U.S. SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
                              --------------------

                                   FORM 10-QSB


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

                  For the quarterly period ended June 30, 2001

( )  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 000-26499

                             STEELTON BANCORP, INC.
             ------------------------------------------------------
             (Exact name of Registrant as specified in its Charter)


         Pennsylvania                                 25-1830745
- ------------------------------                        ------------
(State or other jurisdiction of            I.R.S. Employer Identification Number
incorporation or organization)

51 South Front Street, Steelton, Pennsylvania             17113
- ---------------------------------------------            -------
(Address of principal executive offices)                (Zip Code)

Registrant's telephone number, including area code:  (717) 939-1966
                                                     --------------

             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.

                               X  Yes           No
                              ---           ---

             As of July 31, 2001 there were 361,427  shares of the  Registrant's
common stock,  par value $ 0.10 per share,  outstanding.  The  Registrant has no
other classes of common equity outstanding.

             Transitional small business disclosure format:

                                  Yes        X  No
                              ---           ---


                             STEELTON BANCORP, INC.
                             STEELTON, PENNSYLVANIA


                                 C O N T E N T S
                                 ---------------



                                                                                                               Page
                                                                                                               ----

PART I -      FINANCIAL INFORMATION

                                                                                                        
Item 1.       Financial Statements................................................................................3

              Consolidated Balance Sheets - as of
              June 30, 2001 (unaudited) and December 31, 2000 (audited)...........................................3

              Consolidated Statements of Income - for the three months and
              six months ended June 30, 2001 and June 30, 2000 (unaudited)........................................4

              Consolidated Statements of Stockholders' Equity - for the six
              months ended June 30, 2001 and June 30, 2000 (unaudited)............................................5

              Consolidated Statements of Cash Flows - for the six months ended
              June 30, 2001 and June 30, 2000 (unaudited).........................................................6

              Notes to Consolidated Financial Statements..........................................................8

Item 2.       Management's Discussion and Analysis of Financial
              Condition and Results of Operations................................................................11

PART II.      OTHER INFORMATION

Item 1.       Legal Proceedings..................................................................................14

Item 2.       Changes in Securities and Use of Proceeds..........................................................14

Item 3.       Defaults Upon Senior Securities....................................................................14

Item 4.       Submission of Matters to a Vote of Security Holders................................................14

Item 5.       Other Information..................................................................................14

Item 6.       Exhibits and Reports on Form 8-K...................................................................15





PART I, ITEM 1, FINANCIAL STATEMENTS

STEELTON BANCORP, INC.
CONSOLIDATED BALANCE SHEETS



- ----------------------------------------------------------------------------------------------------------------------------
                                                                                        June 30,           December 31,
June 30, 2001 and December 31, 2000                                                       2001                 2000
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                       (Unaudited)

              ASSETS

                                                                                                
Cash and due from banks                                                            $          555,065   $          278,524
Interest bearing deposits in other banks                                                    2,891,263            1,140,038
                                                                                  ------------------------------------------
              Cash and cash equivalents                                                     3,446,328            1,418,562
Investment securities available for sale                                                   12,448,486           10,007,980
Investment securities held to maturity (fair values 2001 $ 2,739,469;
     2000 $ 5,341,664)                                                                      2,717,696            5,380,735
Loans receivable, net of allowance for loan losses 2001 $ 153,709;
     2000 $ 149,603                                                                        39,083,390           39,769,076
Federal Home Loan Bank stock, at cost                                                         989,200            1,030,700
Bank premises and equipment, net                                                            1,579,847            1,449,585
Accrued interest receivable and other assets                                                1,732,270            1,688,395
                                                                                  ------------------------------------------
              Total assets                                                         $       61,997,217   $       60,745,033
                                                                                  ==========================================

     LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
     Deposits                                                                      $       35,478,515   $       34,133,250
     Advances from Federal Home Loan Bank                                                  19,048,657           19,398,854
     Advances from borrowers for insurance and taxes                                          377,832              305,662
     Accrued interest payable and other liabilities                                           342,444              262,479
                                                                                  ------------------------------------------
              Total liabilities                                                            55,247,448           54,100,245
                                                                                  ------------------------------------------

STOCKHOLDERS' EQUITY
     Preferred stock, no par value; 2,000,000 shares authorized;
         none issued and outstanding                                                                                     -
     Common stock, $ .10 par value; 8,000,000 shares authorized;
         issued 2001 and 2000 404,250 shares                                                   40,425               40,425
     Surplus                                                                                3,678,543            3,665,547
     Retained earnings                                                                      3,942,320            3,889,722
     Unearned stock compensation                                                             (376,168)            (422,598)
     Treasury stock, at cost, 2001 42,823 shares; 2000 41,398 shares                         (499,009)            (478,826)
     Accumulated other comprehensive income (loss)                                            (36,342)             (49,482)
                                                                                  ------------------------------------------
              Total stockholders' equity                                                    6,749,769            6,644,788
                                                                                  ------------------------------------------
              Total liabilities and stockholders' equity                           $       61,997,217   $       60,745,033
                                                                                  ==========================================


See Notes to Consolidated Financial Statements.

                                      -3-



STEELTON BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME



- -------------------------------------------------------------------------------------------------------------------------------
For the Three and Six Months Ended June 30, 2001              Three Months Ended                   Six Months Ended
and                                                                June 30,                            June 30,
2000 (Unaudited)                                            2001             2000              2001               2000
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                              
Interest and dividend income:
     Loans                                            $       759,522   $        731,069 $       1,549,849  $      1,406,350
     Securities:
         Taxable                                              208,657            234,918           445,554           471,190
         Tax exempt                                            21,914             22,036            43,878            43,904
         Dividends on FHLB stock                               16,647             23,476            34,267            43,028
     Other                                                     19,375             16,053            41,462            34,228
                                                     --------------------------------------------------------------------------
              Total interest and dividend income            1,026,115          1,027,552         2,115,010         1,998,700
                                                     --------------------------------------------------------------------------
Interest expense:
     Deposits                                                 384,539            371,290           784,906           736,523
     Advances from Federal Home Loan Bank                     294,122            266,229           611,649           467,133
                                                     --------------------------------------------------------------------------
              Total interest expense                          678,661            637,519         1,396,555         1,203,656
                                                     --------------------------------------------------------------------------
              Net interest income                             347,454            390,033           718,455           795,044

Provision for loan losses                                       4,500              1,000             7,000             1,000
                                                     --------------------------------------------------------------------------
              Net interest income after provision
                  for loan losses                             342,954            389,033           711,455           794,044
                                                     --------------------------------------------------------------------------
Noninterest income:
     Fees and service charges                                  45,580             47,007            83,200            84,565
     Income from bank-owned life insurance                     13,430                  -            26,860             8,206
     Other                                                     15,261             24,719            33,343            27,256
     Gain on sale of investments                               11,619                  -             5,842               286
                                                     --------------------------------------------------------------------------
              Total noninterest income                         85,890             71,726           149,245           120,313
                                                     --------------------------------------------------------------------------
Noninterest expense:
     Salaries and employee benefits                           187,710            204,790           379,886           368,914
     Occupancy                                                 28,026             24,786            56,469            50,496
     Equipment                                                 61,659             41,888           122,086            81,506
     Professional fees                                         29,068             22,982            63,992            52,174
     Advertising                                               12,921             14,943            19,614            27,643
     Other                                                     58,074             55,030           118,317           115,688
                                                     --------------------------------------------------------------------------
              Total noninterest expense                       377,458            364,419           760,364           696,421
                                                     --------------------------------------------------------------------------
              Income before income taxes                       51,386             96,340           100,336           217,936

Income taxes                                                    6,723             30,823            13,784            63,083
                                                     --------------------------------------------------------------------------
              Net income                              $        44,663   $         65,517 $          86,552  $        154,853
                                                     ==========================================================================
Per share data:
     Net income, basic                                $          0.14   $           0.19 $            0.27  $           0.44
                                                     ==========================================================================
     Net income, diluted                              $          0.13   $           0.18 $            0.25  $           0.42
                                                     ==========================================================================


See Notes to Consolidated Financial Statements.

                                      -4-

STEELTON BANCORP, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY



- ------------------------------------------------------------------------------------------------------------------------------------
For the Six Months Ended June 30, 2001 and 2000 (Unaudited)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         Accumulated
                                                                                                            Other         Total
                                      Common                    Retained      Unearned      Treasury    Comprehensive Stockholders'
                                      Stock       Surplus       Earnings    Compensation     Stock      Income (Loss)     Equity
                                   -------------------------------------------------------------------------------------------------
                                                                                                
Balance, December 31, 1999         $   38,500  $  3,457,015  $   3,863,701 $   (308,000)  $         -  $   (279,138)  $   6,772,078
                                                                                                                      -------------
    Comprehensive income:
      Net income                            -             -        154,853            -             -             -         154,853
      Net change in unrealized
        losses on available for
        sale securities                     -             -         -    -            -             -        (9,455)         (9,455)
                                                                                                                        -----------
        Total comprehensive income                                                                                          145,398
                                                                                                                        -----------
    Stock purchased for treasury
      and benefit plans                     -             -              -            -      (387,540)            -        (387,540)
    Earned compensation                     -         2,695              -       42,594             -             -          45,289
    Cash dividends declared
      ($.08 per share)                      -             -        (25,808)           -             -             -         (25,808)
                                   ------------------------------------------------------------------------------------------------

Balance, June 30, 2000             $   38,500  $  3,459,710  $   3,992,746 $   (265,406)  $  (387,540) $   (288,593)  $   6,549,417
                                   ================================================================================================

Balance, December 31, 2000         $   40,425  $  3,665,547  $   3,889,722 $   (422,598)  $  (478,826) $    (49,482)  $   6,644,788
                                                                                                                      -------------
    Comprehensive income:
      Net income                            -             -         86,552            -             -             -          86,552
      Net change in unrealized
        losses on available for
        sale securities                     -             -              -            -             -        13,140          13,140
                                                                                                                      -------------
        Total comprehensive income                                                                                           99,692
                                                                                                                      -------------
    Stock purchased for treasury
      and benefit plans                     -             -              -            -       (20,183)            -         (20,183)
    Earned compensation                     -        12,996              -       46,430             -             -          59,426
    Cash dividends declared
      ($ .09 per share)                     -             -        (33,954)           -             -             -         (33,954)
                                   ------------------------------------------------------------------------------------------------

Balance, June 30, 2001             $   40,425  $  3,678,543  $   3,942,320 $   (376,168)  $  (499,009) $    (36,342)  $   6,749,769
                                   ================================================================================================


See Notes to Consolidated Financial Statements.

                                      -5-

STEELTON BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS



- ----------------------------------------------------------------------------------------------------------------------------
For the Six Months Ended June 30, 2001 and 2000 (Unaudited)                                 2001               2000
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                 
CASH FLOWS FROM OPERATING ACTIVITIES
     Net income                                                                      $          86,552   $         154,853
     Adjustments to reconcile net income to net cash
         provided by operating activities:
         Provision for loan losses                                                               7,000               1,000
         Depreciation                                                                           36,264              37,335
         Deferred benefit plan expense                                                          55,411              33,495
         Earnings on bank-owned life insurance                                                 (26,860)             (8,206)
         Deferred income taxes                                                                 (40,216)            (11,324)
         Decrease (increase) in accrued interest receivable                                     74,778             (56,555)
         Increase in accrued interest payable                                                   19,264              55,483
         Other                                                                                  19,044             (88,862)
                                                                                    -----------------------------------------
              Net cash provided by operating activities                                        231,237             117,219
                                                                                    -----------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES
     Available for sale securities:
         Sales                                                                               3,389,482             271,725
         Maturities                                                                          3,266,747             250,000
         Purchases                                                                          (6,213,278)           (762,384)
     Held to maturity securities:
         Maturities                                                                            289,853             160,313
         Purchases                                                                            (508,750)                  -
     Net (increase) decrease in loans                                                          678,686          (6,232,187)
     Purchase of bank-owned life insurance                                                           -          (1,000,000)
     Purchase of bank premises and equipment                                                  (166,526)           (121,518)
     Redemption (purchase) of Federal Home Loan Bank stock                                      41,500            (338,900)
                                                                                    -----------------------------------------
              Net cash provided by (used in) investing activities                              777,714          (7,772,951)
                                                                                    -----------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
     Net increase in deposits                                                                1,345,265             224,918
     Net increase (decrease) in advances from borrowers for insurance and taxes                 72,170             139,506
     Advances from Federal Home Loan Bank                                                    9,681,200          15,000,000
     Repayment of Federal Home Loan Bank advances                                          (10,031,397)         (9,248,896)
     Stock purchased for treasury and benefit plans                                            (20,183)           (387,540)
     Payment of dividends                                                                      (28,240)            (30,800)
                                                                                    -----------------------------------------
              Net cash provided by financing activities                                      1,018,815           5,697,188
                                                                                    -----------------------------------------
              Increase (decrease) in cash and cash equivalents                               2,027,766          (1,958,544)

Cash and cash equivalents:
     Beginning                                                                               1,418,562           3,287,791
                                                                                    -----------------------------------------
     Ending                                                                          $       3,446,328   $       1,329,247
                                                                                    =========================================

                                      -6-

STEELTON BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)



- ----------------------------------------------------------------------------------------------------------------------------
For the Six Months Ended June 30, 2001 and 2000 (Unaudited)                                 2001               2000
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                 
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
     Cash payments for:
         Interest                                                                    $       1,377,291   $       1,111,121
                                                                                    =========================================

         Income taxes                                                                $          54,000   $          86,407
                                                                                    =========================================


See Notes to Consolidated Financial Statements.

                                      -7-


STEELTON BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
BASIS OF PRESENTATION

         The  accompanying  condensed  financial  statements  were  prepared  in
         accordance with  instructions  for Form 10-QSB and,  therefore,  do not
         include  all  information  necessary  for a  complete  presentation  of
         financial condition, results of operations and cash flows in conformity
         with   generally   accepted   accounting   principles.   However,   all
         adjustments,  consisting  of normal  recurring  accruals  that,  in the
         opinion of  management,  are necessary for a fair  presentation  of the
         financial statements have been included.  The results of operations for
         the period ended June 30, 2001 are not  necessarily  indicative  of the
         results  that may be expected  for the fiscal year ending  December 31,
         2001 or any other period.  The condensed  financial  statements include
         the  accounts  of  Steelton  Bancorp,  Inc.  (the  "Corporation"),  its
         wholly-owned  subsidiary,  Mechanics Savings Bank (the "Bank"), and the
         Bank's wholly-owned  subsidiary,  Baldwin Investment  Corporation.  The
         Corporation's  business  is  conducted  principally  through  the Bank.
         Through  its main  office  located in  Steelton  and its branch  office
         located in Lower  Swatara  Township,  Pennsylvania,  the Bank  provides
         retail  banking  services,  with  an  emphasis  on  one-to-four  family
         residential mortgages.


2
- --------------------------------------------------------------------------------
NEW ACCOUNTING STANDARDS

         In June 1998, the Financial Accounting Standards Board issued Statement
         No. 133 (as amended by  Statement  Nos. 137 and 138),  "Accounting  for
         Derivative  Instruments and Hedging Activities." This statement and its
         amendments  establish accounting and reporting standards for derivative
         instruments  and  hedging  activities,   including  certain  derivative
         instruments  embedded in other  contracts,  and require  that an entity
         recognize all derivatives as assets or liabilities in the balance sheet
         and measure them at fair value. The statement  requires that changes in
         the fair  value of  derivatives  be  recorded  each  period in  current
         earnings  or  other  comprehensive  income,   depending  on  whether  a
         derivative is designated as part of a hedge  transaction and, if it is,
         the type of hedge transaction. The Corporation adopted the statement on
         January 1, 2001 and transferred securities having a carrying value of $
         2,880,464  and fair  value of $  2,849,864  from  held to  maturity  to
         available for sale.

                                      -8-


STEELTON BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




2
- --------------------------------------------------------------------------------
NEW ACCOUNTING STANDARDS (CONTINUED)

         In September  2000,  the Financial  Accounting  Standards  Board issued
         Statement No. 140, "Accounting for Transfers and Servicing of Financial
         Assets and  Extinguishments  of Liabilities."  This statement  replaces
         SFAS  No.  125  of  the  same  name.   It  revises  the   standards  of
         securitizations  and other transfers of financial assets and collateral
         and  requires  certain  disclosures,  but  carries  over  most  of  the
         provisions  of SFAS No. 125  without  reconsideration.  SFAS No. 140 is
         effective  for   transfers  and  servicing  of  financial   assets  and
         extinguishments  of  liabilities  occurring  after March 31, 2001.  The
         statement  was  effective  for  recognition  and   reclassification  of
         collateral and for disclosures relating to securitization  transactions
         and  collateral  for fiscal years  ending  after March 15,  2000.  This
         statement is to be applied prospectively with certain exceptions. Other
         than  these  exceptions,  earlier  or  retroactive  application  of its
         accounting  provision is not  permitted.  The adoption of the statement
         did not have a significant impact on the Corporation.

         In July of  2001,  the  Financial  Accounting  Standards  Board  issued
         Statement  No. 141,  "Business  Combinations",  and  Statement No. 142,
         "Goodwill and Other Intangible  Assets." Statement No. 141 requires all
         business  combinations to be accounted for using the purchase method of
         accounting as use of the pooling-of-interests  method is prohibited. In
         addition,  this Statement  requires that negative  goodwill that exists
         after the basis of certain acquired assets is reduced to zero should be
         recognized as an  extraordinary  gain. The provisions of this Statement
         apply to all business combinations initiated after June 30, 2001.

         Statement No. 142 prescribes  that goodwill  associated with a business
         combination and intangible assets with an indefinite useful life should
         not be amortized but should be tested for impairment at least annually.
         The Statement requires intangibles that are separable from goodwill and
         that  have  a  determinable  useful  life  to  be  amortized  over  the
         determinable  useful life. The provisions of this Statement will become
         effective  for the Bank in  January  of  2002.  Upon  adoption  of this
         statement,   goodwill  and  other   intangible   assets   arising  from
         acquisitions  completed  before July 1, 2001 should be accounted for in
         accordance  with the  provisions  of this  statement.  This  transition
         provision could require a reclassification  of a previously  separately
         recognized  intangible to goodwill and vice versa if the intangibles in
         question  do  not  meet  the  new  criteria  for  classification  as  a
         separately recognizable intangible.

         Adoption of these  statements is not expected to have a material impact
         on the Corporation's financial condition or results of operations.

                                      -9-

STEELTON BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




3
- --------------------------------------------------------------------------------
EARNINGS PER SHARE

         The following is a reconciliation of the numerators and denominators of
         the basic and diluted  earnings per share  computations  for the period
         ended June 30,  2001 and 2000.  Shares for 2000 were  adjusted  for the
         impact of a 5% stock dividend declared in November of 2000.



                                                            Three Months Ended                  Six Months Ended
                                                                  June 30                            June 30
                                                           2001             2000              2001             2000
                                                    -----------------------------------------------------------------------
                                                                                            
         Numerator, net income                       $        44,663   $       65,517   $         86,552  $       154,853
                                                    =======================================================================

         Denominators:
              Average basic shares outstanding               319,473          337,144            319,253          350,861
              Average dilutive option effect                  14,189            4,357             14,522            4,357
              Average restricted stock effect                  2,417           16,170              2,731           13,149
                                                    -----------------------------------------------------------------------
                       Average dilutive shares
                           outstanding                       336,079          357,671            336,506          368,367
                                                    =======================================================================
         Earnings per share:
              Basic                                  $          0.14   $         0.19   $           0.27  $          0.44
                                                    =======================================================================
              Diluted                                $          0.13   $         0.18   $           0.25  $          0.42
                                                    =======================================================================



4
- --------------------------------------------------------------------------------
RECLASSIFICATIONS

         Certain amounts in the 2000 financial statements have been reclassified
         to conform with the 2001 presentation.  Such  reclassifications  had no
         impact on reported net income.

                                      -10-



             PART I, ITEM 2, MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS




Forward-Looking Statements

The  Corporation  may from  time-to-time  make  written or oral  forward-looking
statements, including statements contained in the Corporation's filings with the
Securities  and  Exchange  Commission  (the  "Commission")  and its  reports  to
stockholders.  Statements  made in such documents,  other than those  concerning
historical  information,  should be  considered  forward-looking  and subject to
various risks and uncertainties.  Such forward-looking statements are made based
upon  management's  beliefs  as well as  assumptions  made by,  and  information
currently  available to, management  pursuant to "safe harbor" provisions of the
Private  Securities  Litigation  Reform Act of 1995.  The  Corporation's  actual
results may differ  materially from the results  anticipated in  forward-looking
statements  due to a variety of factors,  including  governmental  monetary  and
fiscal policies, deposit levels, loan demand, loan collateral values, securities
portfolio values and interest rate risk  management;  the effects of competition
in the banking business and changes in governmental  regulations relating to the
banking industry.  The Corporation cautions that such factors are not exclusive.
The Corporation does not undertake to update any forward-looking statements that
may be made from time-to-time by, or on behalf of, the Corporation.

Income Statement Performance

For the quarter and six months ended June 30, 2001,  Steelton  Bancorp  reported
net income of $ 44,663 and $ 86,552, respectively,  compared with $ 65,517 and $
154,853 for the same periods in 2000.  The decline in net income for the current
period is primarily attributable to a 10% decline in net interest income as well
as increased levels of noninterest expense for the first six months of 2001.

The primary source of revenue for the corporation is net interest income,  which
represents the difference between interest income recognized on interest-earning
assets  such  as  loans  and   investments,   and   interest   expense  paid  on
interest-bearing  liabilities  such as  deposits  and  Federal  Home  Loan  Bank
borrowings. Levels of net interest income are heavily dependent on the volume of
interest-earning assets and interest-bearing liabilities as well as the interest
rate environment and competitive conditions.

For the six months ended June 30, 2001,  interest  income  increased 6% to $ 2.1
million  from $ 2.0  million  for the same  period  of 2000.  The  increase  was
primarily driven by loan growth of $808,000 from June 30, 2000 to June 30, 2001.
The loan  growth  was  offset by a $ 1 million  investment  in  bank-owned  life
insurance during the second half of 2000, which reduced earning asset levels and
therefore  interest  income in the first six months of 2001 compared to the same
period last year. For the quarter ended June 30, 2001,  interest income declined
less than 1% compared to the same quarter ended June 30, 2000.

In total,  for the quarter and six months ended June 30, 2001  interest  expense
increased  approximately  $ 41,000 or 6.5% and $ 193,000  or 16%,  respectively,
compared to June 30, 2000. The increase was  attributable to an approximately 4%
increase year to date in average  deposits and 19% increase year to date in FHLB
borrowings.

As a result of interest  expense  increasing  to a greater  extent than interest
income,  net interest income declined $ 42,579 and $ 76,581,  or 11% and 10% for
the quarter and six months ended June 30, 2001 respectively in comparison to the
same periods in 2000.

                                      -11-


Income Statement Performance (Continued)

The provision for loan losses was $ 4,500 for the second quarter and $ 7,000 for
the first six months of 2001,  compared  to $ 1,000 for the  quarter and year to
date period in 2000.  The  increase is  attributable  to an overall  increase in
delinquent consumer and residential loans.

Noninterest  income  excluding  securities gains or losses increased $ 23,376 or
19% for the first six  months  of 2001 and $ 2,545 or 4% for the  quarter  ended
June  30,  2001 in  contrast  to the same  periods  in 2000.  The  increase  was
attributable  to the  above-mentioned  investment in bank-owned  life insurance,
which reduced interest income but increased other income.

Noninterest  expense  increased  $ 63,943 or 9% and $ 13,039 or 4% in total from
the first six  months  and second  quarter  of 2001,  respectively,  to the same
periods of 2000. The most substantial  increases  occurred in equipment  expense
due to the addition of a new ATM, the newly expanded  drive-through  facility of
the Steelton Office,  and higher  processing  costs. In addition,  other expense
increased  due  to  professional  fees  incurred  in  the  formation  of  a  new
subsidiary,  Baldwin Investment  Corporation.  Advertising declined due to fewer
promotions in 2001.

Income tax expense for the first six months of 2001 was $13,784, resulting in an
effective  tax rate of 14%  compared  with 29% for 2000.  Similarly,  income tax
expense for the second  quarter of 2001 of $ 6,723  resulted in an effective tax
rate of 13%,  compared  with 32% for the same quarter of 2000.  Due to declining
levels  of  earnings,  tax-exempt  income  on  securities  and  bank-owned  life
insurance  became a larger  portion of income  before  taxes,  resulting  in the
reduced effective tax rates for 2001.

Balance Sheet Analysis

Total assets increased by $ 1.2 million or 2% from December 31, 2000 to June 30,
2001.  The increase was primarily  attributable  to a $ 2.1 million  increase in
cash and equivalents, which was partially offset by a $ 681,580 decline in loans
for the  same  period.  The  increase  in cash  and  equivalents  was  primarily
attributable to deposit growth and  investments  that were called prior to their
maturity  dates.  The decline in loans was due primarily to normal  run-off that
was not replaced with new growth. The Corporation is not emphasizing loan growth
due to a desire to use  available  funds to  reduce  high  cost  borrowings.  An
increase of available for sale securities and  corresponding  decline in held to
maturity  securities  of $ 2.9  million  is  attributable  to the  Corporation's
decision  to  transfer  investments  on  January 1, 2001,  as  permitted  by the
adoption of FAS 133.

Deposits  increased  approximately  $ 1.3 million or 4% from  December  31, 2000
until June 30, 2001.  Conversely,  advances from the FHLB decreased $ 350,197 or
2%. Steelton Bancorp's  liquidity ratio as defined by OTS regulations was 34% at
June 30, 2001 compared  with 27% at December 31, 2000.  The Bank has the ability
to borrow funds from the Federal Home Loan Bank of Pittsburgh,  if necessary, to
enhance its  liquidity  position.  At June 30,  2001,  the Bank could  borrow an
additional $ 20 million from the FHLB based on qualifying collateral. Management
believes  that  liquidity is adequate to meet the borrowing and deposit needs of
its customers.

Stockholders'  equity increased a total of approximately $ 105,000 from December
31, 2000 until June 30, 2001. Net income,  the recognition of expense associated
with  restricted  stock and  increases in the fair value of  available  for sale
securities  all  increased  equity.   Conversely,  the  Corporation  repurchased
approximately  1,400 shares of common stock year to date in 2001,  which reduced
equity by the cost of the repurchased shares of $ 20,000.

                                      -12-


Balance Sheet Analysis (Continued)

During July of 2001, the Corporation  communicated its offer to repurchase up to
90,000 shares of outstanding common stock, which represents approximately 25% of
total shares,  from its  shareholders.  Under this offer,  shareholders may sell
part or all of their shares to the  Corporation  for not less than $ 14.25,  but
not more than $ 16.25 per share, for a total possible cost to the Corporation of
approximately  $ 1.5 million.  The price will be determined  through a procedure
commonly  called a "Modified  Dutch  Auction." The offer is set to expire August
16, 2001, unless extended. If the maximum number of shares are repurchased,  the
Bank and Corporation  will continue to exceed all required  capital ratios to be
considered well capitalized.  For additional information,  refer to the Schedule
TO, and the Offer to Purchase filed as an Exhibit thereto, filed with the SEC on
July 19, 2001.

Regulatory capital ratios for the bank were as follows at June 30, 2001 compared
with December 31, 2000 and the minimum requirements:

                                     6/30/01   12/31/00     Minimum Requirements
                                  ----------------------------------------------

    Total Risk-based Capital         20.28%     19.03%        8.00%
    Tier 1 Capital                   19.76%     18.54%        N/A
    Leverage Ratio                    9.13%      9.27%        4.00%

Asset Quality

The  allowance  for loan  losses  increased  to $ 154,000 at June 30,  2001 from
approximately $ 150,000 at December 31, 2000. The increase was directly  related
to the increase in loans  delinquent 90 days or more. The level of loans 90 days
or more past due and nonaccrual loans increased to  approximately  1.7% of loans
at June 30, 2001, from .53% at December 31, 2000.  Management  believes that the
allowance  for loan losses was  adequate  at June 30,  2001 to absorb  potential
losses within the loan portfolio.

                                      -13-


                           Part II. OTHER INFORMATION


Item 1.  Legal Proceedings
         -----------------

         From time to time, the Corporation and its subsidiary may be a party to
various legal proceedings  incident to its or their business.  At June 30, 2001,
there were no legal proceedings to which the Corporation or its subsidiary was a
party, or to which of any of their property was subject,  which were expected by
management to result in a material loss.

Item 2.  Changes in Securities and Use of Proceeds
         -----------------------------------------

         None

Item 3.  Defaults Upon Senior Securities
         -------------------------------

         None

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

         The Corporation's  annual meeting of stockholders was held on April 18,
2001. Set forth below are the results of the matters voted on at such meeting:




1.        The election as director of the nominees
          listed with terms to expire in 2005
                                                                 
                                                        FOR       WITHHELD
                                                        ----      --------
          Marino Falcone                               278,899        0
                                                       -------------------
          Richard E. Farina                            289,399        0
                                                       -------------------

                                                         FOR      AGAINST   ABSTAIN
                                                         ---      -------   -------
2.        The ratification of the
          Steelton Bancorp, Inc.
          2000 Stock Option Plan.                      215,461     42,956     105
                                                       --------------------------

3.        The ratification of the
          Mechanics Savings Bank
          Restricted Stock Plan.                       198,495     57,801    2,226
                                                       ---------------------------

4.        The ratification of the appointment
          of Beard Miller Company LLP as the
          Corporation's independent auditor for the
          fiscal year ending December 31, 2001.        306,146        0       105
                                                       --------------------------


Item 5.  Other Information
         -----------------

          On July 19, 2001, the Corporation  commenced an issuer tender offer to
purchase  up to  90,000  shares,  or  25%,  of  its  outstanding  common  stock.
Information regarding the

                                      -14-



offer is set forth in the  Corporation's  Schedule TO filed with the SEC on July
19, 2001 and the Offer to Purchase filed as an exhibit thereto.

Item 6.  Exhibits and Reports on Form 8-K
         --------------------------------

          (a) Exhibits.

          None.

          (b)  Reports on Form 8-K

          None.



                                     - 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.

                                        STEELTON BANCORP, INC.


Date:   August 14, 2001                 By:/s/ Harold E. Stremmel
                                           -------------------------------------
                                           Harold E. Stremmel
                                           President and Chief Executive Officer
                                           (Principal Executive Officer)



Date:   August 14, 2001                 By:/s/ Shannon Aylesworth
                                           -------------------------------------
                                           Shannon Aylesworth
                                           Chief Financial Officer
                                           (Principal Accounting Officer)