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 September 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
incorporation or organization)                             Identification Number

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  November  8,  2001  there  were   301,265   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................................................................................1

              Consolidated Balance Sheets - as of
              September 30, 2001 (unaudited) and December 31, 2000 (audited)......................................1

              Consolidated Statements of Income - for the three months and
              nine months ended September 30, 2001 and September 30, 2000 (unaudited).............................2

              Consolidated Statements of Stockholders' Equity - for the nine
              months ended September 30, 2001 and September 30, 2000 (unaudited)..................................3

              Consolidated Statements of Cash Flows - for the nine months ended
              September 30, 2001 and September 30, 2000 (unaudited)...............................................4

              Notes to Consolidated Financial Statements..........................................................6

Item 2.       Management's Discussion and Analysis of Financial
              Condition and Results of Operations................................................................10

PART II.      OTHER INFORMATION

Item 1.       Legal Proceedings..................................................................................13


Item 2.       Changes in Securities and Use of Proceeds..........................................................13

Item 3.       Defaults Upon Senior Securities....................................................................13

Item 4.       Submission of Matters to a Vote of Security Holders................................................13

Item 5.       Other Information..................................................................................13

Item 6.       Exhibits and Reports on Form 8-K...................................................................13




PART I, ITEM 1, FINANCIAL STATEMENTS

STEELTON BANCORP, INC.
CONSOLIDATED BALANCE SHEETS



- ----------------------------------------------------------------------------------------------------------------------------
                                                                                      September 30,        December 31,
September 30, 2001 and December 31, 2000                                                  2001                 2000
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                       (Unaudited)
                                                                                                
              ASSETS

Cash and due from banks                                                            $          507,721   $          278,524
Interest bearing deposits in other banks                                                    2,699,544            1,140,038
                                                                                  ------------------------------------------
              Cash and cash equivalents                                                     3,207,265            1,418,562
Investment securities available for sale                                                   10,642,957           10,007,980
Investment securities held to maturity (fair values 2001 $ 2,739,469;
     2000 $ 5,341,664)                                                                      2,482,785            5,380,735
Loans receivable, net of allowance for loan losses 2001 $ 143,777;
     2000 $ 149,603                                                                        38,542,715           39,769,076
Federal Home Loan Bank stock, at cost                                                         989,200            1,030,700
Bank premises and equipment, net                                                            1,559,854            1,449,585
Accrued interest receivable and other assets                                                1,675,474            1,688,395
                                                                                  ------------------------------------------

              Total assets                                                         $       59,100,250   $       60,745,033
                                                                                  ==========================================

     LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
     Deposits                                                                      $       34,386,503   $       34,133,250
     Advances from Federal Home Loan Bank                                                  18,368,655           19,398,854
     Advances from borrowers for insurance and taxes                                          106,166              305,662
     Accrued interest payable and other liabilities                                           552,016              262,479
                                                                                  ------------------------------------------

              Total liabilities                                                            53,413,340           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- 416,590 shares; 2000 - 404,250 shares                                    41,659               40,425
     Surplus                                                                                3,942,710            3,665,547
     Retained earnings                                                                      3,738,923            3,889,722
     Unearned stock compensation                                                             (369,091)            (422,598)
     Treasury stock, at cost, 2001 115,325 shares; 2000 39,427 shares                      (1,777,154)            (478,826)
     Accumulated other comprehensive income (loss)                                            109,863              (49,482)
                                                                                  ------------------------------------------

              Total stockholders' equity                                                    5,686,910            6,644,788
                                                                                  ------------------------------------------

              Total liabilities and stockholders' equity                           $       59,100,250   $       60,745,033
                                                                                  ==========================================


See Notes to Consolidated Financial Statements.

                                       1


STEELTON BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME


- -------------------------------------------------------------------------------------------------------------------------------
For the Three and Nine Months Ended September 30,             Three Months Ended                  Nine Months Ended
2001 and 2000 (Unaudited)                                       September 30,                       September 30,
                                                            2001             2000              2001               2000
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                              
Interest and dividend income:
     Loans                                            $       757,609   $        803,645 $       2,307,458  $      2,209,995
     Securities:
         Taxable                                              193,263            231,079           638,817           702,269
         Tax exempt                                            21,945             24,618            65,823            68,522
         Dividends on FHLB stock                               16,830             18,783            51,097            69,050
     Other                                                     17,180             15,761            58,642            42,750
                                                     --------------------------------------------------------------------------

              Total interest and dividend income            1,006,827          1,093,886         3,121,837         3,092,586
                                                     --------------------------------------------------------------------------

Interest expense:
     Deposits                                                 356,642            404,728         1,141,548         1,141,251
     Advances from Federal Home Loan Bank                     281,865            299,213           893,514           766,346
                                                     --------------------------------------------------------------------------

              Total interest expense                          638,507            703,941         2,035,062         1,907,597
                                                     --------------------------------------------------------------------------

              Net interest income                             368,320            389,945         1,086,775         1,184,989

Provision for loan losses                                       6,500              3,000            13,500             4,000
                                                     --------------------------------------------------------------------------

              Net interest income after provision
                  for loan losses                             361,820            386,945         1,073,275         1,180,989
                                                     --------------------------------------------------------------------------

Noninterest income:
     Fees and service charges                                  41,395             36,333           124,595           120,898
     Income from bank-owned life insurance                     14,177             12,309            41,037            20,515
     Other                                                     17,191             17,762            50,534            45,018
     Gain/(loss) on sale of investments                        (1,235)                 -             4,607               286
                                                     --------------------------------------------------------------------------

              Total noninterest income                         71,528             66,404           220,773           186,717
                                                     --------------------------------------------------------------------------

Noninterest expense:
     Salaries and employee benefits                           189,922            203,257           569,808           572,171
     Occupancy                                                 28,443             25,529            84,912            76,025
     Equipment                                                 58,699             40,749           180,785           122,255
     Professional fees                                         18,497             24,822            82,489            76,996
     Advertising                                                5,753             15,424            25,367            43,067
     Other                                                     60,010             72,111           178,327           187,799
                                                     --------------------------------------------------------------------------

              Total noninterest expense                       361,324            381,892         1,121,688         1,078,313
                                                     --------------------------------------------------------------------------

              Income before income taxes                       72,024             71,457           172,360           289,393

Income taxes                                                   13,513             20,878            27,297            83,961
                                                     --------------------------------------------------------------------------

              Net income                              $        58,511   $         50,579 $         145,063  $        205,432
                                                     ==========================================================================
Per share data:
     Net income, basic                                $      0.19       $          0.14  $            0.45  $          0.55
                                                     ==========================================================================

     Net income, diluted                              $      0.18       $          0.14  $            0.42  $          0.54
                                                     ==========================================================================


See Notes to Consolidated Financial Statements.

                                       2


STEELTON BANCORP, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY



- ------------------------------------------------------------------------------------------------------------------------------------
For the Nine Months Ended September 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                                                   205,432                                                  205,432
      Net change in unrealized
        losses on available
        for sale securities                                                                                  52,382          52,382
                                                                                                                        ------------
        Total comprehensive income                                                                                        7,034,892
                                                                                                                        ------------
    Stock purchased for treasury
      and benefit plans                               2,695                    (140,545)     (314,167)                     (452,017)
    Earned compensation                                                          18,870                                      18,870
    Cash dividends declared
      ($.08 per share)                                             (25,810)                                                 (25,810)
                                   -------------------------------------------------------------------------------------------------

Balance, September 30, 2000        $   38,500  $  3,459,710  $   4,043,323 $   (429,675)  $  (314,167) $   (226,756)  $   6,570,935
                                   =================================================================================================

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                                                   145,063                                                  145,063
      Net change in unrealized
        losses on available
        for sale securities                                                                                 159,345         159,345
                                                                                                                      --------------
        Total comprehensive income                                                                                          304,408
                                                                                                                      --------------
    Stock purchased for treasury
      benefit plans                                                                        (1,298,328)                   (1,298,328)
    Earned compensation                              12,996                      53,507                                      66,503
    Cash dividends declared
      ($ .09 per share)                                            (30,461)                                                 (30,461)
    Stock dividend declared             1,234       264,167       (265,401)                                                       -
                                   -------------------------------------------------------------------------------------------------

Balance, September 30, 2001        $   41,659  $  3,942,710  $   3,738,923 $   (369,091)  $(1,777,154) $    109,863   $   5,686,910
                                   =================================================================================================

See Notes to Consolidated Financial Statements.

                                       3

STEELTON BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS



- ----------------------------------------------------------------------------------------------------------------------------
For the Nine Months Ended September 30, 2001 and 2000 (Unaudited)                           2001               2000
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                  
CASH FLOWS FROM OPERATING ACTIVITIES
     Net income                                                                      $         145,063   $         205,432
     Adjustments to reconcile net income to net cash
         provided by operating activities:
         Provision for loan losses                                                              13,500               4,000
         Depreciation                                                                           56,593              56,308
         Deferred benefit plan expense                                                          85,055              67,082
         Earnings on bank-owned life insurance                                                 (41,037)            (20,515)
         Deferred income taxes                                                                 (37,953)            (64,255)
         Decrease (increase) in accrued interest receivable                                     71,656            (121,803)
         Increase in accrued interest payable                                                  223,158             224,710
         Other                                                                                  54,982              96,547
                                                                                    -----------------------------------------
              Net cash provided by operating activities                                        571,017             447,506
                                                                                    -----------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES
     Available for sale securities:
         Sales                                                                               4,922,329             527,507
         Maturities                                                                          4,454,874             515,383
         Purchases                                                                          (6,925,132)           (780,624)
     Held to maturity securities:
         Maturities                                                                            521,236             252,590
         Purchases                                                                            (508,750)                  -
     Net (increase) decrease in loans                                                        1,212,861          (7,609,101)
     Purchase of bank-owned life insurance                                                           -          (1,000,000)
     Purchase of bank premises and equipment                                                  (166,862)           (126,128)
     Redemption (purchase) of Federal Home Loan Bank stock                                      41,500            (338,900)
                                                                                    -----------------------------------------
              Net cash provided by (used in) investing activities                            3,552,056          (8,559,273)
                                                                                    -----------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES
     Net increase in deposits                                                                  253,253           1,007,593
     Net increase (decrease) in advances from borrowers for insurance and taxes               (199,496)           (103,503)
     Advances from Federal Home Loan Bank                                                   10,181,200          16,000,000
     Repayment of Federal Home Loan Bank advances                                          (11,211,399)        (10,265,577)
     Stock purchased for treasury and benefit plans                                         (1,298,328)           (485,512)
     Payment of dividends                                                                      (59,600)            (56,610)
                                                                                    -----------------------------------------
              Net cash provided by (used in) financing activities                           (2,334,370)          6,096,391
                                                                                    -----------------------------------------
              Increase (decrease) in cash and cash equivalents                               1,788,703          (2,015,376)

Cash and cash equivalents:
     Beginning                                                                               1,418,562           3,287,791
                                                                                    -----------------------------------------
     Ending                                                                          $       3,207,265   $       1,272,415
                                                                                    =========================================

                                       4


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



- ----------------------------------------------------------------------------------------------------------------------------
For the Nine Months Ended September 30, 2001 and 2000 (Unaudited)                           2001               2000
- ----------------------------------------------------------------------------------------------------------------------------

                                                                                                 
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
     Cash payments for:
         Interest                                                                    $       1,811,904   $       1,634,382
                                                                                    =========================================

         Income taxes                                                                $          65,250   $         148,216
                                                                                    =========================================



See Notes to Consolidated Financial Statements.

                                       5


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 September 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.

                                       6


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 June of  2001,  the  Financial  Accounting  Standards  Board  issued
         Statement 143,  "Accounting for Asset  Retirement  Obligations,"  which
         addresses  the  financial  accounting  and  reporting  for  obligations
         associated  with the retirement of tangible  long-lived  assets and the
         associated asset  retirement  costs.  This Statement  requires that the
         fair  value  of a  liability  for an  asset  retirement  obligation  be
         recognized  in the  period  in which  it is  incurred  if a  reasonable
         estimate of fair value can be made.  The  associated  asset  retirement
         costs are  capitalized as part of the carrying amount of the long-lived
         asset.  This Statement will become effective for the Bank on January 1,
         2003 but is not expected to have a significant  impact on the financial
         condition or results of operations.

         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.

                                       7

STEELTON BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

         In August of 2001,  the  Financial  Accounting  Standards  Board issued
         Statement  144,  "Accounting  for  the  Impairment  of or  Disposal  of
         Long-Lived  Assets." This Statement  supersedes FASB Statement No. 121,
         "Accounting for the Impairment of Long-Lived  Assets and for Long-Lived
         Assets to Be Disposed Of", and the accounting and reporting  provisions
         of APB  Opinion  No.  30,  "Reporting  the  Results  of  Operations  --
         Reporting  the  Effects of  Disposal  of a Segment of a  Business,  and
         Extraordinary,   Unusual   and   Infrequently   Occurring   Events  and
         Transactions  for  the  disposal  of a  segment  of a  business."  This
         Statement also amends ARB No. 51, "Consolidated  Financial Statements."
         The  provisions  of this  Statement  will be effective  for the Bank on
         January 1, 2002 but are not  expected to have a  significant  impact on
         the financial condition or results of operations.

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


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 September 30, 2001 and 2000.  Shares were adjusted for the impact
         of stock dividends declared in 2000 and 2001.


                                                            Three Months Ended                  Nine Months Ended
                                                               September 30                       September 30
                                                           2001             2000              2001             2000
                                                    -----------------------------------------------------------------------

                                                                                            
         Numerator, net income                       $        58,511   $       50,579   $        145,063  $       205,432
                                                    =======================================================================
         Denominators:
              Average basic shares outstanding               302,943          352,914            324,308          370,417
              Average dilutive option effect                  18,334            9,479             17,456            7,222
              Average restricted stock effect                  3,799            4,574              3,376            4,575
                                                    -----------------------------------------------------------------------
                       Average dilutive shares
                           outstanding                       325,076          366,967            345,140          382,214
                                                    =======================================================================
         Earnings per share:
              Basic                                  $          0.19   $         0.14   $           0.45  $          0.55
                                                    =======================================================================

              Diluted                                $          0.18   $         0.14   $           0.42  $          0.54
                                                    =======================================================================


                                       8


STEELTON BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



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.


                                       9


             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 nine months  ended  September  30,  2001,  Steelton  Bancorp
reported net income of $58,511 and $145,063, respectively, compared with $50,579
and $205,432 for the same periods in 2000. The decline in year to date income is
primarily  attributable  to an 8.3%  decline in net interest  income  related to
higher average levels of high rate FHLB borrowings, for the 2001 period.

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 FHLB 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 nine months ended September 30, 2001,  interest income increased by less
than 1% with total  interest  income being  approximately  $3.1 million for both
nine month ending periods.  The marginal increase was primarily the result of an
increase  in  interest  income on loans of  approximately  $97,400,  offset by a
combined  decrease  in interest on  securities  and FHLB stock of  approximately
$84,100.  The  increase  in  interest  on loans was the  result  of loan  growth
occurring in 2000.  The decline in interest  income on securities and FHLB stock
holdings  was due to lower  rates and  reduced  investment  balances as maturing
investments have been used to pay down FHLB borrowings.

For  the  quarter  ended  September  30,  2001,   interest  income  declined  by
approximately  $87,000, or 7.9% compared to the same quarter ended September 30,
2000.  This  decline  was the  result of a  decrease  in  interest  on loans and
securities of approximately $46,000 and $40,400,  respectively, due to declining
interest  rates and  lower  levels  of  earning  assets.  In  addition  to lower
investment  balances noted above,  loans have declined during 2001 as new growth
has been minimal.

                                       10


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


Income Statement Performance (Continued)

Interest  expense  for the  nine  months  ended  September  30,  2001  increased
approximately  $127,000  or 6.7%  compared  to the same  period  in  2000.  This
increase in interest expense was related to significant FHLB advances during the
latter part of 2000 to fund loan growth and leveraged investment purchases.

Conversely,  interest  expense  for the  quarter  ended  September  30, 2001 was
$65,000, or 9.3%, less than the same quarter in 2000. This decrease from quarter
to quarter was  attributable  to a decline in interest  expense on deposits  and
FHLB  advances of $48,000 and  $17,300,  respectively.  The decrease in interest
expense on deposits is a result of the bank  lowering its rates paid on passbook
and statement savings accounts,  reflective of the current rate environment. The
decline  in FHLB  interest  expense  is  attributable  to  declines  in  overall
borrowings resulting from repayments during 2001.

As a result  of the  factors  mentioned  above,  net  interest  income  declined
approximately  $21,600  and  $98,200 or 5.5% and 8.3% for the  quarter  and nine
months ended September 30, 2001, respectively, in comparison to the same periods
in 2000.

The  provision  for loan losses was $6,500 for the third quarter and $13,500 for
the  first  nine  months  of  2001,  compared  to  $3,000  and  $4,000  for  the
corresponding  periods  in 2000.  The  increase  is  attributable  to an overall
increase in delinquent consumer and residential loans and higher charge-offs.

Noninterest income excluding securities gains or losses increased  approximately
$29,700  or 16% for the first  nine  months  of 2001 and  $6,359 or 9.6% for the
quarter  ended  September  30, 2001 in contrast to the same period in 2000.  The
increase  was  primarily  attributable  to income  earned from  bank-owned  life
insurance purchased in the second quarter of 2000.

Noninterest  expense  increased  approximately  $43,300 or 4% for the first nine
months of 2001 in  comparison to the same period in 2000.  The most  substantial
increases  occurred in occupancy and equipment  expense due to the addition of a
new ATM, a newly expanded  drive-through  facility at the Steelton  location and
other  branch   improvements.   Advertising   expense  decreased  due  to  fewer
promotions.

Noninterest  expense for the quarter  ended  September  30, 2001 compared to the
same quarter in 2000 decreased by approximately $20,500, or 5.4%. The quarter to
quarter  reduction is the net effect of the  increase in  equipment  costs noted
above,  offset by reductions in  advertising,  professional  fees,  salaries and
benefits,  and other noninterest  costs. All these noted reductions were part of
the corporation's ongoing effort to reduce noninterest expense.

Income tax expense for the first nine months of 2001 was $27,297 resulting in an
effective tax rate of 15.8%  compared with 29% for 2000.  Similarly,  income tax
expense for the third  quarter of 2001 of $13,513  resulted in an effective  tax
rate of 18.7%,  compared to 29.2% 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.

                                       11


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


Balance Sheet Analysis

Total assets decreased by  approximately  $1.6 million or 2.7% from December 31,
2000 to September 30, 2001. The reduction in assets is primarily attributable to
a $1.2 million decrease in the loan portfolio due to normal run-off that has not
been replaced with new growth. The Corporation is currently not emphasizing loan
growth due to a desire to use  available  funds to reduce high cost  borrowings.
Consistent with this policy, the Corporation utilized funds from called and sold
securities to pay-down FHLB advances.  Accordingly, FHLB borrowings decreased by
approximately $1.0 million, or 5.3%.

The Bank has the  ability  to borrow  funds from the  Federal  Home Loan Bank of
Pittsburgh,  if necessary,  to enhance its liquidity position.  At September 30,
2001,  the Bank could borrow an additional  $21.9 million from the FHLB based on
qualifying  collateral.  Management  believes that liquidity is adequate to meet
the borrowing and deposit needs of its customers.

Stockholder's  equity  decreased  approximately  $1.0  million,  or 14.4%,  from
December 31, 2000 until  September  30, 2001.  Net income,  the  recognition  of
expense  associated with restricted  stock and increases in the market values of
available  for  sale  securities  all  increased  equity.  Conversely,  the Bank
repurchased approximately 76,000 shares of its outstanding common stock in 2001,
which reduced equity by the cost of approximately $1.3 million.

Most of the  shares  were  repurchased  in the third  quarter  through  an offer
communicated  to  shareholders,  with the purchase  price  determined  through a
procedure  commonly  called a "Modified Dutch Auction." The offer expired August
16, 2001.  The Board of Directors has  authorized  an  additional  repurchase of
15,000 shares based on market conditions and funds availability.

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


                               09/30/01       12/31/00  Minimum Requirements
                               --------       --------  --------------------

Total Risk-based Capital        17.89%         19.03%            8.00%
Tier 1 Capital                  17.38%         18.54%             N/A
Leverage Ratio                   8.44%          9.27%            4.00%

Asset Quality

The allowance for loan losses decreased  marginally to $143,700 at September 30,
2001 from approximately $150,000 at December 31, 2000. The decrease was directly
related to the charge-off of several small consumer loan balances.  The level of
loans 90 days or more past due and nonaccrual  loans increased to  approximately
1.79% of loans at September  30, 2001,  from .53% at December 31, 2000;  most of
the  delinquent and  nonaccrual  loans are secured by  residential  real estate.
Management believes that the allowance for loan losses was adequate at September
30, 2001 to absorb losses within the loan portfolio.

                                       12


                           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 September 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
         ---------------------------------------------------

         None

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

         None

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

         (a) Exhibits.

         None.

         (b)  Reports on Form 8-K

         On September 20, 2001,  the  Registrant  filed a Current Report on Form
8-K to announce a plan to repurchase  approximately  5%, or up to 15,000 shares,
of the Registrant's  outstanding common stock in the open market, subject to the
availability of stock.

                                       13



                                   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: November 13, 2001                By:/s/ Harold E. Stremmel
                                          --------------------------------------
                                          Harold E. Stremmel
                                          President and Chief Executive Officer
                                          (Principal Executive Officer)



Date: November 13, 2001                By:/s/ Shannon Aylesworth
                                          --------------------------------------
                                          Shannon Aylesworth
                                          Chief Finanical Officer
                                          (Principal Accounting Officer)


                                       14