70.00
       per share; authorized 3,070 shares;
       issued and outstanding 3,070 shares                                       214,900              214,900
   Additional Paid-In Capital                                                  7,830,000            7,830,000
   Accumulated Other Comprehensive Income                                     19,493,063           40,178,626
   Retained Earnings                                                         692,152,287          605,044,635
                                                                       -----------------    -----------------

     Total Contributed Capital and Retained Earnings                   $     721,645,350    $     655,223,261
                                                                       -----------------    -----------------

   Treasury Stock (1,436,864 shares repurchased in 1999)                      39,710,078                    0
                                                                       -----------------    -----------------

     Total Shareholders' Equity                                        $     681,935,272    $     655,223,261
                                                                       -----------------    -----------------

     Total Liabilities and Shareholders' Equity                        $   1,517,379,960    $   1,453,432,046
                                                                       =================    =================

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


                                       4




                             ERIE INDEMNITY COMPANY

                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)




                                                                    Three Months Ended                Nine Months Ended
                                                                       September 30                      September 30
                                                          -----------------------------------  -----------------------------------
MANAGEMENT OPERATIONS:                                           1999               1998              1999                1998
                                                                                                      

   Management Fee Revenue                                 $     135,796,427  $    129,046,712  $     395,133,491  $    376,555,339
   Service Agreement Revenue                                      3,792,303         3,944,646         11,225,977         9,886,891
   Other Operating Revenue                                          318,776           369,086            966,684         1,116,876
                                                          -----------------  ----------------  -----------------  ----------------

     Total Revenue from Management Operations                   139,907,506       133,360,444        407,326,152       387,559,106

   Cost of Management Operations                                 97,962,068        93,313,277        290,427,431       274,686,379
                                                          -----------------  ----------------  -----------------  ----------------

     Net Revenue From Management Operations               $      41,945,438  $     40,047,167  $     116,898,721  $    112,872,727
                                                          -----------------  ----------------  -----------------  ----------------

INSURANCE UNDERWRITING OPERATIONS:

   Premiums Earned                                        $      29,449,004  $     28,387,446  $      87,573,069  $     83,995,073

   Losses and Loss Adjustment Expenses Incurred                  22,374,731        19,653,955         63,896,239        58,604,908
   Policy Acquisition and Other Underwriting
     Expenses                                                     8,653,731         8,830,200         24,750,680        24,366,116
                                                          -----------------  ----------------  -----------------  ----------------

     Total Losses and Expenses                                   31,028,462        28,484,155         88,646,919        82,971,024
                                                          -----------------  ----------------  -----------------  ----------------

     Underwriting (Loss) Gain                             $      (1,579,458) $        (96,709) $      (1,073,850) $      1,024,049
                                                          -----------------  ----------------  -----------------  ----------------

INVESTMENT OPERATIONS:

   Equity in Earnings of Erie Family Life
     Insurance Company                                    $       1,456,208  $        792,289  $       3,783,675  $      3,401,333
   Net Investment Income                                         10,904,443         9,824,865         32,303,583        27,900,142
   Net Realized Gain on Investments                               4,088,931         1,230,011         11,309,953         5,416,377
                                                          -----------------  ----------------  -----------------  ----------------

     Total Revenue from Investment Operations                    16,449,582        11,847,165         47,397,211        36,717,852
                                                          -----------------  ----------------  -----------------  ----------------

     Income Before Income Taxes                                  56,815,562        51,797,623        163,222,082       150,614,628

   Provision for Income Taxes                                    18,390,973        16,101,086         52,164,953        47,748,551
                                                          -----------------  ----------------  -----------------  ----------------

     Net Income                                           $      38,424,589  $     35,696,537  $     111,057,129  $    102,866,077
                                                          =================  ================  =================  ================

     Net Income per Share                                 $            0.52  $           0.48  $            1.51  $           1.38
                                                          =================  ================  ================== ================

   Weighted Average Shares Outstanding                           73,322,329        74,400,000          73,780,876       74,400,000
                                                          =================  ================  ================== ================

   Dividends Declared per Share:
     Class A non-voting Common                            $            0.12  $         0.1075  $             0.36 $         0.3225
                                                          -----------------  ----------------  ------------------ ----------------
     Class B Common                                       $           18.00  $         16.125  $            54.00 $         48.375
                                                          -----------------  ----------------  -----------------  ----------------




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


                                       5



                             ERIE INDEMNITY COMPANY

           CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)




                                                                    Three Months Ended               Nine Months Ended
                                                                        September 30                    September 30
                                                          ---------------------------------  ----------------------------------
                                                                  1999           1998               1999             1998
                                                                                                   
Net Income                                                $     38,424,589  $    35,696,537  $    111,057,129  $    102,866,077
                                                          ----------------  ---------------  ----------------  ----------------
   Unrealized (Losses) Gains on Securities:
     Unrealized Holding (Losses) Gains Arising
       During Period                                           (14,571,524)     (16,780,584)      (20,513,991)          693,271
     Less:  Reclassification Adjustment for
       Gains Included in Net Income                              4,088,931        1,230,011        11,309,953         5,416,377
                                                          ----------------  ---------------  ----------------  ----------------
       Net Unrealized Holding Losses
         Arising During Period                            $    (18,660,455) $   (18,010,595) $    (31,823,944) $     (4,723,106)
   Income Tax Benefit Related to
     Unrealized Gains or Losses                                  6,531,160        6,303,708        11,138,381         1,653,087
                                                          ----------------  ---------------  ----------------  ----------------
   Other Comprehensive Loss, Net of Tax                   $    (12,129,295) $   (11,706,887) $    (20,685,563) $     (3,070,019)
                                                          ----------------  ---------------  ----------------  ----------------
   Comprehensive Income                                   $     26,295,294  $    23,989,650  $     90,371,566  $     99,796,058
                                                          ================  ===============  ================  ================


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


                                       6




                             ERIE INDEMNITY COMPANY

                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                            Nine Months Ended             Nine Months Ended
                                                                            September 30, 1999            September 30, 1998
                                                                           -------------------           -------------------
                                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income                                                              $       111,057,129           $       102,866,077
   Adjustment to reconcile net income to net cash provided by
     (used in) operating activities:
       Depreciation and amortization                                                 1,361,111                     1,512,252
       Deferred income tax (benefit)expense                                           (649,247)                    1,973,432
       Amortization of deferred policy acquisition costs                            16,757,832                    15,902,016
       Realized gain on investments                                                (11,309,953)                   (5,416,377)
       Net amortization of bond premium (discount)                                      82,988                      (100,054)
       Undistributed earnings of Erie Family Life                                   (2,771,945)                   (2,481,579)
       Deferred compensation                                                           584,390                       462,203
   Increase in accrued investment income                                            (1,712,382)                   (1,918,871)
   Increase in receivables                                                         (33,903,816)                  (39,159,997)
   Policy acquisition costs deferred                                               (17,721,637)                  (16,843,061)
   Increase in prepaid expenses and other assets                                    (3,735,362)                   (6,880,040)
   Increase in accounts payable and accrued expenses                                 5,427,496                     6,011,782
   Increase in accrued commissions                                                   5,509,763                     5,903,638
   Increase in income taxes payable                                                  3,755,493                     3,966,928
   Increase in loss reserves                                                        15,682,222                    19,538,250
   Increase in unearned premiums                                                    17,552,088                    20,066,258
                                                                           -------------------           -------------------
       Net cash provided by operating activities                           $       105,966,170           $       105,402,857

CASH FLOWS FROM INVESTING ACTIVITIES
   Purchase of investments:
     Fixed maturities                                                             (122,197,234)                  (68,532,043)
     Equity securities                                                             (48,471,461)                  (63,385,866)
     Mortgage loans                                                                    (66,286)                            0
     Other invested assets                                                         (13,219,481)                   (9,847,958)
   Sales/maturities of investments:
     Fixed maturities
       Maturities and calls                                                         37,969,478                     6,393,339
       Sales                                                                        36,891,489                    20,314,279
     Equity securities                                                              49,849,204                    32,267,890
     Mortgage loans                                                                     87,800                        92,124
     Other invested assets                                                             783,778                     3,087,762
   Purchase of property and equipment                                                 (337,762)                     (340,834)
   Purchase of computer software                                                    (3,884,884)                   (2,422,645)
   Loans to Agents                                                                  (2,349,831)                   (1,452,913)
   Collections on Agent loans                                                        2,183,912                     1,071,634
                                                                           -------------------           -------------------
       Net cash used in investing activities                               $       (62,761,278)          $       (82,755,230)

CASH FLOWS FROM FINANCING ACTIVITIES
   Dividends paid to shareholders                                          $       (24,129,363)          $       (21,766,335)
   Treasury stock                                                                  (39,710,078)                            0
                                                                           -------------------           -------------------
       Net cash used in financing activities                               $       (63,839,441)          $       (21,766,335)
                                                                           -------------------           -------------------
   Net (decrease) increase in cash and cash equivalents                            (20,634,549)                      881,292
   Cash and cash equivalents at beginning of period                                 53,580,043                    53,148,495
                                                                           -------------------           -------------------
   Cash and cash equivalents at end of period                              $        32,945,494           $        54,029,787
                                                                           ===================           ===================

Supplemental disclosures of cash flow information:
Cash paid during the nine months  ended  September  30, 1999 and 1998 for income
taxes was $46,475,000 and $45,016,115 respectively.

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


                                       7




                             ERIE INDEMNITY COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

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,  Erie  Insurance  Company  of New York  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  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
nine-month period ended September 30, 1999 are not necessarily indicative of the
results that may be expected for the year ending  December 31, 1999. 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,
1998.


NOTE B -- EARNINGS PER SHARE

Earnings  per share is based on the  weighted  average  number of Class A shares
outstanding  giving effect to the  conversion of the weighted  average number of
Class B shares  outstanding  at a rate of 2,400  Class A shares  for one Class B
share as set out in the Articles of Incorporation.  Weighted average  equivalent
shares  outstanding  totaled 73,322,329 for the three months ended September 30,
1999 and 73,780,876 for the nine months ended  September 30, 1999. For the three
and nine month periods ended September 30, 1998 the weighted average  equivalent
shares outstanding totaled 74,400,000.


NOTE C -- INVESTMENTS

Management  considers all fixed  maturities  and  marketable  equity  securities
available-for-sale. Marketable equity securities consist primarily of common and
nonredeemable  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 tax,  reported
as a separate  component of 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) (Continued)

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



                                                                         Gross                Gross           Estimated
                                                  Amortized           Unrealized            Unrealized          Fair
(In Thousands)                                       Cost                Gains                Losses            Value
                                                -------------        ------------         -------------     -------------
                                                                                                
September 30, 1999
Fixed Maturities:
U.S. Treasuries & Government
   Agencies                                     $      11,038        $        248         $          40     $      11,246
States & Political Subdivisions                        52,078               1,859                   281            53,656
Special Revenue                                       122,288               3,496                   414           125,370
Public Utilities                                       20,969                  41                   306            20,704
U.S. Industrial & Miscellaneous                       226,885               1,925                 4,353           224,457
Foreign Industrial & Miscellaneous                     12,649                   6                   650            12,005
Foreign Governments-Agency                              1,991                   0                   110             1,881
                                                -------------        ------------         -------------     -------------
   Total Bonds                                  $     447,898        $      7,575         $       6,154     $     449,319
Redeemable Preferred Stock                             20,920               1,184                   302            21,802
                                                -------------        ------------         -------------     -------------
   Total Fixed Maturities                       $     468,818        $      8,759         $       6,456     $     471,121
                                                -------------        ------------         -------------     -------------

Equity Securities:
Common Stock                                    $      66,927        $     39,106         $      10,334     $      95,699
Non-Redeemable Preferred Stock                        112,555               2,643                 4,190           111,008
                                                -------------        ------------         -------------     -------------
   Total Equity Securities                      $     179,482        $     41,749         $      14,524     $     206,707
                                                -------------        ------------         -------------     -------------
     Total Available-for-Sale Securities        $     648,300        $     50,508         $      20,980     $     677,828
                                                =============        ============         =============     =============



                                                                        Gross                Gross           Estimated
                                                 Amortized           Unrealized            Unrealized           Fair
(In Thousands)                                       Cost                Gains               Losses             Value
                                                -------------        ------------         -------------     -------------
December 31, 1998
Fixed Maturities:
U.S. Treasuries & Government
   Agencies                                     $      13,018        $        689         $           0     $      13,707
States & Political Subdivisions                        48,307               3,293                     0            51,600
Special Revenue                                       132,025               7,215                     5           139,235
Public Utilities                                       13,116                 300                     0            13,416
U.S. Industrial & Miscellaneous                       195,296               9,028                   629           203,695
Foreign Industrial & Miscellaneous                      5,159                 165                    86             5,238
Foreign Governments-Agency                              1,990                   0                   181             1,809
                                                -------------        ------------         -------------     -------------
  Total Bonds                                   $     408,911        $     20,690         $         901     $     428,700
Redeemable Preferred Stock                             12,191                 577                   115            12,653
                                                -------------        ------------         -------------     -------------
   Total Fixed Maturities                       $     421,102        $     21,267         $       1,016     $     441,353
                                                -------------        ------------         -------------     -------------

Equity Securities:
Common Stock                                    $      60,622        $     37,626         $       8,018     $      90,230
Non-Redeemable Preferred Stock                        109,355               4,813                 1,594           112,574
                                                -------------        ------------         -------------     -------------
   Total Equity Securities                      $     169,977        $     42,439         $       9,612     $     202,804
                                                -------------        ------------         -------------     -------------
     Total Available-for-Sale Securities        $     591,079        $     63,706         $      10,628     $     644,157
                                                =============        ============         =============     =============


                                       9




NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

The deferred  income tax liability related to the change in  unrealized gains
(losses) on available-for-sale securities decreased by $7,937,499 at
September 30, 1999 compared to a $5,342,948  increase at December 31, 1998.


Mortgage  loans on real estate are  recorded at unpaid  balances,  adjusted  for
amortization  of premium or  discount.  A valuation  allowance  is provided  for
impairment in net realizable value based on periodic  valuations.  The change in
the  allowance is reflected on the income  statement in realized  gain (loss) on
investments.

Other   invested   assets   (primarily   investments   in  real  estate and
private equity limited partnerships) are recorded under the equity method of
accounting.


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.  The  following
represents summarized financial statement information for EFL:




                                                                              Nine Months Ended            Nine Months Ended
                                                                             September 30, 1999           September 30, 1998
                                                                             ------------------           ------------------
                                                                                                    
Revenues                                                                     $       77,914,775           $       70,773,994
Benefits and expenses                                                                51,692,881                   46,230,129
                                                                             ------------------           ------------------
Income before income taxes                                                           26,221,894                   24,543,865
Income taxes                                                                          8,729,171                    8,818,793
                                                                             ------------------           ------------------
Net income                                                                   $       17,492,723           $       15,725,072
                                                                             ==================           ==================

Dividends declared to shareholders                                           $        6,237,000           $        5,670,000
                                                                             ==================           ==================

Net unrealized appreciation (depreciation) on
  investment securities at September 30, net of
  deferred taxes                                                             $       (2,399,545)          $       18,876,966
                                                                             ==================           ==================


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

On December  29,  1995,  EFL issued a surplus  note to the Company in return for
cash of $15  million.  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.
The Company has accrued $483,750 for  related  interest  in  the  third  quarter
of 1999.

NOTE F -- TREASURY STOCK

In  December  1998,  the  Board  of  Directors  of the  Company  authorized  the
repurchase of up to $70 million of its Class A common stock from January 1, 1999
through  December 31, 2001.  The Company's  repurchase of shares of common stock
are  recorded as "Treasury  Stock" and result in a reduction  of  "Shareholders'
Equity."  Treasury  shares  are  recorded  on  the  Consolidated  Statements  of
Financial  Position at cost. In the third quarter of 1999,  503,469  shares were
repurchased at a total cost of $14,282,763 or an average price of $28.37. During
the first nine months of 1999, 1,436,864 shares were repurchased at a total cost
of $39,710,078 or an average price of $27.64.


                                       10


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

The following  discussion and analysis  should be read in  conjunction  with the
financial  statements  and related notes found on pages 3 through 10, since they
contain  important  information  that is helpful  in  evaluating  the  Company's
operating results and financial condition.


RESULTS OF OPERATIONS

Financial Overview

Consolidated  net  income  increased  by 7.6% for the third  quarter  of 1999 to
$38,424,589,  or $.52 per share,  from  $35,696,537  or $.48 per share,  for the
third quarter of 1998. Gains made in the Company's management operations and its
investment  operations  were  partially  offset  by  losses  experienced  in the
Company's insurance underwriting  operations as a result of Hurricane Floyd. For
the  nine  months  ended  September  30,  1999,  net  income  increased  8.0% to
$111,057,129 or $1.51 per share,  from  $102,866,077 or $1.38 per share reported
for the same period in 1998.

On an operating basis excluding  capital gains and federal income taxes on these
gains, the net operating income increased 1.9% to $35,452,824, or $.48 per share
for the three  months ended  September  30, 1999 from  $34,788,159,  or $.47 per
share for the three months ended  September 30, 1998.  For the nine months ended
September 30, 1999,  net operating  income  increased 4.2% to  $103,019,549,  or
$1.40 per share,  from  $98,857,161,  or $1.33 per share, for the same period in
1998.

Analysis of Management Operations

Net  revenue  from  the  Company's  management   operations  increased  4.7%  to
$41,945,438 for the three months ended  September 30, 1999 from  $40,047,167 for
the same  period in 1998.  The gross  margin  from  management  operations  (net
revenue  divided by total  revenue),  was 30.0% in the third quarter of 1999 and
1998. For the nine months ended  September 30, 1999 net revenue from  management
operations totaled $116,898,721,  an increase of 3.6% when compared to the first
nine months of 1998.

Management fee revenue  derived from the  management  operations of the Company,
which serves as attorney-in-fact for the Erie Insurance Exchange (the Exchange),
increased  5.2% to  $135,796,427  for the three months ended  September 30, 1999
from $129,046,712 for the three months ended September 30, 1998.  Management fee
revenue increased 4.9% to $395,133,491 in the first nine months of 1999 compared
to $376,555,339 for the same period in 1998.

The  direct  and  affiliated  assumed  premiums  of  the  Exchange,  upon  which
management fee is based,  grew by 2.1% to  $543,185,707  in the third quarter of
1999 compared to  $532,170,808  in the third quarter of 1998. The rate of growth
in  management  fee revenue  was  greater  than the rate of growth in direct and
affiliated  assumed  premium of the  Exchange  because the  management  fee rate
charged the  Exchange  beginning  January 1, 1999 was 25%  compared to a rate of
24.25%  charged in the third quarter of 1998.  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%.  For the  year to date  period,  premiums  written
increased  1.8% to  $1,580,533,960  compared to  $1,552,805,527  written for the
first  nine  months  of 1998.  Premium  growth  continues  to be  modest  due to
previously  announced  pricing  actions in the  private  passenger  auto line of
insurance.  Policy growth for the first nine months of 1999 when compared to the
same period in 1998 was strong as policy  retention  rates and new policy growth
improved.  Policies in force  increased  4.7% to 2,659,174  for the period ended
September  30, 1999 from  2,539,444  policies in force at  September  30,  1998.
Policy  retention  (the  percentage of current  policyholders  that have renewed
their  policy) was 91.3% and 90.6% for the period ended  September  30, 1999 and
1998, respectively,  for private passenger auto and 90.0% and 89.4% for the nine
months ended  September 30, 1999 and 1998,  respectively,  overall for all lines
combined.

                                       11



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

Service  agreement  revenue  totaled  $3,792,303  and $3,944,646 for the quarter
ended September 30, 1999 and 1998,  respectively.  Service  agreement revenue is
derived from two sources.  First,  the Company is reimbursed by the Exchange for
providing   extended   payment   terms  on   policies   written  by  the  Group.
Reimbursements  totaled $1,623,263 for the three months ended September 30, 1999
compared to $2,143,513 during the same period in 1998. Second, service income is
received from the Exchange as compensation for the management and administration
of voluntary  assumed  reinsurance  from  non-affiliated  insurers.  The Company
receives a 7.0%  service  fee on the  premiums  from this  business.  These fees
totaled  $2,169,040 and $1,801,133 for the three months ended September 30, 1999
and  1998,  respectively  on  net  voluntary  assumed  reinsurance  premiums  of
$30,986,280 and $25,730,479 in the third quarter of 1999 and 1998, respectively.

For the nine months ended September 30, 1999 service agreement revenue increased
13.5% to  $11,225,977  from  $9,886,891.  Extended  payment term  reimbursements
decreased 1.8% to $5,068,653 from  $5,159,675,  while service  agreement  income
rose by 30.3% to $6,157,324.  Net voluntary assumed reinsurance premiums totaled
$88,861,773  and  $68,431,663  for the  first  nine  months  of 1999  and  1998,
respectively.

The cost of management  operations  increased 5.0% for the third quarter of 1999
to $97,962,068 from  $93,313,277  during the third quarter of 1998. For the nine
months ended  September 30, 1999 the cost of management  operations grew by 5.7%
to $290,427,431 compared to $274,686,379 for the same period in 1998.

Commissions are the largest component of the cost of management operations.  The
Company is responsible for the payment of commissions to the independent  Agents
who sell insurance products for the Company's subsidiaries and the Exchange, and
its subsidiary,  Flagship City Insurance Company. The Agents receive commissions
based on fixed  percentage  fee schedules  with  different  commission  rates by
product line of insurance.  Also included in commission expense are the costs of
promotional   incentives  for  Agents  and  Agent  contingency   awards.   Agent
contingency  awards  are  based  upon  the  underwriting  profitability  of  the
insurance  written and serviced by the Agent within the Erie Insurance  Group of
companies.

Commission  costs  totaled  $68,592,632  for the third  quarter of 1999,  a 6.0%
increase over the $64,704,256 reported in the third quarter of 1998. Commissions
grew by 5.8% to  $198,660,015  from  $187,761,899  recorded  for the first  nine
months of 1998.  Commission costs grew faster than the rate of growth in written
premiums due to increased  provisions for agent contingency awards and incentive
awards and an increase in the average  commission  rate. The provision for agent
contingency awards has increased due to excellent insurance underwriting results
experienced  in the past  several  years while the average  commission  rate has
increased due to a slight shift in the insurance  product mix to more commercial
and personal property lines of business from private passenger auto.

The cost of management operations excluding commission costs, increased $760,415
for the three months ended September 30, 1999 to $29,369,436.  Personnel  costs,
including salaries, employee benefits, and payroll taxes, are the second largest
component in the cost of operations,  after commissions. The Company's personnel
costs totaled  $17,730,694  for the three month period ended September 30, 1999,
an increase of $1,095,142 over the same period in 1998.

Analysis of Insurance Underwriting Operations

Insurance  underwriting  results are produced  from the  Company's  property and
casualty  insurance  subsidiaries,  Erie  Insurance  Company and Erie  Insurance
Company of New York,  which  together  assume a 5.5%  share of the  underwriting
results of the Erie Insurance  Group under an intercompany  reinsurance  pooling
arrangement.  Insurance underwriting operations incurred losses of $1,579,458 in
the third  quarter of 1999 compared to a loss of $96,709 in the third quarter of
1998. In the third quarter of 1999, premiums earned increased 3.7% to

                                       12



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

$29,449,004  compared to $28,387,446 for the same period in 1998.  Losses,  loss
adjustment  expenses and other  underwriting  expenses  incurred  increased at a
greater  rate  than  premiums  earned,  up 8.9% for the  third  quarter  of 1999
amounting  to  $31,028,462  compared to  $28,484,155  for the prior year's third
quarter.  Catastrophe  losses  were  $1,342,000  in the  third  quarter  of 1999
compared  to  $659,000  in the third  quarter  of 1998.  Losses  resulting  from
Hurricane Floyd were partly responsible for the increased  underwriting loss for
the three months ended September 30, 1999.  Losses from Hurricane Floyd amounted
to approximately  $1.1 million at the end of the third quarter or about $.01 per
share, after federal income taxes. For the nine months ended September 30, 1999,
the  Company  posted  an  underwriting   loss  of  $1,073,850   compared  to  an
underwriting gain of $1,024,049 for the same period in 1998.

The GAAP  combined  ratio for the  Company's  property  and  casualty  insurance
operations  increased to 105.4% for the three months  ended  September  30, 1999
compared  to a ratio of 100.3% for the same  period in 1998.  The GAAP  combined
ratio,  excluding  catastrophe  losses  was 99.7% for the  third  quarter  1999,
compared to 97.1% for the same period in 1998. On a year to date basis, the GAAP
combined  ratio  amounted  to 101.2% and 98.8% at  September  30, 1999 and 1998,
respectively.  The GAAP  combined  ratio  represents  the  ratio  of loss,  loss
adjustment,  acquisition,  and other underwriting  expenses incurred to premiums
earned.

Analysis of Investment Operations

Total revenue from investment  operations for the third quarter of 1999 improved
significantly to $16,449,582 from $11,847,165 in the third quarter of 1998. This
increase was driven by a $2,858,920 increase in realized gains on investments, a
$1,079,578  increase  in net  investment  income and a $663,919  increase in the
earnings  recognized  from the  Company's  21.63%  ownership of Erie Family Life
Insurance Company.  Total revenue from investment operations for the nine months
ended September 30, 1999 increased 29.1% to $47,397,211 from $36,717,852 for the
same  period in 1998.  This year to date  increase  resulted  from a  $5,893,576
increase in net realized gains on investments  and a $4,403,441  increase in net
investment income.


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
September  30, 1999,  the  Company's  investment  portfolio of  investment-grade
bonds,  common stock and preferred stock,  all of which are readily  marketable,
and cash and short-term  investments,  totaled $702 million,  or 46.3%, of total
assets.  These  resources  provide the  liquidity  the Company  requires to meet
demands on its funds.

At September 30, 1999,  94.5% of total  investments  consist of fixed maturities
and equity securities. Mortgage loans and other invested assets represented only
5.5%  of  total  investments  at that  date.  Mortgage  loans  and  real  estate
investments  have the  potential for higher  returns,  but also carry more risk,
including less liquidity and greater uncertainty in the rate of return.

The Company's investments are subject to certain risks,  including interest rate
and  reinvestment  risk.  Fixed  maturity and preferred  stock  security  values
generally  fluctuate  inversely with movements in interest rates.  The Company's
corporate  and  municipal  bond  investments  may contain  call and sinking fund
features which may result in early redemptions. Declines in interest rates could
cause  early  redemptions  or  prepayments  which  could  require the Company to
reinvest at lower rates.

                                       13



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


LIQUIDITY AND CAPITAL RESOURCES

Liquidity is a measure of the  Company'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 Erie  Insurance  Company's 5% and the Erie  Insurance
Company of New  York'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 Company pays commissions on premiums collected rather than written premiums.

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,  common stocks and short-term  investments.
Net cash flows  provided  by  operating  activities  for the nine  months  ended
September 30, 1999 and 1998, were $105,966,170 and $105,402,857, respectively.

Dividends  declared and paid to shareholders in the three months ended September
30, 1999 and 1998, totaled $7,919,212 and $7,255,444, respectively. 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  insurance  subsidiaries  to the  Company.  Dividends  from
subsidiaries are not material to the Company's cash flow.

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 September 30, 1999 of
$8,535,026 and at December 31, 1998 of $17,121,777.

The  National  Association  of  Insurance   Commissioners  (NAIC)  standard  for
measuring the solvency of insurance companies, referred to as Risk Based Capital
(RBC), is a method of measuring the minimum amount of capital appropriate for an
insurance company to support its overall business operations in consideration of
its size and risk profile. The RBC formula is used by state insurance regulators
as an early warning tool to identify,  for the purpose of initiating  regulatory
action,  insurance companies that potentially are inadequately  capitalized.  In
addition, the formula defines minimum capital standards that will supplement the
current  system of low fixed  minimum  capital  and  surplus  requirements  on a
state-by-state  basis.  At December  31,  1998,  the  Exchange,  its  subsidiary
Flagship City Insurance  Company and the Company's  property/casualty  insurance
subsidiaries' financial statements prepared under Statutory Accounting Practices
are all substantially in excess of levels that would require regulatory action.

At September 30, 1999 and December 31, 1998, the Company's  receivables from its
affiliates   totaled   $520,218,005  and   $489,913,986,   respectively.   These
receivables, primarily due from the Exchange, as a result of the management fee,
expense reimbursements and the intercompany reinsurance pool, potentially expose
the Company to concentrations of credit risk.

                                       14



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


STOCK REDEMPTION PLAN

The Erie Indemnity  Company Stock  Redemption Plan entitles estates of qualified
shareholders  to cause the Company to redeem shares of stock of the Company at a
price equal to the fair  market  value of the stock at time of  redemption.  The
redemption  amount is limited to an aggregation of: (1) an initial amount of $10
million  as of  December  31,  1995  and  (2)  beginning  in 1996  and  annually
thereafter,  an additional  annual amount as determined by the Board is its sole
discretion,  not to exceed  20% of the  Company's  net  income  from  management
operations  during the prior fiscal year.  This  aggregate  amount is reduced by
redemption  amounts paid.  However,  at no time shall the  aggregate  redemption
limitation exceed 20% of the Company's  retained  earnings  determined as of the
close of the prior year. In addition,  the plan limits the  repurchase  from any
single  shareholder's estate to 33% of total share holdings of such shareholder.
On April 27, 1999 the Board  approved an  increase in the  redemption  amount of
$19,190,347  to  $77,987,383.  As of  September  30,  1999,  no shares have been
redeemed under the Stock Redemption Plan.


STOCK REPURCHASE PLAN

At the December  16, 1998 regular  meeting of the Board of Directors of the Erie
Indemnity Company,  the Board approved a stock repurchase plan beginning January
1, 1999,  under which the Company may  repurchase  as much as $70 million of its
outstanding  Class A common stock  through  December  31, 2001.  The Company may
purchase  the shares from time to time in the open  market or through  privately
negotiated   transactions,   depending  on  prevailing   market  conditions  and
alternative uses of the Company's capital. In the third quarter of 1999, 503,469
shares were  repurchased  at a total cost of  $14,282,763 or an average price of
$28.37.  During the first nine months of 1999, 1,436,864 shares were repurchased
at a total cost of $39,710,078 or an average price of $27.64.


YEAR 2000 READINESS DISCLOSURE

Erie Indemnity Company and the property/casualty  insurance companies it manages
are dependent on  electronic  processing  and  information  systems,  automation
technology and certain outside parties to conduct  business.  Like all companies
with such  dependencies,  the  Company is  continually  faced  with  significant
decisions and  technology  challenges.  Among these  challenges is the so-called
"Year 2000 Issue," the  inability of many  computer  systems to recognize  dates
beginning  with the year 2000 and  beyond.  The Year 2000 Issue is perhaps  more
pervasive  than any previous  risk  management  issue faced by businesses of all
types.  To  effectively  manage the risks  associated  with the Year 2000 Issue,
management  has taken  measures  over the past six years  designed to reduce the
Company's potential for business interruption.  References to the Company in the
description  below,  including cost information,  pertain to the Company and the
property/casualty insurance companies under its management.

The effect of the Year 2000 Issue cannot be measured exactly with certainty; any
forecasts  about the effect of the Year 2000 Issue and  remediation  projections
are  necessarily  forward-looking  statements  and are  subject to the risks and
uncertainties noted on page 18.

                                       15




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

Company's State of Readiness

Exposure  to systems  failure is a risk faced by the Company  every day.  Unlike
these every day risks, the date change to the Year 2000 is predictable.  Efforts
to  mitigate  the   Company's   exposure   through   effective   identification,
remediation,  testing  and  contingency  planning  are  organized  and have been
conducted on all major business processes to minimize the risks.

To assure that the Company  effectively  addressed this risk,  management put in
place a structure that provides oversight of Year 2000 project activities, which
were  conducted  within the major  business  units of the Company.  Oversight by
Executive and Senior  Management  was  facilitated  through a dedicated  project
office.  This office, (the Y2K Office) worked in consultation with each business
unit to assure  consistency  and adequacy of risk  management  activities and to
collect companywide project status and cost information.

Within each  business  unit,  each key business  process was evaluated to assure
that  underlying  systems and components  exposed to potential Year 2000 failure
were  appropriately  identified  and  addressed.  Underlying  system  components
include  internal  operating  systems  (hardware and  software),  infrastructure
elements   including   non-information   technology   components   and  systems,
communications systems and devices, internally developed mainframe applications,
personal  computer  hardware and  software,  external  parties and providers and
peripheral devices.

Each underlying  component  supporting key business processes was identified and
mission critical business processes were prioritized  during 1998.  Priority was
assigned  based on the  relative  importance  of the  component  to the business
process and based on the  importance of the business  process  relative to other
business processes.

Efforts to remediate  non-compliant  internal components  (principally mainframe
applications)  began in the mid-1990's as a routine part of systems  development
and  maintenance.  Remediation  of  the  Company's  mainframe  applications  was
completed and component testing was conducted during the first quarter of 1999.

To  supplement  component  testing and to provide a greater  degree of assurance
that business  functions will be uninterrupted,  Year 2000 simulation testing on
the full  insurance  operations  system was performed  during March and April of
1999  and  was  completed  April  30,  1999.   Full  systems  testing   included
simultaneous  testing of underlying  components  necessary to the support of key
insurance  operations  business  processes.  Testing  environments  that closely
approximate  operating  environments for mainframe and LAN-based PC applications
were  developed  for use during  this  testing.  The  results of testing did not
indicate that key business  processing  applications will encounter any material
problems in the year 2000 due to the  inability to  recognize  dates in the year
2000.

Certain administrative  systems (non-insurance  operations) which operate in LAN
based PC  environments  also  underwent Year 2000  simulation  testing which was
completed  at the end of July,  1999.  These  systems  are vendor  certified  as
compliant;  however,  management believed the presence of certain customizations
made testing prudent. Test results; however, indicated no material problems.

The Y2K Office conducts  ongoing  monitoring of key external  parties  including
utility  suppliers,  voice  and  data  communications  providers  and  financial
institutions.   Where  possible  and  practicable,   focused  testing  has  been
accomplished with these parties. No matter has come to our attention  concerning
the state of readiness  of these key third  parties  that causes  management  to
believe any of these parties will be unable to provide continuous service to the
Company.

                                       16



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

During the second quarter of 1999, each business unit developed contingency
plans designed to respond to potential  component or total systems failure.  The
plans incorporated a variety of back up processes  some of which are  automated,
some manual. The plans provide that several operating areas accelerate work into
1999 or postpone work into later January 2000, where possible. Provisions for
back up capabilities on services  provided by key third parties are also
included in the plans where feasible.

With the  approval  of the plans by  Executive  Management  in July,  1999,  the
Company  began  carrying  out the steps  necessary  to support the back up plans
during the third quarter.  These steps included the  orientation and training of
employees  integral  to the  plan as well as the  procurement  of  supplies  and
equipment necessary to conduct business in the back up environment,  should that
become necessary. Orientation and training is targeted for completion by October
31, 1999.

Cost to Address Year 2000 Issues

Prior to 1998,  the Company did not  establish a specific  budget to address the
Year 2000  Issue.  By  including  Year 2000  changes in the scope of each system
development and maintenance  project, the Year 2000 Issue became an extension of
all system  projects.  It is  estimated  that through  September  30, 1999 costs
incurred for specific Y2K activities including programming,  testing, integrated
test  planning,   contingency  plan  development  and   administrative   efforts
approximate  $2.4 million.  This estimate  includes the cost of internal efforts
based on salary and benefit  rates for  personnel  engaged in these  activities.
Future costs will be incurred as contingency plan testing continues during 1999.

Management  believes  that  the  cost  to  complete   contingency  planning  and
administrative  support will  approximate  $100,000  during the remaining  three
months of 1999 based on the project plans for these  activities.  Costs incurred
to replace non-compliant software and hardware during 1999 have not been and are
not expected to be significant.

Risk of the Company's Year 2000 Issues

The proper  functioning of the Company's  computer  systems and  applications is
critical to the continued operations of the Company. By addressing the Year 2000
Issue over  several  years in the  ordinary  course of  business,  the costs and
uncertainty associated with it have been reduced significantly.  Management does
not believe that critical  business  operations of the Company will be adversely
affected to any significant degree by the Year 2000 Issue.

It is possible  that certain key external  parties will certify their systems as
year 2000  compliant  when in fact they are not. The inability of the Company to
respond to  uncontrollable  circumstances  remains a concern.  For  example,  if
numerous key third parties are unable to support the  operations of the Company,
operations  could be adversely  affected.  The Company,  as part of overall risk
management,  has prepared contingency plans to respond,  where feasible,  to the
possibility  of key third party  failure(s).  Management  does not believe  that
these scenarios have a greater than remote possibility of occurrence.

                                       17




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

Company's Contingency Plans if a Vendor or the Company Fail to Address Year
2000 Issues

This risk described above has been addressed through contingency  planning.  The
level of contingency  planning is commensurate  with the relative  importance of
the external  party to the  operations of the Company and the relative risk that
the party will be unable to operate  satisfactorily  in 2000.  Such  contingency
plans have been developed and will be tested during the first half of the fourth
quarter 1999.

The statements containing the beliefs of management about the Company's state of
readiness for Year 2000 Issues are necessarily  forward-looking  statements that
involve risks and uncertainties.  These risks and uncertainties  include but are
not limited to:  human or  mechanical  errors in  correcting  Year 2000  Issues;
incorrect  or  improper  (intentional  or  otherwise)  representations  by third
parties as to their  compliance  or  remediation  efforts;  the failure of third
parties to follow  through on their  remediation  efforts;  and the inability to
identify and/or locate processing chips that are subject to Year 2000 problems.





"Safe Harbor"  Statement Under the Private  Securities  Litigation Reform Act of
1995:  Statements  contained herein expressing the beliefs of management such as
those contained in the "Financial  Condition - Investments",  and the "Liquidity
and Capital  Resources"  sections hereof, and the other statements which are not
historical  facts contained in this report are forward  looking  statements that
involve risks and uncertainties.  These risks and uncertainties  include but are
not limited to:  legislative,  judicial and  regulatory  changes,  the impact of
competitive  products and pricing,  product  development,  geographic  spread of
risk, weather and weather-related  events,  other types of catastrophic  events,
securities   markets   fluctuations,    and   technological   difficulties   and
advancements.


                                       18




PART II. OTHER INFORMATION

Item 1.   Legal Proceedings

The H.O.  Hirt Trusts  collectively  own 2,340 shares of the  Company's  Class B
Common Stock, which has the exclusive right to vote in the election of directors
of the Company.  Since such shares represent 76.22% of the outstanding  share of
the Company Class B Common Stock, the vote of the H.O. Hirt Trusts is sufficient
to determine the outcome of any election of directors.  The trustees of the H.O.
Hirt  Trusts  are F.  William  Hirt,  Chairman  of the Board of the  Company,  a
director of the Company,  a beneficial  owner of more that 10% of the  Company's
outstanding  Class A Common Stock and a beneficiary  of one of the two H.O. Hirt
Trusts;  his sister,  Susan Hirt Hagen, a director of the Company,  a beneficial
owner of more than 10% of the Company's  outstanding  Class A Common Stock and a
beneficiary  of the other  H.O.  Hirt  Trust and  Mellon  Bank,  N.A.  Under the
provisions of the H.O. Hirt Trusts,  the shares of the company's  Class B Common
Stock held by the H.O.  Hirt Trusts are to be voted as directed by a majority of
the three trustees.

Under the  Pennsylvania  Insurance  Company Law and the Company's  By-laws,  the
candidates for the election as directors of the Company are to be nominated by a
committee  consisting solely of persons who are not officers or employees of the
Company or of any entity controlling, controlled by or under common control with
the Company and who are not beneficial  owners of a controlling  interest in the
voting securities of the Company. On March 11, 1998, the Nominating Committee of
the Company's Board of Directors nominated 12 persons as candidates for election
as directors of the Company at the  Company's  April 28, 1998 annual  meeting of
shareholders.  The 12 persons  nominated  did not include  Thomas B. Hagen,  the
husband of Susan Hirt Hagen,  as a candidate  for  election as a director of the
Company at such annual meeting.  Thomas B. Hagen had served as a director of the
Company since 1979.

On April 2, 1998, Susan Hirt Hagen, a director, filed duplicate petitions in the
Orphans'   Court  Division  of  the  Court  of  Common  Pleas  of  Erie  County,
Pennsylvania (the "Court") seeking the removal of Mellon Bank N.A. ("Mellon") as
a co-trustee of the H.O. Hirt Trusts. The principal basis for the alleged relief
was the  allegation  that  Mellon,  as the owner of an insurance  agency,  was a
competitor of the Company. Among the relief requested by Susan Hirt Hagen in the
petitions was the grant of a preliminary  injunction  against Mellon from voting
the Class B Common  Stock held by the H.O.  Hirt  Trusts for the  purpose of the
election  of  directors  at the  Company's  April 28,  1998  Annual  Meeting  of
Shareholders.  Because of the potential  substantial  harm to the Company if the
preliminary injunction was granted, the Company filed a petition to intervene in
the preliminary injunction proceedings which the Court granted on April 21, 1998
and an order denying Susan Hirt Hagen's request for a preliminary injunction. On
April 28, 1998, the Company's 1998 Annual  Meeting of  Shareholders  was held as
scheduled and each of the  candidates  for election as a director of the Company
named in the Company's  April 1, 1998 proxy  statement was elected as a director
of the Company with the affirmative votes of Mellon and F. William Hirt as a
majority of the trustees of the H.O. Hirt Trusts.

On June 3, 1998, the Company, because of its substantial interest in the outcome
of any matter  involving a change in Mellon's status as a co-trustee of the H.O.
Hirt  Trusts,  petitioned  the Court to  intervene  in the  trial of the  issues
remaining  under Susan Hirt Hagen's  petitions to remove Mellon as a co-trustee.
On June 24, 1998,  the Court  denied the  Company's  petition,  and, on July 13,
1998,  the  Company  appealed  the  Court's  denial  to the  Superior  Court  of
Pennsylvania.  On August 5, 1998,  Susan Hirt Hagen,  a director of the Company,
filed a motion with the Superior  Court of  Pennsylvania  to quash the Company's
appeal. On August 17, 1998, the Company filed its response to Susan Hirt Hagen's
motion to quash the Company's appeal. On October 19, 1998, the Superior Court of
Pennsylvania  denied  without  prejudice  Susan Hirt Hagen's motion to quash the
Company's appeal, and the Superior Court of Pennsylvania  established a schedule
for the submission of briefs on the merits of the Company's appeal.

                                       19




Item 1.   Legal Proceedings (Continued)

During June and July 1998, substantial discovery took place involving Susan Hirt
Hagen's petitions to remove Mellon as co-trustee.  Preceding the scheduled trial
date of July 30, 1998,  discussions  took place  between  counsel for Mellon and
counsel for Susan Hirt Hagen  concerning a possible  basis for settlement of the
pending  litigation.  These discussions  involved the circumstances  under which
Mellon might resign as co-trustee of the H.O. Hirt Trusts and the  establishment
of  procedures  pursuant to which a successor  trustee would be appointed by the
Court or by agreement of Susan Hirt Hagen and F. William  Hirt.  After a hearing
conducted on July 30, 1998, the Court by letter advised  counsel for all parties
that the Court would not approve the settlement proposal that had been presented
during the July 30, 1998 hearing,  and that Mellon was to advise the Court on or
before August 21, 1998 whether a revised settlement  proposal would be submitted
or whether the petitions to remove Mellon as co-trustee  should be scheduled for
trial by the Court for some later unspecified date.

On August 4, 1998,  the Company filed a further  petition with the Court seeking
the right to  intervene  in the  proceedings  insofar as the  proceedings  would
entail the possible approval of any settlement of the petitions to remove Mellon
as co-trustee or the  appointment of a successor  trustee to Mellon.  On October
21, 1998,  Mellon  submitted  to the Court a Petition to Resign  Pursuant to and
upon the Fulfillment of Certain Conditions Precedent (the "Mellon Petition"). On
October 29,  1998,  the Court  conducted  a hearing at which  time,  among other
things,  the  Court  heard  testimony  from two  potential  successor  corporate
trustees to Mellon, each of which potential  successors (either Bankers Trust or
Bank  Boston),  the Court was advised,  had the  approval of Mellon,  Susan Hirt
Hagen and F. William Hirt. During that same hearing, the Court indicated that it
would  accept  the  Mellon  Petition  and  would  in the  future  enter an order
providing for the granting of the Mellon Petition, in conjunction with a further
hearing on the matter of the appointment of a successor corporate co-trustee and
the final Court approval thereof.  On November 2, 1998, the Court scheduled such
a further hearing for January 6, 1999.

On January 6, 1999, with the concurrence of all parties,  the Court accepted the
resignation of Mellon as co-trustee of the H.O.  Trusts and released Mellon from
all further  obligations with respect to the H.O. Hirt Trusts. On the same date,
the Court appointed  Bankers Trust as the successor  co-trustee of the H.O. Hirt
Trusts.  On January 26, 1999, the Court  assessed  $637,500 in costs incurred by
Mellon in connection with the removal litigation against Susan Hirt Hagen.

On March 3,  1999  Bankers  Trust  filed  with the  Court a  Petition  to Accept
Resignation  of Trustee (the  "Bankers  Trust  Petition") in which Bankers Trust
requested the Court that its  resignation  as corporate  Co-Trustee of the H. O.
Hirt Trusts be accepted and a successor corporate Trustee be appointed. On March
4, 1999 the Court appointed Judge William R. Cunningham to serve in the Orphans'
Court to preside over the matter of the Bankers  Trust  Petition,  and a hearing
was  fixed  for May 7,  1999.  On or about May 6,  1999  Bankers  Trust  filed a
petition for Citation to Show Cause why Declaratory Relief Should not be Granted
("Bankers Trust  Declaratory  Action  Petition").  The Bankers Trust Declaratory
Action  Petition seeks a  determination  by the Court whether a provision of the
Pennsylvania Insurance Company Law, Section 40 P.S.  ss.991.1405(c)(4)  provides
the exclusive  means by which persons may be nominated and elected to the Board,
or  whether  the  Trustees  have the  power to  nominate  and elect to the Board
persons other than those designated by the Nominating Committee.

On May 7, 1999 the Court issued an Order  approving the  resignation  of Bankers
Trust  Company as the  corporate  Trustee  effective  upon the entry of an Order
appointing a successor  corporate Trustee.  Also on May 7, 1999 the Court issued
an Order  setting a schedule for the filing and  determination  of objections to
the Bankers Trust Declaratory Action Petition, indicating that any objections to
the  Petition  must be  filed  on or  before  May  25,  1999;  responses  to the
objections  must be filed on or  before  June 15,  1999;  and the Court set Oral
Argument on any  objections  and  responses  on June 29,  1999.  Thereafter,  if
necessary,  a Hearing on the merits of the Declaratory  Action Petition would be
held on July 28, 1999.


                                       20




Item 1.   Legal Proceedings (Continued)

On June 16,  1999,  Susan Hirt Hagen  filed with the Court a motion for leave to
amend  the  response  she had  filed to the  Petition,  so as to  assert a claim
against  the  Company  in the  nature of a request  for a  permanent  injunction
against certain Bylaw amendments adopted by the Company effective June 15, 1999.

On June 29,  1999,  the Court heard oral  argument on the  objections  which the
Company and F. William Hirt filed to the Petition.  On July 15, 1999,  the Court
entered its Order and Opinion which sustained the objections to the Petition and
dismissed without  prejudice the Petition,  and also dismissed without prejudice
Susan Hirt Hagen's Motion to Amend.

Item 5.  Other Information

Election of Directors.
- ----------------------

At its regularly  scheduled  quarterly Board Meeting held on September 13, 1999,
the Board of Directors of the Company, in accordance with the Company's By-Laws,
increased  the number of Directors to 13 from 11 and elected 3 new  Directors to
fill the new  positions  as well as a  position  created  by the  retirement  of
Director Edmund J. Mehl.  Director Mehl had served on the Board of Directors for
30 years and retired under the Board's general retirement policy.

Elected to the Board were Gwendolyn S. King who from 1992-1999  served as Senior
Vice  President  and Head of Corporate and Public  Affairs for the  Philadelphia
Electric  Company.  Prior to that time,  from  1989-1992,  Ms.  King served as a
Commissioner  for the U.S.  Social  Security  Administration.  Also  elected was
Martin J.  Lippert  who since  1997 has  served as the Vice  Chairman  and Chief
Information  Officer of Systems and Technology for Royal Bank of Canada where he
also serves a Executive  Vice  President.  From  1981-1997 Mr. Lippert served in
various management positions with Mellon Bank,  Pittsburgh,  Pennsylvania.  Also
elected was Robert C. Wilburn who has retired as President  and Chief  Executive
Officer of the Colonial Williamsburg  Foundation where he served from 1992 until
his  retirement.  Prior to that time,  he served as  President  of the  Carnegie
Institute  Library of Pittsburgh  from  1984-1992.  Mr.  Wilburn is currently an
adjunct professor at Carnegie Mellon University.

Changes to By-Laws - Shareholder Proposals
- ------------------------------------------
               A.      Deadline for Submitting Shareholder Proposals to the
                       Company for Inclusion in the Company's Proxy Statement
                       Relating to the Company's 2000 Annual Meeting of
                       Shareholders Pursuant to and in Compliance with SEC
                       Rule 14a-8.

                           Any shareholder who, in accordance with and subject
to the provisions of Rule 14a-8 of the proxy  rules of the  Securities  and
Exchange  Commission,  wishes  to submit a proposal for  inclusion in the
Company's  proxy  statement  for its 2000 Annual Meeting of  Shareholders  must
deliver such proposal in writing to the Company's Secretary at the Company's
principal  executive  offices at 100 Erie  Insurance Place, Erie, Pennsylvania
16530, not later than December 1, 1999.

               B.      Requirements  Under the  Company's  By-laws  for  Advance
                       Notice to the  Company  of  Shareholder  Proposals  to be
                       Presented  at  the  Company's   2000  Annual  Meeting  of
                       Shareholders Otherwise than Pursuant to and in Compliance
                       with SEC Rule 14a-8.

                           The Company amended Section 2.07 of its By-laws
relating to shareholder proposals.  The following  description  of Section 2.07
as so amended is a  materially  complete summary  of Section  2.07 as so
amended.  Reference  is made,  however,  to the complete  text of Section  2.07
as  included  in  Exhibit  3.4 to this Form 10-Q Quarterly  Report  and  such
summary  is  qualified  in its  entirety  by  such reference.

                                       21


                           Pursuant to amended Section 2.07 of the Company's
By-Laws, if a shareholder desires to present at the 2000 Annual Meeting of
Shareholders  (i) a proposal  relating to candidates for election as directors
by shareholders or (ii) a proposal relating to other than nominations for and
election of directors, otherwise than pursuant to Rule 14a-8 of the proxy rules
of the Securities and Exchange Commission, such shareholder must comply with the
provisions for shareholder  proposals set forth in the By-Laws which are
summarized  below.  Written notice of any such proposal containing  the
information  required  under  such  By-Law  provisions  must be delivered
during  the  period  commencing  on  December  1, 1999 and  ending on
December 31, 1999 to the following address:

                           (i)      Written notice of a proposal relating to
candidates for election as directors by shareholders  must be  delivered in
person,  by first class  United  States mail postage  prepaid or by reputable
overnight  delivery  service to the Nominating Committee  of the Board of
Directors  of the  Company to the  attention  of the Company's  Secretary at the
Company's  principal  executive  offices at 100 Erie Insurance Place, Erie,
Pennsylvania 16530; and

                           (ii) Written  notice of a proposal  relating to other
than candidates for election as directors by  shareholders must be  delivered in
person,  by first class United States mail postage prepaid or by reputable
overnight  delivery  service to the Board of Directors of the Company to the
attention of the Company's Secretary at the Company's  principal  executive
offices at 100 Erie Insurance Place,  Erie, Pennsylvania 16530.

                  (a)      Shareholder Proposals Relating to Candidates for
Election as Directors by Shareholders.

                           A proposal by a shareholder of a candidate for
election by shareholders as a director at any meeting of  shareholders at which
directors are to be elected may be made by notice in  writing,  delivered  in
person or by first class  United  States mail postage prepaid or by reputable
overnight  delivery service,  to the Nominating Committee  of the Board of
Directors  of the  Company to the  attention  of the Secretary of the Company at
the principal office of the Company, within the time limits specified herein.

                           In the case of an annual meeting of shareholders, any
such written proposal of a candidate must be received by the Nominating
Committee not less than 90 calendar days nor more than 120 calendar  days before
the first  anniversary  of the date on which the Company  first  mailed its
proxy  statement to  shareholders  for the annual meeting of shareholders in the
immediately  preceding year;  provided,  however, that in the case of an annual
meeting of shareholders  that is called for a date which is not within 30
calendar days before or after the first  anniversary date of the annual meeting
of  shareholders  in the  immediately  preceding year, any such written
proposal must be received by the Company's  Board of Directors not less than
five business days after the date the Company shall have mailed notice to its
shareholders  that an annual  meeting  of  shareholders  will be held or
issued a press release, filed a periodic report with the Securities and Exchange
Commission or otherwise publicly  disseminated  notice that an annual meeting of
shareholders will be held.

                           In the case of a special meeting of shareholders, any
such written proposal of a candidate must be received by the Nominating
Committee within five business days after the earlier  of  the  date  that  the
Company  shall  have  mailed  notice  to  its shareholders  that a special
meeting of  shareholders  will be held or issued a press  release,  filed a
periodic  report  with  the  Securities  and  Exchange Commission or otherwise
publicly  disseminated  notice that a special meeting of shareholders will be
held.

                           Such written proposal of a candidate must set forth
(A) the name and address of the shareholder  who  intends  to make the proposal,
(B) the name,  age,  business address and, if known,  residence  address of each
person so  proposed,  (C) the principal  occupation or employment of each person
so proposed for the past five years,  (D) the number of shares of capital  stock
of the  Company  beneficially owned within the meaning of  Securities  and
Exchange  Commission Rule 13d-1 by each person so proposed and the earliest date
of acquisition of any such capital stock, (E) a description of any arrangement
or understanding between each person so proposed and the proposing shareholder
with respect to such person's proposed candidate for election as a director by
shareholders  and actions to be proposed or taken by such person as a director,
(F) the written consent of each person so proposed to serve as a director if
nominated  and elected as a director and (G) such other information regarding
each such person as would be required under the proxy  solicitation rules of the
Securities and Exchange  Commission if proxies were to be solicited for the
election as a director of each person so proposed.

                                       22


                           If a written proposal of a candidate submitted to the
Nominating Committee fails, in the reasonable  judgment of the  Nominating
Committee,  to contain the  information specified in the immediately preceding
paragraph or is otherwise deficient,  the Chairperson of the  Nominating
Committee  shall,  as promptly as is practicable under the  circumstances,
provide  written  notice to the  shareholder  of such failure or deficiency in
the written proposal of nomination and such shareholder shall have five business
days from  receipt of such notice to submit a revised written  proposal of a
candidate that corrects such failure or deficiency in all material respects.

                  (b)      Shareholder Proposals Relating to Other Than
Candidates for Elections as Directors by Shareholder.

                           A  shareholder  of the  Company  may  bring a  matter
(other than a proposal to the Nominating Committee  of a candidate  for election
as a Director by  shareholders  which is covered by  subsection  (a) of Section
2.07 of the By-laws)  before a meeting of shareholders  only if (A) such matter
is a proper matter for shareholder  action and such shareholder shall have
provided notice in writing,  delivered in person or by first class United States
mail postage  prepaid or by reputable  overnight delivery service, to the
Secretary of the Company at the principal office of the Company, within the time
limits specified herein or (B) the shareholder complies with the  provisions  of
Rule 14a-8 under the  Securities  Exchange  Act of 1934 relating to inclusion of
shareholder proposals in the Company's proxy statement.

                           In the case of an annual meeting of shareholders, any
such written notice of presentation of a matter must be received  by the
Secretary  of the Company not less than 90 calendar  days nor more than 120
calendar days before the first  anniversary  of the date on which the Company
first mailed its proxy  statement to  shareholders for the annual  meeting  of
shareholders  in the  immediately  preceding  year; provided, however, that in
the case of an annual meeting of shareholders that is called for a date which is
not within 30 calendar days before or after the first anniversary  date of the
annual  meeting  of  shareholders  in the  immediately preceding  year, any such
written  notice of  presentation  of a matter must be received by the  Secretary
of the Company  within five  business  days after the earlier of the date the
Company  shall have mailed  notice to its  shareholders that an annual  meeting
of  shareholders  will be held,  issued a press release, filed a periodic report
with the Securities and Exchange Commission or otherwise publicly  disseminated
notice that an annual  meeting of  shareholders  will be held.

                           In the case of a special meeting of shareholders, any
such written notice of presentation of a matter  must be  received  by the
Secretary  of the  Company  within  five business days after the earlier of the
date the Company shall have mailed notice to its shareholders  that a special
meeting of shareholders will be held, issued a press  release,  filed a periodic
report  with the  Securities  and  Exchange Commission or otherwise publicly
disseminated  notice that a special meeting of shareholders will be held.

                           Such written notice of presentation of a matter shall
set forth information regarding such matter  equivalent  to the  information
regarding  such  matter  that  would be required  under the proxy  solicitation
rules of the  Securities  and  Exchange Commission  if proxies were  solicited
for  shareholder  consideration  of such matter at a meeting of shareholders.

                           If a written notice of presentation of a matter
submitted to the Company's Board of Directors fails, in the reasonable judgment
of the Company's Board of Directors, to contain the information specified in the
immediately  preceding paragraph or is otherwise  deficient,  the  Chairperson
of the Company's  Board of Directors shall, as promptly as is practicable  under
the  circumstances,  provide written notice to the shareholder who submitted the
written notice of presentation of a matter of such failure or deficiency in the
written notice of  presentation of a matter and such  shareholder  shall have
five business days from receipt of such notice to submit a revised  written
notice  of  presentation  of a matter  that corrects such failure or deficiency
in all material respects.

                                       23


                           Only matters submitted in accordance with the By-Law
provisions summarized herein shall be eligible for  presentation of such meeting
of  shareholders,  and any matter not submitted to the Company's Board of
Directors in accordance with such provisions shall not be considered or acted
upon at such meeting of shareholders.


Item 6.  Exhibits and Reports on Form 8-K

Exhibit 3.4 - Amendement and Restatement of Company By-Laws dated August 16,1999

Exhibit 27 - Financial Data Schedule

All other exhibits for which provision is made in the applicable accounting
regulation of the Securities and Exchange Commission are not required under the
related instructions or are applicable, and therefore, have been omitted.

The Company did not file any reports on Form 8-K during the  three-month  period
ended September 30, 1999.

                                       24




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:  October 27, 1999                  \s\   Stephen A. Milne
                                      (Stephen A. Milne, President & CEO)


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



                                       25