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, 2002


( )  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, 2002 there were 300,290 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. AND SUBSIDIARY
                             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, 2002 (unaudited) and December 31, 2001 (audited)................3

              Consolidated Statements of Income - for the three months and
              six months ended June 30, 2002 and June 30, 2001 (unaudited).............4

              Consolidated Statements of Stockholders' Equity - for the six
              months ended June 30, 2002 and June 30, 2001 (unaudited).................5

              Consolidated Statements of Cash Flows - for the six months
              ended June 30, 2002 and June 30, 2001 (unaudited)........................6

              Notes to Consolidated Financial Statements...............................7

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

PART II.      OTHER INFORMATION

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

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

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

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

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

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





PART I, ITEM 1, FINANCIAL STATEMENTS
STEELTON BANCORP, INC.
See notes to consolidated  financial statements.
- --------------------------------------------------------------------------------
CONSOLIDATED BALANCE SHEETS



                                     ASSETS
                                                                          June 30,            December 31,
                                                                            2002                 2001
                                                                       ---------------      ---------------
                                                                        (Unaudited)
                                                                                    
ASSETS

     Cash and due from banks                                            $   1,145,097        $     580,181
     Interest bearing deposits with other banks                             1,080,311            2,617,767
                                                                       ---------------      ---------------

         Cash and Cash Equivalents                                          2,225,408            3,197,948

     Investment securities available for sale                              15,072,774           10,359,100
     Investment securities held to maturity (fair values 2002
         $1,975,567; 2001 $2,387,828)                                       1,970,313            2,362,443
     Loans receivable, net of allowance for loan losses
         2002 $160,156; 2001 $147,697                                      34,401,074           36,615,998
     Federal Home Loan Bank stock, at cost                                  1,065,500              989,200
     Bank premises and equipment, net                                       1,601,092            1,539,967
     Accrued interest receivable and other assets                           2,067,898            1,959,938
                                                                       ---------------      ---------------

         Total Assets                                                   $  58,404,059        $  57,024,594
                                                                       ===============      ===============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES

     Deposits                                                           $  33,501,674        $  33,555,174
     Advances from Federal Home Loan Bank                                  18,308,297           17,185,303
     Advances from borrowers for insurance and taxes                          377,778              277,084
     Accrued interest payable and other liabilities                           428,232              335,871
                                                                       ---------------      ---------------

         Total Liabilities                                                 52,615,981           51,353,432
                                                                       ---------------      ---------------

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 416,515 shares                                                 41,652               41,652
     Surplus                                                                3,968,551            3,942,710
     Retained earnings                                                      3,729,360            3,759,801
     Unearned compensation                                                   (311,946)            (362,015)
     Treasury stock, at cost, 2002 116,225; 2001 115,325 shares            (1,794,254)          (1,777,154)
     Accumulated other comprehensive income                                   154,715               66,168
                                                                       ---------------      ---------------

         Total Stockholders' Equity                                         5,788,078            5,671,162
                                                                       ---------------      ---------------

         Total Liabilities and Stockholders' Equity                     $  58,404,059        $  57,024,594
                                                                       ===============      ===============


See notes to consolidated financial statements

- --------------------------------------------------------------------------------
                                       3




STEELTON BANCORP, INC.
- --------------------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF INCOME




                                                           Three Months Ended                      Six Months Ended
                                                                June 30,                               June 30,
                                                        2002               2001                 2002               2001
                                                        ----               ----                 ----               ----
                                                                                (Unaudited)

                                                                                             
INTEREST AND DIVIDEND INCOME
   Loans                                          $      677,382     $      759,522      $    1,372,040     $    1,549,849
   Securities:
      Taxable                                            169,495            208,657             305,073            445,554
      Tax exempt                                          27,207             21,914              50,889             43,878
   Dividends on FHLB stock                                 7,925             16,647              17,719             34,267
   Other                                                  18,580             19,375              35,489             41,462
                                                 ----------------   ----------------    ----------------   ----------------

       Total Interest Income and Dividend Income         900,589          1,026,115           1,781,210          2,115,010
                                                 ----------------   ----------------    ----------------   ----------------

INTEREST EXPENSE
   Deposits                                              276,773            384,539             563,310            784,906
   Advances from Federal Home Loan Bank                  261,234            294,122             503,768            611,649
                                                 ----------------   ----------------    ----------------   ----------------

       Total Interest Expense                            538,007            678,661           1,067,078          1,396,555
                                                 ----------------   ----------------    ----------------   ----------------

       Net Interest Income                               362,582            347,454             714,132            718,455

PROVISION FOR LOAN LOSSES                                 10,500              4,500              21,000              7,000
                                                 ----------------   ----------------    ----------------   ----------------

       Net Interest Income after Provision for           352,082            342,954             693,132            711,455
         Loan Losses
                                                 ----------------   ----------------    ----------------   ----------------

NONINTEREST INCOME
   Fees and service charges                               45,314             45,580              85,385             83,200
   Income from bank-owned life insurance                  13,647             13,430              28,167             26,860
   Other                                                  11,240             15,261              28,680             33,343
   Gain on sale of investments                                 -             11,619                   -              5,842
                                                 ----------------   ----------------    ----------------   ----------------

       Total Noninterest Income                           70,201             85,890             142,232            149,245
                                                 ----------------   ----------------    ----------------   ----------------

NONINTEREST EXPENSE
   Salaries and employee benefits                        203,412            187,710             403,335            379,886
   System conversion                                      81,714                  -              81,714                  -
   Occupancy                                              32,971             28,026              62,507             56,469
   Equipment                                              32,259             25,158              53,112             44,262
   Professional fees                                      37,756             29,068              76,656             80,727
   Data processing                                        35,045             36,501              71,635             77,824
   Advertising                                             6,339             12,921              11,865             19,614
   Other                                                  58,293             58,074             113,605            101,582
                                                 ----------------   ----------------    ----------------   ----------------

       Total Noninterest Expenses                        487,789            377,458             874,429            760,364
                                                 ----------------   ----------------    ----------------   ----------------

       Income (Loss) before Income Taxes                 (65,506)            51,386             (39,065)           100,336

INCOME TAXES (BENEFIT)                                   (33,263)             6,723             (35,651)            13,784
                                                 ----------------   ----------------    ----------------   ----------------

       Net Income (Loss)                          $      (32,243)    $       44,663      $       (3,414)    $       86,552
                                                 ================   ================    ================   ================

PER SHARE DATA
   Net income (loss), basic                       $        (0.12)    $         0.13      $        (0.01)    $         0.26
                                                 ================   ================    ================   ================

   Net income (loss), diluted                     $        (0.12)    $         0.13      $        (0.01)    $         0.24
                                                 ================   ================    ================   ================


See notes to consolidated financial statements.
- --------------------------------------------------------------------------------
                                       5




STEELTON BANCORP, INC.
- --------------------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
Six Months Ended June 30, 2002 and 2001





                                                                 For the Six Months Ended June 30, 2001
                                 ---------------------------------------------------------------------------------------------------
                                                                                                         Accumulated
                                                                                                            Other
                                                                                                         Comprehensive     Total
                                     Common                     Retained       Unearned       Treasury      Income     Stockholders
                                     Stock       Surplus        Earnings     Compensation       Stock       (Loss)        Equity

                                 -----------  ------------  ------------   --------------   -----------   ------------ -------------
                                                                                                 
BALANCE - DECEMBER 31, 2000        $  40,224   $ 3,665,748   $ 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 securities
       available for sale                  -             -             -               -             -         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            $  40,525   $ 3,678,543   $ 3,942,230     $  (376,168)  $  (499,009)    $  (36,342)  $ 6,749,769
                                   =========== ============= =============   ============  =============   ===========  ============


                                                              For the Six Months Ended June 30, 2002
                                   -------------------------------------------------------------------------------------------------

BALANCE - DECEMBER 31, 2001        $  41,652   $ 3,942,710   $ 3,759,801     $  (362,015)  $(1,777,154)    $   66,168   $ 5,671,162
                                                                                                                       -------------
Comprehensive income:
    Net loss                               -             -        (3,414)              -             -              -        (3,414)
    Net change in unrealized
       gains on securities
       available for sale                  -             -             -               -             -         88,547        88,547
                                                                                                                       -------------
    Total Comprehensive Income                                                                                               85,133
                                                                                                                       -------------

    Stock purchased for
       treasury and benefit plans          -             -             -               -       (17,100)             -       (17,100)
    Earned compensation                    -        25,841             -          50,069             -              -        75,910
    Cash dividends declared
       ($.09 per share)                    -             -       (27,027)              -             -              -       (27,027)
                                   ----------  ------------  ------------    ------------  ------------    ----------- -------------

BALANCE - JUNE 30, 2002            $  41,652   $ 3,968,551   $ 3,729,360     $  (311,946)  $(1,794,254)    $  154,715   $ 5,788,078
                                   ==========  ============  ============    ============  ============    =========== =============



See notes to consolidated financial statements.
- -------------------------------------------------------------------------------
                                       5



STEELTON BANCORP, INC.
- -------------------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                          Six Months Ended June 30,
                                                                     ---------------------------------
                                                                          2002               2001
                                                                     --------------     --------------
                                                                              (Unaudited)
                                                                                  
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income (loss)                                                   $    (3,414)     $      86,552
   Adjustments to reconcile net income to net cash
      provided by operating activities:
         Provision for loan losses                                          21,000              7,000
         Depreciation                                                       45,535             36,264
         Deferred benefit plan expense                                      64,227             55,411
         Earnings on bank-owned life insurance                             (28,167)           (26,860)
         Deferred income taxes (benefit)                                     9,964            (40,216)
         Decrease (increase) in accrued interest receivable                (13,788)            74,778
         Increase in accrued interest payable                               10,973             19,264
         Other, net                                                         16,863             19,044
                                                                     -------------    ---------------

         Net Cash Provided by Operating Activities                         123,193            231,237
                                                                     -------------    ---------------

CASH FLOWS FROM INVESTING ACTIVITIES
   Available for sale securities:
      Sales                                                                      -          3,389,482
      Maturities                                                         1,976,925          3,266,747
      Purchases                                                         (6,600,450)        (6,213,278)
   Held to maturity securities:
      Maturities                                                           390,853            289,853
      Purchases                                                                  -           (508,750)
   Net decrease in loans                                                 2,193,924            678,686
   Purchase of bank premises and equipment                                (106,660)          (166,526)
   Net (purchase) redemption of Federal Home Loan Bank stock               (76,300)            41,500
                                                                     -------------    ---------------

         Net Cash Provided by (Used in) Investing Activities            (2,221,708)           777,714
                                                                     -------------    ---------------

CASH FLOWS FROM FINANCING ACTIVITIES
   Net increase (decrease) in deposits                                     (53,500)         1,345,265
   Net increase in advances from borrowers for insurance and taxes         100,694             72,170
   Advances from Federal Home Loan Bank                                  6,500,000          9,681,200
   Repayment of Federal Home Loan Bank advances                         (5,377,006)       (10,031,397)
   Stock purchased for treasury and benefit plans                          (17,100)           (20,183)
   Payment of dividends                                                    (27,113)           (28,240)
                                                                     -------------    ---------------

         Net Cash Provided by Financing Activities                       1,125,975          1,018,815
                                                                     -------------    ---------------

         Net Increase (Decrease) in Cash and Cash Equivalents             (972,540)         2,027,766

CASH AND CASH EQUIVALENTS - BEGINNING                                    3,197,948          1,418,562
                                                                     -------------    ---------------

CASH AND CASH EQUIVALENTS - ENDING                                     $ 2,225,408      $   3,446,328
                                                                     =============    ===============
SUPPLEMENTARY CASH FLOWS INFORMATION
   Interest paid                                                       $ 1,056,105      $   1,377,291
                                                                     =============    ===============

   Income taxes paid                                                   $    10,000      $      54,000
                                                                     =============    ===============


See notes to consolidated financial statements.
- -------------------------------------------------------------------------------
                                       6


STEELTON BANCORP, INC.
- --------------------------------------------------------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 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  accounting  principles  generally
accepted in the United States of America.  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, 2002 are not  necessarily
indicative  of the  results  that may be  expected  for the fiscal  year  ending
December 31, 2002 or any other period. The condensed financial  statements as of
and for the three and six month periods ended June 30, 2002 and 2001 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.

NOTE 2 - NEW ACCOUNTING STANDARDS

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  Corporation on January 1, 2003, but is
not  expected to have any impact on the  Corporation's  financial  condition  or
results of operations.






- --------------------------------------------------------------------------------
                                       7




STEELTON BANCORP, INC.
- --------------------------------------------------------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 3 - EARNINGS (LOSS) 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,
2002 and  2001.  Shares  for 2001  were  adjusted  for the  impact of a 5% stock
dividend distributed in December of 2001.



                                             Three Months Ended June 30,             Six Months Ended June 30,
                                       ---------------------------------       -----------------------------------
                                              2002               2001               2002               2001
                                       -----------------   ----------------    ----------------   ----------------

                                                                                          
Numerator, net income (loss)                   $(32,243)           $44,663             $(3,414)           $86,552
                                        ================   ================    ================   ================

Denominators:
     Average basic shares
         outstanding                            263,385            335,447             262,866            335,216
     Average dilutive option effect                   -             14,898                   -             15,248
     Average restricted stock effect                  -              2,538                   -              2,868
                                        ----------------   ----------------    ----------------   ----------------
       Average Dilutive Shares
         Outstanding                            263,385            352,883             262,866            352,332
                                        ================   ================    ================   ================
Earnings (loss) per share:
         Basic                                   $(0.12)             $0.13              $(0.01)             $0.26
                                        ================   ================    ================   ================
         Diluted                                 $(0.12)             $0.13              $(0.01)             $0.24
                                        ================   ================    ================   ================



NOTE 4 - RECLASSIFICATIONS

Certain  amounts in the 2001  financial  statements  have been  reclassified  to
conform  with the 2002  presentation.  Such  reclassifications  had no impact on
reported net income.



- --------------------------------------------------------------------------------
                                       8


STEELTON BANCORP, INC.
- --------------------------------------------------------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 5 - COMPREHENSIVE INCOME

Comprehensive  income for the Corporation  consists of net income and unrealized
gains or  losses  on  available  for sale  securities  and is  presented  in the
consolidated  statement of stockholders' equity.  Unrealized securities gains or
losses  and the  related  tax impact  included  in  comprehensive  income are as
follows:



                                             Three Months Ended June 30,             Six Months Ended June 30,
                                        -----------------------------------    -----------------------------------
                                                 2002               2001                2002               2001
                                                 ----               ----                ----               ----

                                                                                          
Unrealized holding gains (losses)
     on available for sale
     securities occurring during
     the period                                $174,983           $(57,575)           $134,162            $25,751
Reclassification adjustment for
     gains included in net income                     -            (11,619)                  -             (5,842)
                                        ----------------   ----------------    ----------------   ----------------

       Net Unrealized Gains (Losses)            174,983            (69,194)            134,162             19,909

Tax effect                                       59,494            (23,526)             45,615              6,769
                                        ----------------   ----------------    ----------------   ----------------

       Net of Tax Other
           Comprehensive Income (Loss)         $115,489           $(45,668)          $  88,547            $13,140
                                        ================   ================    ================   ================



- --------------------------------------------------------------------------------
                                       9


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


The  following  is a  discussion  of the  financial  condition  and  results  of
operations of the  Corporation  and the bank,  and should be read in conjunction
with the accompanying Consolidated Financial Statements.

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  the
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.


CRITICAL ACCOUNTING POLICIES

Disclosure of the Corporation's  significant  accounting policies is included in
Note 1 to the  consolidated  financial  statements  of the 2001 Annual Report to
Stockholders  Form 10-KSB for the period ended December 31, 2001.  Some of these
policies are particularly sensitive requiring significant judgements,  estimates
and assumptions to be made by management. Additional information is contained in
Management's  Discussion  and Analysis for the most  sensitive of these  issues,
including the provision and allowance for loan losses, which are located on page
11 and 13 of this report.

Significant  estimates are made by management in  determining  the allowance for
loan losses. Consideration is given to a variety of factors in establishing this
estimate.  In estimating  the allowance  for loan losses,  management  considers
current economic conditions,  diversification of the loan portfolio, delinquency
statistics, results of internal loan reviews, financial and managerial strengths
of borrowers,  adequacy of collateral, if collateral dependent, or present value
of future cash flows and other relevant factors.


INCOME STATEMENT PERFORMANCE

For the quarter and six months ended June 30, 2002,  Steelton Bancorp reported a
net loss of  $32,243  and  $3,414,  respectively,  compared  with net  income of
$44,663  and  $86,552  for the same  periods in 2001.  The loss for the  current
period is primarily  attributable  to expenses  related to the conversion of the
Corporation's data processing system to a new provider during 2002.

- --------------------------------------------------------------------------------
                                       10



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



INCOME STATEMENT PERFORMANCE (CONTINUED)

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 quarter and six months ended June 30, 2002, interest and dividend income
decreased  12.2%  and 15.8% to  $900,589  and  $1,781,210  from  $1,026,115  and
$2,115,010  for the same  periods  of 2001,  respectively.  The  decrease  was a
function of a declining  loan  portfolio  and a continued  lower  interest  rate
environment  throughout  2002 as  compared to the same  periods of the  previous
year.  Specifically,  interest  income on loans for the  quarter  and six months
ended June 30, 2002 decreased  10.8% and 11.5% to $677,382 and  $1,372,040  from
$759,522  and  $1,549,849  for the second  quarter and first six months of 2001,
respectively.  The lower interest rate  environment  further  impacted income on
securities  as higher  yielding  investments  have been  called or matured to be
replaced with lower yielding investment instruments. Accordingly, total interest
income  from  securities  for the  second  quarter  and first six months of 2002
decreased  14.7% and 27.3% to $196,702  and  $355,962  compared to $230,571  and
$489,432 for the same periods in 2001.

Increased income on tax-exempt  securities offset a decline in income on taxable
securities  as the  Corporation  expanded its  portfolio of state and  municipal
bonds during 2002.  Dividends on FHLB stock  declined in 2002 due to redemptions
that reduced the average balance and lower rates.

On a more positive note,  interest  expense  decreased  $140,654 or 20.7% in the
second quarter and $329,477 or 23.6% in the first six months of 2002 compared to
the same periods of 2001. The reduction was twofold. First, as a result of rates
on deposits  being  lowered  mid-year in 2001 to better  match the overall  rate
environment,  interest  expense on deposits for the quarter  ended June 30, 2002
decreased 28.0% to $276,773 from $384,539 for the same quarter of 2001 and 28.2%
to $563,310 from $784,906 compared to the first six months of 2001.  Second, new
borrowings  from  FHLB,  at lower  interest  rates,  resulted  in lower  related
interest  expense.  Specifically,  interest  expense on FHLB advances  decreased
11.2% and 17.6% for the second  quarter and first six months of 2002 to $261,234
and  $503,768  compared to $294,122  and  $611,649  for the same  periods of the
previous year, respectively.

Overall,  net interest income increased  $15,128 or 4.4% from the second quarter
of 2001 and declined $4,323 or 0.6% compared to the first six months of 2001.

The  provision  for loan  losses was  $10,500  for the  second  quarter of 2002,
compared  to $4,500 for the same  quarter of 2001 and  $21,000 for the first six
months of 2002, compared to $7,000 for the same period in the previous year.

The  increased  provision  in 2002  is  responsive  to  higher  charge-offs  and
non-performing loans more fully discussed in the asset quality section.

Noninterest income,  excluding  securities gains or losses,  remained relatively
flat when  comparing  the second  quarter and six months ended June 30, 2002 and
2001, respectively.


- --------------------------------------------------------------------------------
                                       11


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



INCOME STATEMENT PERFORMANCE (CONTINUED)

There was no sales  activity for the second quarter and first six months of 2002
with respect to investment  securities.  Net gains on securities  for the second
quarter and first six months of 2001 were $11,619 and $5,842, respectively.

Noninterest  expense,  exclusive of the conversion costs  previously  discussed,
experienced  modest  increases  of $28,617  and $32,351 or 7.6% and 4.3% for the
second  quarter  and first six months of 2002  compared  to the same  periods of
2001, respectively. Salaries and benefits increased due to pay raises and higher
benefit  costs.  Equipment  expense was impacted by recent  improvements  at the
Steelton location.

The  income  tax  benefit  recorded  in 2002  and  attributable  to the net loss
resulted in an effective tax rate of 51% for the quarter and 91% for the year to
date period. Income tax expense recorded on 2001 income resulted in an effective
tax rate of 13% for the quarter and 14% year to date.

The effective tax rate fluctuated in conjunction with the proportion of tax-free
income from  investments  and bank-owned life insurance to the pre-tax income or
loss for each period.


BALANCE SHEET ANALYSIS

Total assets  increased  by $1.4 million or 2.4% from  December 31, 2001 to June
30, 2002. The increase was primarily  attributable to the net effect of the $2.2
million or 6.0% decrease in net loans  receivable  and the $4.3 million or 34.0%
increase in  investment  securities.  The decline in loans was due  primarily to
normal  run-off that was not replaced with new loan growth.  The  Corporation is
not  emphasizing  loan  growth  due to  pricing  competition.  The  increase  in
securities is primarily due to investment in GNMA mortgage-backed securities and
state and  municipal  bonds  funded by  advances  from the FHLB.  There  were no
significant  changes in the status of the  Corporation's  overall liquidity from
December 31, 2001 until June 30, 2002.

Regulatory capital ratios for the bank were as follows at June 30, 2002 compared
with December 31, 2001 and the minimum requirements:



                                June 30,        December 31,       Minimum
                                  2002             2001         Requirements
                                -------         -----------     ------------

Total risk-based capital          19.61%           18.98%         8.00%
Tier 1 risk-based capital         19.01%           18.44%          N/A
Tier 1 capital                     8.69%            8.84%         4.00%





- --------------------------------------------------------------------------------
                                       12


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



ASSET QUALITY

Net  charge-offs  for the six months ended June 30, 2002 totaled $8.541 compared
to $2,174 for the same period of 2001.  Personal  loans and home equity lines of
credit comprised the total of 2002 charge-offs as of June 30, 2002.

Nonperforming  loans were up $239,951 to $875,948 at June 30, 2002 from $635,997
at December  31,  2001.  Included in  nonperforming  loans at June 30, 2002 were
nonaccrual  loans totaling  $734,974 and loans past due 90 days or more totaling
$140,974 compared to $635,997 and $-0-, respectively,  at December 31, 2001. The
Corporation  held other real estate (ORE) totaling  $30,631 at June 30, 2002 and
December 31, 2001. Nonperforming assets represented 1.6% of total assets at June
30, 2002 compared to 1.2% at December 31, 2001.

The allowance  for loan losses  totaled  $160,156 at June 30, 2002,  compared to
$147,697 at December 31, 2001. The allowance  represents  .46% and .40% of total
loans at June 30,  2002 and  December  31,  2001,  respectively.  The  allowance
provided  coverage for  nonperforming  loans at a rate of 0.18 times at June 30,
2002 compared with 0.23 times at December 31, 2001.

The  increase  was  the  net  result  of the  monthly  provision  offset  by any
charge-off  activity.  Management  periodically  reviews  the  adequacy  of  the
allowance  for loan losses and  believes  the  allowance is adequate at June 30,
2002.




- --------------------------------------------------------------------------------
                                       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, 2002,
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.

         99.1  Certification  pursuant to 18 U.S.C.ss.1350,  as adopted pursuant
         toss.906 of the Sarbanes-Oxley Act of 2002

         (b)  Reports on Form 8-K

         None.

                                       14


                                   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 12, 2002           By:/s/ Harold E. Stremmel
                                     -----------------------------------------
                                     Harold E. Stremmel
                                     President and Chief Executive Officer
                                    (Principal Executive Officer)



Date:   August 12, 2002           By:/s/ Shannon Aylesworth
                                     ---------------------------------
                                     Shannon Aylesworth
                                     Chief Financial Officer
                                    (Principal Accounting Officer)