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

 (Mark One)
[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

                      For the quarter ended March 31, 2003
                                       OR
[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

           For the transition period from ____________ to ____________
                      Commission File Number  000-29829

                          PACIFIC FINANCIAL CORPORATION
             (Exact name of registrant as specified in its charter)

                 Washington                              91-1815009
      (State or other jurisdiction of          (IRS Employer Identification No.)
       incorporation or organization)

                             300 East Market Street
                         Aberdeen, Washington 98520-5244
                                 (360) 533-8870

               (Address, including zip code, and telephone number,
        including area code, of Registrant's principal executive offices)

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days:   Yes X   No

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

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

           Title of Class                       Outstanding at March 31, 2003
           --------------                       -----------------------------
 Common Stock, par value $1.00 per share              2,512,659 shares



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

                                      -1-




                                TABLE OF CONTENTS

PART I      FINANCIAL INFORMATION                                           3

ITEM 1.     FINANCIAL STATEMENTS                                            3

            CONDENSED CONSOLIDATED BALANCE SHEETS
            MARCH 31, 2003 AND DECEMBER 31, 2002                            3

            CONDENSED CONSOLIDATED STATEMENTS OF INCOME
            THREE MONTHS ENDED MARCH 31, 2003 AND 2002                      4

            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
            THREE MONTHS ENDED MARCH 31, 2003 AND 2002                      5

            CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
            THREE MONTH PERIODS ENDED MARCH 31, 2003 AND 2002               6

            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS            7

ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
            CONDITION AND RESULTS OF OPERATIONS                            10

ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
            MARKET RISK                                                    14

ITEM 4.     CONTROLS AND PROCEDURES                                        14

PART II     OTHER INFORMATION                                              14

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS            15

ITEM 5.     OTHER INFORMATION                                              15

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

            SIGNATURES AND CERTIFICATIONS                                  16


                                      -2-






                         PART I - FINANCIAL INFORMATION

                          ITEM 1 - FINANCIAL STATEMENTS

Condensed Consolidated Balance Sheets
(Dollars in thousands)

Pacific Financial Corporation
March 31, 2003 and December 31, 2002
                                               March 31,            December 31,
                                                 2003                   2002
                                              (Unaudited)
Assets
      Cash and due from banks                  $ 6,943                 $ 8,473
      Interest bearing balances with banks         664                     373
      Federal funds sold                         8,580                     ---
      Investment securities available for sale  51,690                  52,230
      Investment securities held-to-maturity    10,035                  10,362
      Federal Home Loan Bank stock, at cost        881                     866
      Loans held for sale                          ---                     286

      Loans                                    187,045                 185,504
      Allowance for credit losses                2,354                   2,473
                                              --------                --------
      Loans, net                               184,691                 183,031

      Premises and equipment                     3,766                   3,850
      Foreclosed real estate                     1,058                     686
      Accrued interest receivable                1,640                   1,493
      Cash surrender value of life insurance     5,971                   5,898
      Other assets                               1,121                     986
                                              --------                --------

Total assets                                  $277,040                $268,534
                                              ========                ========

Liabilities and Shareholders' Equity
      Deposits:
        Non-interest bearing                  $ 41,424                $ 40,084
        Interest bearing                       193,934                 185,170
                                              --------                --------
      Total deposits                           235,358                 225,254

      Accrued interest payable                     287                     318
      Short-term borrowings                        ---                   1,800
      Long-term borrowings                      13,500                  11,000
      Other liabilities                          2,000                   5,479
                                              --------                --------
      Total liabilities                        251,145                 243,851

Shareholders' Equity
      Common Stock (par value $1);  authorized:  2,513                   2,513
       25,000,000 shares; issued
       March 31,2003-2,512,659 shares;
      December 31, 2002-2,512,659 shares
      Additional paid-in capital                 9,839                   9,839
      Retained earnings                         12,726                  11,614
      Accumulated other comprehensive income       817                     717
                                              --------                --------
      Total shareholders' equity                25,895                  24,683
                                              --------                --------
Total liabilities and shareholders' equity    $277,040                $268,534
                                              ========                ========

                                      -3-


Condensed Consolidated Statements of Income
Three months ended March 31, 2003 and 2002
(Dollars in thousands, except per share)
                                            2003        2002
                                         (UNAUDITED) (UNAUDITED)
Interest Income
Loans                                      $3,250      $3,294
Securities held to maturity:
 Taxable                                       73         ---
 Tax exempt                                    48          62
 Securities available for sale:
Taxable                                       431         360
Tax-exempt                                    117         146
Deposits with banks
 and federal funds sold                         3          18
                                           ------      ------
Total interest income                       3,922       3,880

Interest Expense
Deposits                                      790         938
Other borrowings                              109          33
                                           ------      ------
Total interest expense                        899         971

Net Interest Income                         3,023       2,909
Provision for credit losses                   ---         954
                                           ------      ------
Net interest income after provision
   for credit losses                        3,023       1,955
Non-interest Income
Service charges                               250         234
Mortgage loan origination fees                 22         ---
Gain (loss) on sale of foreclosed real estate  (8)        (17)
Gain on sale of investments                     4         ---
Other operating income                        176         237
                                           ------      ------
Total non-interest income                     444         454

Non-interest Expense
Salaries and employee benefits              1,140         990
Occupancy and equipment                       238         234
Other                                         532         595
                                           ------      ------
Total non-interest expense                  1,910       1,819
Income before income taxes                  1,557         590
Provision for income taxes                    445         182
                                           ------      ------
Net Income                                 $1,112      $  408
                                           ======      ======

Earnings per common share:
Basic                                        $.44        $.16
Diluted                                       .44         .16
Average shares outstanding:
Basic                                   2,512,659   2,491,629
Diluted                                 2,534,640   2,515,376


                                      -4-



Condensed Consolidated Statements of Cash Flows
Three months ended March 31, 2003 and 2002
(Dollars in thousands)


                                                              2003                    2002
                                                            (UNAUDITED)             (UNAUDITED)

OPERATING ACTIVITIES
                                                                                  
Net income                                                   $  1,112                 $   408
Adjustments to reconcile net income to net cash
   provided by operating activities:
   Provision for credit losses                                    ---                     954
   Depreciation and amortization                                  105                     108
   Stock dividends received                                       (14)                    (57)
   Proceeds of loans held for sale                                286                     ---
   Gain on sale of investment securities                           (4)                    ---
   Loss on sale of foreclosed real estate                           8                     ---
   Increase in accrued interest receivable                       (147)                   (165)
   Decrease in accrued interest payable                           (31)                    (38)
   Write-down of foreclosed real estate                           119                     288
   Other                                                         (274)                    176
                                                               -------                 ------

   Net cash provided by operating activities                    1,160                   1,674

INVESTING ACTIVITIES
   Net increase in federal funds                               (8,580)                 (4,495)
   Increase in interest bearing
     deposits with banks                                         (291)                   (647)
   Purchase of securities held to maturity                       (390)                    ---
   Purchase of securities available for sale                   (4,423)                 (2,163)
   Proceeds from maturities of investments held to maturity       697                      30
   Proceeds from sales of securities available for sale         2,994                     ---
   Proceeds from maturities of
     securities available for sale                              2,055                   1,503
   Net increase in loans                                       (2,669)                 (2,707)
   Additions to foreclosed real estate                            (18)                    ---
   Proceeds from sales of foreclosed real estate                  534                     ---
   Additions to premises and equipment                            (11)                    (14)
                                                               -------                 -------

   Net cash used in investing activities                      (10,102)                 (8,493)

FINANCING ACTIVITIES
   Net increase in deposits                                    10,104                   5,033
   Net decrease in short-term borrowings                       (1,800)                    ---
   Proceeds from issuance of long-term debt                     2,500                   4,000
   Payment of dividends                                        (3,392)                 (3,289)
                                                               -------                 -------
   Net cash provided by financing activities                    7,412                   5,744

   Net decrease in cash and due from banks                   $ (1,530)                $(1,075)

CASH AND DUE FROM BANKS
   Beginning of period                                         $8,473                 $10,231

   End of period                                               $6,943                 $ 9,156

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
   Cash payments for:
     Interest                                                $    930                 $ 1,009
     Income Taxes                                                 375                      25

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING ACTIVITIES
   Foreclosed real estate acquired in settlement of loans    $ (1,069)                $  (212)
   Financed sale of foreclosed real estate                         54
   Change in fair value of securities available
     for sale, net of tax                                         100                    (115)



                                      -5-


Condensed Consolidated Statements of Shareholders' Equity
Three months ended March 31, 2003 and 2002
(Dollars in thousands) (Unaudited)


                                                                                                        ACCUMULATED
                                                                                                           OTHER
                                                                              ADDITIONAL               COMPREHENSIVE
                                                                COMMON         PAID-IN    RETAINED        INCOME
                                                                STOCK           CAPITAL    EARNINGS       (LOSS)        TOTAL

                                                                                                       
Balance December 31, 2001                                       $2,492          $9,524     $11,090         $408        $23,514
Other comprehensive income:
   Net income                                                                                  408                         408
   Change in fair value of                                                                                 (115)          (115)
     securities available for sale, net
   Comprehensive income                                                                                                    293
                                                                ------          ------     -------       ------        -------
Balance March 31, 2002                                          $2,492          $9,524     $11,498         $293        $23,807

Balance December 31, 2002                                       $2,513          $9,839     $11,614         $717        $24,683
Other comprehensive income:
   Net income                                                                                1,112                       1,112
   Change in fair value of
      securities available for sale, net                                                                    100            100
   Comprehensive income                                                                                                  1,212
                                                                ------          ------     -------       ------        -------
Balance March 31, 2003                                          $2,513          $9,839     $12,726         $817        $25,895


                                      -6-



NOTES TO FINANCIAL STATEMENTS

1.    Basis of Presentation
The accompanying  unaudited  financial  statements have been prepared by Pacific
Financial Corporation ("Pacific" or the "Company") in accordance with accounting
principles  generally  accepted  in the  United  States of America  for  interim
financial information and with instructions to Form 10-Q.  Accordingly,  they do
not  include  all  of the  information  and  footnotes  required  by  accounting
principles  generally  accepted  in the United  States of America  for  complete
financial statements.  In the opinion of management,  adjustments (consisting of
normal recurring  accruals)  considered  necessary for a fair  presentation have
been included.  Operating results for the three months ended March 31, 2003, are
not  necessarily  indicative  of the  results  anticipated  for the year  ending
December 31, 2003. The December 31, 2002 condensed balance sheet is derived from
the audited consolidated financial statements.

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

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

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

SECURITIES HELD TO MATURITY          AMORTIZED        UNREALIZED         FAIR
                                       COST              GAINS           VALUE
                                                       (LOSSES)
March 31, 2003

U.S. Government Securities             $5,912            $103           $6,015
State and Municipal Securities          4,123              36            4,159
                                        -----             ---            -----

TOTAL                                 $10,035            $139          $10,174

SECURITIES AVAILABLE FOR SALE        AMORTIZED        UNREALIZED         FAIR
                                       COST              GAINS           VALUE
                                                       (LOSSES)
March 31, 2003

U.S. Government Securities          $  17,741            $356          $18,097
State and Municipal Securities         11,499             687           12,186
Corporate Securities                    4,976             171            5,147
Mutual Funds                           16,237              23           16,260
                                       ------          ------           ------
TOTAL                               $  50,453          $1,237          $51,690


                                      -7-


3.    Allowance for Credit Losses



                                                   THREE MONTHS ENDED       TWELVE MONTHS ENDED
                                                       MARCH 31,               DECEMBER 31,
                                                    2003        2002                2002

                                                                          
Balance at beginning of period                     $2,473      $2,109              $2,109
Provision for possible credit losses                  ---         954                 954
Charge-offs                                          (120)       (416)               (632)
Recoveries                                              1           9                  42

Net recoveries (charge-offs)                         (119)       (407)               (590)
                                                    -----       -----               -----
Balance at end of period                           $2,354      $2,656              $2,473

Ratio of net charge-offs to
  average loans outstanding                           .06%        .23%                .33%


4.    Computation of Basic Earnings per Share:



                                                                  THREE MONTHS ENDED
                                                                      MARCH 31,
                                                                 2003              2002

                                                                            
Net Income                                                    $1,112,000          $408,000
Shares Outstanding,
   Beginning of Period                                         2,512,659         2,491,629
Shares Repurchased During Period Times
   Average Time Outstanding                                         ----               ---

Average Shares Outstanding                                     2,512,659         2,491,629

Basic Earnings Per Share                                            $.44              $.16


5.    Computation of Diluted Earnings Per Share:



                                                                  THREE MONTHS ENDED
                                                                       MARCH 31,
                                                                 2003              2002

                                                                           
Net Income                                                   $1,112,000          $408,000
Options Outstanding                                             210,550           177,046

Proceeds Were Options Exercised                              $4,763,248       $ 3,773,253

Average Share Price During Period                                $25.26            $24.50

Proceeds Divided By Average Share Price                         188,569           154,010
Incremental Shares                                               21,981            23,747

Average Shares Outstanding                                    2,512,659         2,491,629

Incremental Shares
   Plus Outstanding Shares                                    2,534,640         2,515,376

Diluted Earnings Per Share                                         $.44              $.16




                                      -8-


6.    Computation of Pro Forma Basic and Diluted Earnings Per Share:
At March 31, 2003, the Company has a stock-based employee compensation plan. The
Company  accounts for the plan under  recognition and measurement  principles of
APB  Opinion  No. 25,  Accounting  for Stock  Issued to  Employees,  and related
interpretations.  No stock-based employee  compensation cost is reflected in net
income,  as all options  granted under this plan had an exercise  price equal to
the  market  value of the  underlying  common  stock on the date of  grant.  The
following table  illustrates the effect on net income and earnings per share had
the Company applied the fair value recognition  provisions of FASB Statement No.
123,   Accounting  for  Stock-Based   Compensation,   to  stock-based   employee
compensation.

                                                        THREE MONTHS ENDED
                                                            MARCH 31,
                                                       2003              2002

Net Income, as reported                            $1,112,000          $408,000

Less total stock-based compensation
  expense determined under fair value
  method for all qualifying awards                     21,000            14,000

Pro forma net income                                1,091,000           394,000

Earnings per Share
  Basic:
     As reported                                          .44               .16
     Pro forma                                            .43               .16

  Diluted:
     As reported                                          .44               .16
     Pro forma                                            .43               .16


                                      -9-



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

A WARNING ABOUT FORWARD-LOOKING INFORMATION
     This document contains forward-looking statements that are subject to risks
and uncertainties.  These statements are based on the beliefs and assumptions of
our management,  and on information currently available to them. Forward-looking
statements  include the  information  concerning our possible  future results of
operations  set forth under  "Management's  Discussion and Analysis of Financial
Condition and Results of Operations" and statements  preceded by, followed by or
that include the words "believes," "expects," "anticipates," "intends," "plans,"
"estimates" or similar expressions.

     Any  forward-looking  statements  in this  document  are  subject  to risks
relating to, among other things, the following:

            1. competitive  pressures  among  depository   and  other  financial
      institutions  may impede our  ability  to  attract  and retain  borrowers,
      depositors and other customers;

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

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

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

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

     Our management  believes the  forward-looking  statements  are  reasonable;
however, you should not place undue reliance on them. Forward-looking statements
are not  guarantees  of  performance.  They  involve  risks,  uncertainties  and
assumptions.  Many of the factors  that will  determine  our future  results and
share  value are beyond our  ability to control  or  predict.  We  undertake  no
obligation to update forward-looking statements.

NET INCOME. For the three months ended March 31, 2003,  Pacific's net income was
$1,112,000  compared  to  $408,000  for  the  same  period  in  2002.  The  most
significant factor  contributing to the increase was a decrease in the provision
for credit losses from $954,000 to zero,  partially offset by an increase in the
provision  for  income  taxes.  During  the first  quarter  of 2002,  management
performed  additional  analysis on the loan  portfolio  upon the hiring of a new
chief credit officer and received updated  appraisals on some large credits that
warranted additional provisions during February 2002.  Management's current year
analysis of the loan  portfolio  did not  warrant an  additional  provision  for
credit losses at this time.

                                      -10-




NET INTEREST  INCOME.  Net interest  income for the three months ended March 31,
2003 increased  $114,000,  or 3.9%, compared to the same period in 2002. This is
due primarily to increased investment income and decreased interest expense.

Interest income for the three months ended March 31, 2003, increased $42,000, or
1.1%, compared to the comparable period in 2002. Securities balances were higher
during the three months ended March 31, 2003, compared to the three months ended
March 31, 2002 due to the  purchases of  securities  during the third and fourth
quarters of 2002. This increase in securities resulted in higher interest income
of $101,000 on securities. On the other hand, the lower interest rates earned on
loans  during the period  ended March 31, 2003 due to the 50 basis point drop in
the prime rate  during the fourth  quarter of 2002  resulted in  decreased  loan
interest  income of $44,000  compared to the same period in 2002.  Average total
loans outstanding for the three months ended March 31, 2003, and March 31, 2002,
were  $186,953,000,  and $181,257,000,  respectively,  or an increase of 3.1% in
2003 over 2002.

Interest expense for the three months ended March 31, 2003 decreased $72,000, or
7.4%,  compared to the same  period in 2002.  Average  interest-bearing  deposit
balances  for the three  months  ended  March 31,  2003 and March 31,  2002 were
$189,499,000 and  $177,368,000,  respectively,  representing an increase of 6.8%
compared to last year's period. The increase is attributable primarily to growth
in  commercial  demand  deposits,  public  deposits and retail  certificates  of
deposit.  Average  short term  borrowings  and federal  funds  purchased for the
periods were $1,542,000 and $3,766,000,  respectively,  a decrease of 59.1% over
the 2002 period.  Average long term  borrowings for the three months ended March
31, 2003 were  $11,806,000  compared to $4,000,000  for the same period in 2002.
The  Company  borrowed  funds  from the  Federal  Home Loan Bank of  Seattle  to
purchase investment securities during the third and fourth quarters of 2002.

PROVISION  AND  ALLOWANCE  FOR CREDIT  LOSSES.  The  allowance for credit losses
reflects  management's  current estimate of the amount required to absorb losses
on existing loans and commitments to extend credit.  Loans deemed  uncollectible
are charged  against and reduce the  allowance.  Periodically,  a provision  for
credit losses is charged to current  expense.  This  provision acts to replenish
the  allowance  for credit  losses and to maintain the allowance at a level that
management  deems  adequate.  There is no precise method of predicting  specific
credit losses or amounts that  ultimately  may be charged off on segments of the
loan portfolio. The determination that a loan may become uncollectible, in whole
or in part,  is a matter of judgment.  Similarly,  the adequacy of the allowance
for credit  losses can be  determined  only on a  judgmental  basis,  after full
review,  including (a)  consideration  of economic  conditions and the effect on
particular  industries  and  specific  borrowers;  (b) a  review  of  borrowers'
financial  data,  together with industry data, the  competitive  situation,  the
borrowers'   management   capabilities  and  other  factors;  (c)  a  continuing
evaluation of the loan portfolio,  including  monitoring by lending officers and
staff credit  personnel of all loans which are  identified as being of less than
acceptable quality; (d) an in-depth appraisal,  on a monthly basis, of all loans
judged  to  present a  possibility  of loss  (if,  as a result  of such  monthly
appraisals,  the loan is judged to be not fully collectible,  the carrying value
of the loan is  reduced  to that  portion  considered  collectible);  and (e) an
evaluation of the underlying  collateral for secured lending,  including the use
of independent  appraisals of real estate  properties  securing  loans. A formal
analysis of the

                                      -11-


adequacy of the  allowance is conducted  monthly and is reviewed by the Board of
Directors. Based on this analysis, management considers the allowance for credit
losses to be adequate at March 31, 2003.  Periodic  provisions for credit losses
are made to maintain the allowance for credit  losses at an  appropriate  level.
The provisions are based on an analysis of various factors including  historical
loss  experience  based on  volumes  and types of loans,  volumes  and trends in
delinquencies  and non-accrual  loans,  trends in portfolio  volume,  results of
internal and  independent  external credit  reviews,  and  anticipated  economic
conditions.  For additional  information,  please see the  discussion  under the
heading "Critical  Accounting Policy" in Item 7 of our Annual Report on Form 10K
for the year ended December 31, 2002.

During the three  months ended March 31,  2003,  no  provision  was provided for
possible  credit  losses,  compared to  $954,000  provided in the same period in
2002. For the three months ended March 31, 2003, net charge-offs  were $119,000,
compared  to net  charge-offs  of $407,000  during the same period in 2002,  and
compared to $590,000 in net charge-offs  during the twelve months ended December
31, 2002.  The  charge-offs  for the period  ended March 31, 2003 are  primarily
related to commercial loan write downs of $119,700.

At March 31, 2003, the allowance for credit losses stood at $2,354,000  compared
to $2,473,000 at December 31, 2002,  and $2,656,000 at March 31, 2002. The ratio
of the  allowance  to total  loans  outstanding  was  1.26%,  1.33%  and  1.49%,
respectively, at March 31, 2003, December 31, 2002, and March 31, 2002.

NON-PERFORMING  ASSETS AND FORECLOSED REAL ESTATE OWNED.  Non-performing  assets
totaled  $5,083,000  at March 31, 2003.  This  represents  2.72% of total loans,
compared to $2,552,000 or 1.38% at December 31, 2002, and $3,026,000 or 1.69% at
March 31, 2002.  Non-accrual loans at March 31, 2003 totaled $4,025,000 of which
$3,999,000 are secured by real estate.  In particular,  one loan secured by real
estate  totals  $3,587,000.  Although  it  was  placed  in  non-accrual  status,
management has been in discussions  with the borrower and believes the loan will
be brought current over the next 60 days. Based on current analysis,  management
believes losses  associated with non-accrual  loans will be minimal.  Foreclosed
real  estate  consists  of various  properties  secured by real  estate  with no
individual material balances.  The Company has been successful during the recent
months in selling individual properties with minimal impact to net income.



ANALYSIS OF NON-PERFORMING ASSETS
                                          MARCH 31         DECEMBER 31      MARCH 31
(in thousands)                              2003              2002            2002

                                                                  
Accruing loans past due 90 days or more      $---              $2             $---

Non-accrual loans                           4,025           1,864            2,062

Foreclosed real estate                      1,058             686              964
                                            -----           -----            -----

TOTAL                                      $5,083          $2,552           $3,026


                                      -12-


NON-INTEREST INCOME AND EXPENSE.  Non-interest income for the three months ended
March 31, 2003 decreased  $10,000  compared to the same period in 2002.  Service
charges on deposit accounts increased $16,000 compared to the three months ended
March 31, 2002. Loan  origination  fees increased  $22,000 compared to the three
months  ended  March  31,  2002.  Loss on the sale of other  real  estate  owned
decreased  $9,000.  Other operating  income for the three months ended March 31,
2003 decreased  $57,000 compared to the same period in 2002,  primarily due to a
decrease in income from operations on real estate owned.

Non-interest expense for the three months ended March 31, 2003 increased $91,000
compared  to the  same  period  in 2002.  For the  three-month  period  in 2003,
salaries and benefits  increased  $150,000,  primarily due to an increase in the
number  of  employees  and  higher  bonus  accruals.  Also,  occupancy  expenses
increased $4,000,  while other expenses decreased $63,000,  compared to the same
period in 2002.

INCOME TAXES.  The federal income tax provision for the three months ended March
31, 2003 was  $445,000,  an increase of $263,000  compared to the same period in
2002.

FINANCIAL  CONDITION.  Total  assets were  $277,040,000  at March 31,  2003,  an
increase of $8,506,000,  or 3.2%, over year-end 2002. Loans were $187,045,000 at
March 31, 2003, an increase of  $1,254,000,  or .7%, over year-end  2002.  Total
deposits were  $235,358,000  at March 31, 2003, an increase of  $10,104,000,  or
4.5%, compared to December 31, 2002.

LOANS.  Loan  detail by  category  as of March 31,  2003 and  December  31, 2002
follows:

                                               March 31,            December 31,
                                                 2003                   2002

Commercial and industrial                      $61,294                 $61,236
Agricultural                                     7,641                   8,558
Real estate mortgage                            99,631                 101,151
Real estate construction                        11,948                   9,697
Installment                                      5,683                   4,114
Credit cards and other                             848                   1,034
                                              --------                --------
Total Loans                                    187,045                 185,790
Allowance for credit losses                     (2,354)                 (2,473)
                                              --------                --------
Net Loans                                     $184,691                $183,317

LIQUIDITY.  Adequate  liquidity  is  available to  accommodate  fluctuations  in
deposit levels, fund operations,  and provide for customer credit needs and meet
obligations  and  commitments  on a timely  basis.  The  Company has no brokered
deposits.  It generally has been a net seller of federal funds.  When necessary,
liquidity can be increased by taking  advances  available  from the Federal Home
Loan Bank of Seattle.

SHAREHOLDERS'  EQUITY.  Total shareholders'  equity was $25,895,000 at March 31,
2003, an increase of  $1,212,000,  or 4.9%,  compared to December 31, 2002.  The
increase  was due to net income and an increase in the fair value of  securities
available for sale.  Book value per share  increased to $10.31 at March 31, 2003
compared to $9.82 at December 31,  2002.  Book value is  calculated  by dividing
total equity capital by total shares outstanding.

                                      -13-



       ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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

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

The Company is currently asset  sensitive,  meaning that interest earning assets
mature or re-price  more quickly than  interest-bearing  liabilities  in a given
period.  Therefore,  a  significant  increase in market rates of interest  could
improve net interest  income.  Conversely,  a decreasing  rate  environment  may
adversely affect net interest income.

It should be noted that the  simulation  model does not take into account future
management  actions that could be  undertaken  should actual market rates change
during the year. An important point should be kept in mind; the model simulation
results are not exact measures of the Company's  actual interest rate risk. They
are rather only indicators of rate risk exposure,  based on assumptions produced
in a simplified modeling environment designed to heighten sensitivity to changes
in  interest  rates.  The rate risk  exposure  results of the  simulation  model
typically  are greater than the Company's  actual rate risk.  That is due to the
conservative  modeling   environment,   which  generally  depicts  a  worst-case
situation.  Management has assessed the results of the simulation  reports as of
March 31,  2003,  and  believes  that there has been no  material  change  since
December 31, 2002.

ITEM 4.  CONTROLS AND PROCEDURES

Our disclosure  controls and procedures are designed to ensure that  information
the Company must disclose in its reports filed or submitted under the Securities
Exchange Act of 1934, as amended (the "Exchange  Act"), is recorded,  processed,
summarized,  and reported on a timely basis.  Within 90 days prior to the filing
of this report, we carried out an evaluation, under the supervision and with the
participation of our chief executive officer ("CEO") and chief financial officer
("CFO"), of the effectiveness of our disclosure  controls and procedures.  Based
on that evaluation, the CEO and CFO have concluded that the Company's disclosure
controls and procedures are effective in bringing to their attention on a timely
basis  information  required to be  disclosed  by the Company in reports that it
files  or  submits  under  the  Exchange  Act.  Also,  since


                                      -14-


the date of their evaluation, there have not been any significant changes in the
Company's internal controls or in other factors that could significantly  affect
those  controls,  including any  corrective  actions with regard to  significant
deficiencies and material weaknesses.

                           PART II - OTHER INFORMATION
           ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     Pacific  Financial  Corporation  held its Annual Meeting of Shareholders on
April 16, 2003, at which the  shareholders  of the Company voted on and approved
the following:

     1.  The election of one Class B director of Pacific  Financial  Corporation
         (Douglas M.  Schermer)  for a term  expiring  at the Annual  Meeting of
         Shareholders in 2004. The election of four Class A directors of Pacific
         Financial  Corporation  for terms  expiring  at the  Annual  Meeting of
         Shareholders in 2006.

     The voting with respect to each of these matters was as follows:

     1.  Election of Directors

        NAME                          FOR             WITHHOLD

        Edwin Ketel                1,752,060            63,305

        Dennis A. Long             1,779,885            35,480

        Joseph A. Malik            1,777,275            38,090

        Robert J. Worrell          1,811,690             3,675

        Douglas M. Schermer        1,777,275            38,090

                            ITEM 5. OTHER INFORMATION

     The Company  has  notified  appropriate  state  regulatory  agencies of its
intent to establish a loan production  office in Clatsop County,  Oregon.  It is
anticipated the loan production  office will commence  operations  approximately
July 1, 2003, and will be located in Gearhart, Oregon.

                    ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits:
      See Exhibit Index immediately following the Certifications.

(b) Reports on Form 8-K:
      No reports on Form 8-K were filed during the quarter ended March 31, 2003.

                                      -15-





                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                                    PACIFIC FINANCIAL CORPORATION


DATED:  May 1, 2003                       By: /s/ Dennis A. Long
                                              -------------------
                                              Dennis A. Long
                                              President


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


                                      -16-





                    CERTIFICATION OF CHIEF EXECUTIVE OFFICER
               UNDER SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Dennis A. Long, certify that:

      1. I have reviewed this quarterly report on Form 10-Q of Pacific Financial
Corporation;

      2. Based on my  knowledge,  this  quarterly  report  does not  contain any
untrue  statement of a material fact or omit to state a material fact  necessary
to make the  statements  made,  in light of the  circumstances  under which such
statements  were made, not misleading with respect to the period covered by this
quarterly report;

      3. Based on my knowledge,  the financial  statements,  and other financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

      4. The  registrant's  other  certifying  officer and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

      (a)  Designed  such  disclosure  controls  and  procedures  to ensure that
           material  information  relating  to  the  registrant,  including  its
           consolidated subsidiaries, is made known to us by others within those
           entities,  particularly  during the  period in which  this  quarterly
           report is being prepared;

      (b)  Evaluated the effectiveness of the registrant's  disclosure  controls
           and  procedures  as of a date within 90 days prior to the filing date
           of this quarterly report (the "Evaluation Date"); and

      (c)  Presented  in  this  quarterly  report  our  conclusions   about  the
           effectiveness of the disclosure  controls and procedures based on our
           evaluation as of the Evaluation Date;

      5. The registrant's other certifying  officer and I have disclosed,  based
on our most  recent  evaluation,  to the  registrant's  auditors  and the  audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent functions):

      (a)  All  significant  deficiencies in the design or operation of internal
           controls which could  adversely  affect the  registrant's  ability to
           record,  process,  summarize  and  report  financial  data  and  have
           identified for the registrant's  auditors any material  weaknesses in
           internal controls; and

      (b)  Any fraud, whether or not material, that involves management or other
           employees who have a significant  role in the  registrant's  internal
           controls; and

      6. The registrant's  other certifying officer and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.



Date:  May 1, 2003                        /s/ Dennis A. Long
                                          -------------------------------------
                                          Dennis A. Long
                                          President and Chief Executive Officer


                                      -17-







                    CERTIFICATION OF CHIEF FINANCIAL OFFICER
               UNDER SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

        I, John Van Dijk, certify that:

      1. I have reviewed this quarterly report on Form 10-Q of Pacific Financial
Corporation;

      2. Based on my  knowledge,  this  quarterly  report  does not  contain any
untrue  statement of a material fact or omit to state a material fact  necessary
to make the  statements  made,  in light of the  circumstances  under which such
statements  were made, not misleading with respect to the period covered by this
quarterly report;

      3. Based on my knowledge,  the financial  statements,  and other financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

      4. The  registrant's  other  certifying  officer and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

      (a)  Designed  such  disclosure  controls  and  procedures  to ensure that
           material  information  relating  to  the  registrant,  including  its
           consolidated subsidiaries, is made known to us by others within those
           entities,  particularly  during the  period in which  this  quarterly
           report is being prepared;

      (b)  Evaluated the effectiveness of the registrant's  disclosure  controls
           and  procedures  as of a date within 90 days prior to the filing date
           of this quarterly report (the "Evaluation Date"); and

      (c)  Presented  in  this  quarterly  report  our  conclusions   about  the
           effectiveness of the disclosure  controls and procedures based on our
           evaluation as of the Evaluation Date;

      5. The registrant's other certifying  officer and I have disclosed,  based
on our most  recent  evaluation,  to the  registrant's  auditors  and the  audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent functions):

      (a)  All  significant  deficiencies in the design or operation of internal
           controls which could  adversely  affect the  registrant's  ability to
           record,  process,  summarize  and  report  financial  data  and  have
           identified for the registrant's  auditors any material  weaknesses in
           internal controls; and

      (b)  Any fraud, whether or not material, that involves management or other
           employees who have a significant  role in the  registrant's  internal
           controls; and

      6. The registrant's  other certifying officer and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.



Date:  May 1, 2003                             /s/ John Van Dijk
                                               -----------------------------
                                               John Van Dijk,
                                               Treasurer

                                      -18-



                                 EXHIBIT INDEX

EXHIBIT NO.                EXHIBIT
-----------------          ------------

99                         Section 906 Certifications