STEELTON BANCORP INC
424B3, 1999-05-28
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: R & R RANCHING INC, SB-2/A, 1999-05-28
Next: INDIAN VILLAGE BANCORP INC, 424B3, 1999-05-28



                                  Interests in
                          Mechanics Savings & Loan, FSA
                     Employee Savings & Profit Sharing Plan
                                       and
                          Offering of 27,474 Shares of
                     Common Stock, $.10 par value per share,

                                       of
                             STEELTON BANCORP, INC.


         This   prospectus   supplement   relates  to  the  offer  and  sale  to
participants in the Mechanics Savings & Loan, FSA's Employees'  Savings & Profit
Sharing Plan of participation interests and shares of Steelton Bancorp.

         In connection with the conversion of Mechanics Savings from a federally
chartered  mutual  savings  association to a federally  chartered  stock savings
bank,  the plan has been  amended to permit  the  investment  of plan  assets in
various participant  directed investment  alternatives,  including investment in
the  stock of  Steelton  Bancorp.  You may  direct  the  trustee  of the plan to
purchase  the  stock  with  plan  assets  which  are  attributable  to  you as a
participant.  This prospectus  supplement relates to your decision to invest all
or a portion of your plan funds in Steelton Bancorp common stock.

         The prospectus of Steelton Bancorp dated May 14, 1999 which is attached
to this  prospectus  supplement,  includes  detailed  information  regarding the
conversion,  Steelton  Bancorp stock,  and the financial  condition,  results of
operation,  and  business  of  Mechanics  Savings.  This  prospectus  supplement
provides  information  regarding  the plan.  You  should  read  this  prospectus
supplement together with the prospectus and keep both for future reference.

         Please refer to Risk Factors beginning on page 7 of the prospectus.

         These   securities  have  not  been  approved  or  disapproved  by  the
Securities and Exchange  Commission,  the Office of Thrift  Supervision,  or any
other  federal  agency  or  any  state  securities  commission,   nor  has  such
commission,  office,  or other agency or any state securities  commission passed
upon the accuracy or adequacy of this prospectus supplement.  Any representation
to the contrary is a criminal offense.

         These  securities  are not  deposits  or savings  accounts  and are not
insured or guaranteed by the Federal Deposit Insurance  Corporation or any other
government agency.

           The date of this prospectus supplement is May 14, 1999.


<PAGE>

                                TABLE OF CONTENTS

The Offering...................................................................1

         Securities Offered....................................................1
         Election to Purchase Stock in the Initial Offering....................1
         Value of Participation Interests......................................1
         Method of Directing Investments.......................................1
         Time for Directing Investment.........................................1
         Irrevocability of Investment Direction................................2
         Direction to Purchase the Stock After.................................2
                  the Conversion...............................................2
         Purchase Price of Steelton Bancorp Common Stock.......................2
         Nature of Each Participant's Interest in
                  Steelton Bancorp Common Stock................................2
         Voting and Tender Rights of the Stock.................................3
         Minimum Investment....................................................3

Description of the Plan........................................................3

         General...............................................................3
         Eligibility and Participation.........................................4
         Contributions and Benefits Under the Plan.............................4
         Limitations on Contributions..........................................4
         Investment of Plan Assets.............................................5
         Performance of Previous Funds.........................................6
         Performance of Employer Stock Fund....................................6
         Benefits Under the Plan...............................................7
         Withdrawals and Distributions From the Plan...........................7
         Administration of the Plan............................................8
         Reports to Plan Participants..........................................9
         Amendment and Termination............................................ 9
         Merger, Consolidation, or Transfer................................... 9
         Federal Income Tax Consequences......................................10
         Restrictions on Resale...............................................10
         SEC Reporting and Short-Swing Profit Liability.......................11
         Additional Information...............................................11

Legal Opinions................................................................11

Investment Election Form..............................................Appendix A

Change of Investment Allocation Form..................................Appendix B



<PAGE>


                                  THE OFFERING

Securities Offered

         The securities  offered in connection with this  prospectus  supplement
are  participation  interests in the plan and shares of Steelton  Bancorp common
stock. Only employees of Mechanics Savings who meet the eligibility requirements
under the plan may participate. Information with regard to the plan is contained
in this prospectus  supplement and information with regard to the conversion and
the financial condition, results of operation, and business of Mechanics Savings
is contained in the attached prospectus.

Election to Purchase Stock in the Initial Offering

         You may  direct  the  trustee  of the plan to invest all or part of the
funds in you account in the Employer Stock Fund.  Based upon your election,  the
trustees of the plan will  subscribe for Steelton  Bancorp shares in the initial
offering.  You also will be permitted to direct  ongoing  purchases of the stock
under the plan after the initial  offering.  See  "Direction  to Purchase  Stock
After the Initial  Offering."  The plan's  trustee  will follow your  investment
directions.  Amounts  not  transferred  to the  Employer  Stock Fund will remain
invested in the other investment funds of the plan as directed by you.
See "Investment of Plan Assets."

Value of Participation Interests

         As of March 8, 1999, the market value of the assets of the plan equaled
$274,740.  The plan  administrator has informed each participant of the value of
his or her account in the plan as of May 14, 1999.  The value of the plan assets
represents your past contributions to the plan, plus or minus earnings or losses
on  contributions,  less withdrawals and loans. You may direct up to 100% of the
value of your account assets to invest in the Employer Stock Fund.  However,  in
connection with the initial  offering of the stock, if you elect to purchase the
stock, you will be required to invest a minimum amount of your account assets in
the Employer Stock Fund.

Method of Directing Investments

         Appendix A of this  prospectus  supplement  includes an investment form
for you to direct a transfer to the  Employer  Stock Fund of all or a portion of
your account under the plan.  Appendix B of this prospectus  supplement includes
Pentegra's  change of investment  allocation  form. If you wish to invest all or
part of your  account in the  Employer  Stock  Fund,  you need to  complete  the
attached forms. Additionally, you may indicate the directed investment of future
contributions  under the plan for  investment in the Employer Stock Fund. If you
do not wish to make an investment election, you do not need to take any action.

Time for Directing Investment

         The  deadline  for  submitting  your  direction  to invest funds in the
Employer  Stock  Fund in order to  purchase  the  stock  issued  in the  initial
offering is  June 22, 1999. If you want to invest in

                                       1

<PAGE>

the  Employer  Stock Fund,  you must return the attached  form to Mr.  Harold E.
Stremmel of Mechanics Savings by 4:00 p.m. on June 22, 1999.

         After  the  initial  offering,  you will  still be able to  direct  the
investment  of your  account  under the plan in the  Employer  Stock Fund and in
other investment alternatives.

Irrevocability of Investment Direction

The  direction  to invest your plan funds in the  Employer  Stock Fund cannot be
changed after you have turned in your forms. However, you will be able to direct
your  account to  purchase  the stock after the  initial  offering by  directing
amounts in your account into the Employer Stock Fund.

Direction to Purchase the Stock After the Conversion

         Following completion of the conversion, you will be permitted to direct
that a certain  percentage of your interest in the Trust Fund be  transferred to
the Employer Stock Fund and invested in Steelton Bancorp common stock, or to the
other investment funds available under the plan.  Alternatively,  you may direct
that a  certain  percentage  of your  interest  in the  Employer  Stock  Fund be
transferred  to the Trust  Fund to be  invested  in the other  investment  funds
available  in  accordance  with the terms of the  plan.  You can  direct  future
contributions  made to the plan by you or on your  behalf to be  invested in the
Employer  Stock Fund.  Following your initial  election,  the allocation of your
interest in the Employer  Stock Fund may be changed  daily by filing a change of
investment  allocation form with the plan administrator or by calling Pentegra's
voice response unit at (800) 433-4422 and changing your investment allocation by
phone.

Purchase Price of Steelton Bancorp Common Stock

         The funds  transferred  to the Employer  Stock Fund for the purchase of
the stock  issued in with the  initial  offering  will be used by the trustee to
purchase shares of Steelton Bancorp common stock. The price paid for such shares
of the stock  will be  $10.00.  This price is the price that will be paid by all
other persons who purchase shares of the stock in the initial offering.

         Your account assets  directed for investment in the Employer Stock Fund
after the initial  offering shall be invested by the trustee to purchase  shares
of Steelton Bancorp common stock in open market transactions.  The price paid by
the  trustee  for shares of the  Steelton  Bancorp  common  stock in the initial
offering, or otherwise,  will not exceed "adequate  consideration" as defined in
Section 3(18) of the Employee Retirement Income Security Act.

Nature of Each Participant's Interest in Steelton Bancorp Common Stock

         The trustee will hold Steelton  Bancorp common stock in the name of the
plan. Each participant has an allocable  interest in the investment funds of the
plan but not in any  particular  assets of the  plan.  Accordingly,  a  specific
number of shares of the stock will not be directly  attributable  to the account
of any individual participant. Dividend rights associated with the stock held by
the  Employer  Stock Fund will be  allocated  to the  Employer  Stock Fund.  Any
increase (or decrease) in the value of the fund as a

                                       2
<PAGE>

result of dividend  rights will be  reflected  in each  participant's  allocable
interest in the Employer Stock Fund.

Voting and Tender Rights of the Stock

         You will direct the trustee of the plan about how to vote your Steelton
Bancorp shares. If you do not give voting  instruction or tender  instruction to
the trustee,  the trustee will vote or tender those shares within its discretion
as a fiduciary under the plan or as directed by the plan administrator.

Minimum Investment

         The minimum  investment  of assets  directed by a  participant  for the
purchase of the stock in the initial  offering is $250.00,  and investments must
be in increments of $10.00.  Funds may be directed for the purchase of the stock
attributable to your account  regardless of whether your account assets are 100%
vested at the time of your  investment  election.  There is no minimum  level of
investment after the initial offering for investment in the Employer Stock Fund.

                             DESCRIPTION OF THE PLAN

General

         Mechanics  Savings  adopted  a  401(k)  plan  effective  May  1,  1993.
Effective  April  1,  1999,  Mechanics  Savings  withdrew  from its old plan and
adopted  the new  plan in order to  permit  the  investment  of plan  assets  in
Steelton  Bancorp  common  stock.  The  new  plan  is  a  deferred  compensation
arrangement established in accordance with the requirements under Section 401(a)
and Section  401(k) of the Internal  Revenue Code. The plan will be submitted to
the IRS for a determination  by the IRS that the plan is qualified under Section
401(a)  of the  Internal  Revenue  Code and that its  trust is  qualified  under
Section  501(a)  of the  code.  Mechanics  Savings  intends  for  the  plan,  in
operation,  to comply with the  requirements  under  Section  401(a) and Section
401(k) of the code. Mechanics Savings will adopt any amendments to the plan that
may be necessary to ensure the continued  qualified status of the plan under the
Internal Revenue Code and other federal regulations.

         Employee  Retirement  Income  Security Act. The plan is an  "individual
account plan" other than a "money  purchase  pension plan" within the meaning of
the Employee Retirement Income Security Act. As such, the plan is subject to all
of the provisions of Title I (Protection of Employee  Benefit  Rights) and Title
II (Amendments to the Internal Revenue Code Relating to Retirement Plans) of the
act, except the funding requirements contained in Part 3 of Title I of the act,
which do not apply to an  individual  account plan (other than a money  purchase
plan). The plan is not subject to Title IV (Plan  Termination  Insurance) of the
act. Neither the funding requirements  contained in Part 3 of Title I of the act
nor the plan termination  insurance  provisions contained in Title IV of the act
will be extended to participants or beneficiaries under the plan.


                                       3
<PAGE>

         Federal  tax law  imposes  substantial  restrictions  on your  right to
withdraw  amounts held under the plan before your termination of employment with
Mechanics  Savings.  Federal law may also impose a 10% excise tax on withdrawals
you make for the plan before you reach the age of 59 1/2,  regardless of whether
the withdrawal occurs during or after your employment with Mechanics Savings.

         Full Text of Plan. The following portions of this prospectus supplement
are summaries of provisions in the plan. They are not complete and are qualified
in their  entirety  by the full text of the plan.  You may obtain  copies of the
full plan by sending a request to Mr. Harold E. Stremmel at Mechanics  Savings.
You should  carefully read the full text of the plan document to understand your
rights and obligations under the plan.

Eligibility and Participation

         If you are age 21 or  older,  you may  participate  in the  plan on the
first day of the calendar month after you work for us after completing 500 hours
of service during a 6-month period with Mechanics  Savings.  As of April 1,1999,
there were 14 employees eligible to participate in the plan and 13 employees had
elected to participate. The plan year is January 1 to December 31.


Contributions and Benefits Under the Plan

         Plan Participant  Contributions.  You are permitted amounts of not less
than 1% and not more than 15% of your annual  pay,  including  salary,  bonus or
commissions to the plan. You may change the amount of your  contributions at any
time and your changes will be  effective on the first day of the  following  pay
period.

         Mechanics  Savings  Contributions.  Mechanics  Savings  may match  your
contribution  to the plan, but we are not obligated to match you  contributions.
Mechanics Savings  currently  matches 50% of your  contributions up to 6% of you
salary.  Mechanics  Savings  contributions are subject to revision by us and are
subject to a vesting schedule.

Limitation on Contributions

         Limitation on Employee Salary Deferral.  Although you may contribute up
to 15% of your pay to the plan, federal tax law limits the dollar amount of your
annual   contribution   to  $10,000  in  1999.  The  Internal   Revenue  Service
periodically  adjusts this limit for inflation.  Contributions in excess of this
limit and earnings on those  contributions  generally will be returned to you by
April 15 of the year  following your  contribution,  and they will be subject to
regular federal income taxes.

         Limitation on Annual  Additions  and  Benefits.  Under federal tax law,
your contributions and our contributions to the plan may not be greater than 25%
of your annual pay or, if less, $30,000. Contributions that we make to any other
retirement  program that we sponsor may also count  against  these  limits.  For
example, shares awarded under our employee stock ownership plan will be included
in these limits.

         Special Rules About Highly-Paid  Employees.  Special  provisions of the
Internal  Revenue Code limit  contributions  by employees who receive annual pay
greater than $80,000. If you are in this

                                       4
<PAGE>

category,  some of your contribution may be returned if your contribution,  when
measured  as a  percentage  of  your  pay,  is  substantially  higher  than  the
contributions made by other employees.

         If your annual pay is less than  $65,000,  we may be required to make a
minimum  contribution  to the  plan  of 3% of  your  annual  pay if the  plan is
considered  to be a "top  heavy"  plan  under  federal  tax  law.  The  plan  is
considered  "top  heavy"  if, in any year,  the  value of the plan  accounts  of
employees  making more than $65,000  represent more than 60 percent of the value
of all accounts.

Investment of Plan Assets

         All amounts  credited to your plan account is held in trust.  A trustee
appointed by Mechanics  Savings's  Board of Directors  administers the trust and
invests the plan assets. The plan offers the following investment choices:

         S&P  500  Stock  Fund:  Invests  in the  stocks  of a  broad  array  of
established U.S. companies.  Its objective is long-term:  to earn higher returns
by investing in the largest companies in the U.S. economy.

         Stable Value Fund: Invests primarily in Guaranteed Investment Contracts
and   Synthetic   Guaranteed    Investment    Contracts.    Its   objective   is
short-to-intermediate   term:   to  achieve  a  stable   return  over  short  to
intermediate  periods  of time  while  preserving  the value of a  participant's
investment.

         S&P  MidCap  Stock  Fund:  Invests  in the  stocks  of  mid-sized  U.S.
companies.  Its objective is long-term: to earn higher returns which reflect the
growth potential of such companies.

         Money Market Fund: Invests in a broad range of high-quality  short-term
instruments. Its objective is short-term to achieve competitive short-term rates
or return while preserving the value of the participant's principal.

         Government Bond Fund: Invests in U.S. Treasury bonds with a maturity of
20 years or more.  Its objective is long-term:  to earn a higher level of income
along with the potential for capital appreciation.

         Income Plus Asset Allocation  Fund:  Invests  approximately  80% of its
portfolio in a  combination  of stable value  investments  and U.S.  bonds.  The
balance  is  invested  in  U.S.  and  international  stocks.  Its  objective  is
intermediate-term:  to preserve  the value of a  participant's  investment  over
short periods of time and to offer some potential for growth.

         Growth and Income Asset Allocation Fund:  Invests in U.S.  domestic and
international  stocks,  U.S. domestic bonds, and stable value  investments.  Its
objective  is  intermediate-term:  to provide a balance  between  the pursuit of
growth and protection from risk.


         Growth  Asset  Allocation  Fund:  Invests the majority of its assets in
stocks -- domestic as well as  international.  Its  objective is  long-term:  to
pursue high growth of a participant's investment over time.


                                       5
<PAGE>

         International  Stock Fund:  Invests in over 1,000 foreign  stocks in 20
countries.  Its  objective  is  long-term:  to offer  the  potential  return  of
investing  in the  stocks  of  established  non-U.S.  companies,  as well as the
potential risk-reduction of broad diversification.

         Employer Stock Fund. The plan now offers you the Employer Stock Fund as
an additional  investment  choice.  The Employer Stock Fund invests primarily in
the common stock of Steelton Bancorp.

Performance of Previous Funds

         Before we added the Employer Stock Fund as an investment  choice,  your
contributions  under the plan were invested in the funds  identified  below. The
annual  percentage  return on these funds for calendar years 1998, 1997 and 1996
was approximately:

Fund                                              1998      1997        1996
                                                  ----      ----        ----

Money Market Fund                                 5.5%       5.5%        5.6%
Stable Value Fund                                 5.9%       6.2%        6.5%
Government Bond Fund                              13.8%     15.4%      (2.3)%
S&P 500 Stock Fund                                27.9%     32.7%       22.3%
S&P MidCap Stock Fund                             18.6%     31.5%       18.6%
International Stock Fund                          19.3%      3.6%       10.6%
Income Plus Asset Allocation Fund                 9.7%       8.9%        8.3%
Growth Asset Allocation Fund                      24.3%     19.0%       18.0%
Growth & Income Asset Allocation Fund             15.5%     13.6%       12.3%
Employer Stock Fund                               N/A       N/A         N/A

Performance of the Employer Stock Fund

         The  Employer  Stock Fund is invested  in the common  stock of Steelton
Bancorp.  As of the date of this  prospectus  supplement,  none of the shares of
common  stock have been issued or are  outstanding  and there is no  established
market for the Steelton Bancorp common stock. Accordingly, there is no record of
the  investment  performance  of the  Employer  Stock Fund.  Performance  of the
Employer  Stock Fund  depends on a number of factors,  including  the  financial
condition and profitability of Steelton Bancorp and Mechanics Savings and market
conditions for Steelton Bancorp common stock generally.

         Please  note  that  investment  in the  Employer  Stock  Fund is not an
investment in a savings  account or certificate of deposit,  and such investment
in Steelton  Bancorp common stock through the Employer Stock Fund is not insured
by the FDIC or any other regulatory agency.
Further, no assurances can be given with respect to the price at which the stock
may be sold in the future.

         Investments  in the  Employer  Stock Fund may involve  certain  special
risks in investments in the common stock of Steelton  Bancorp.  For a discussion
of  these  risk  factors,  see  "Risk  Factors"  beginning  on  page  7  of  the
prospectus.

                                       6

<PAGE>

Benefits Under the Plan

         Vesting.  The contributions  that you make in the plan are fully vested
and cannot be forfeited. You vest in our matching contributions according to the
following schedule.


         Number of Full Years of Service          Vested Percentage
         -------------------------------          -----------------
                       1                                 25%
                       2                                 50%
                       3                                 75%
                       4                                100%

You will become  fully  vested in matching  contributions,  regardless  of your
years of employment, upon attainment of age 65, death, or approved disability.

Withdrawals and Distributions From the Plan

         Withdrawals  Before  Termination  of  Employment.   Your  plan  account
provides you with a source of retirement income.  But, while you are employed by
Mechanics Savings,  if you need funds from your account before  retirement,  you
may be eligible to receive either an in-service withdrawal or (from your pre-tax
contributions)  a hardship  distribution or a loan. You can apply for a hardship
distribution  or a loan from the plan by  contacting  Mr.  Harold E. Stremmel at
Mechanics Savings. In order to qualify for a hardship withdrawal,  you must have
an immediate  and  substantial  need to meet certain  expenses,  like a mortgage
payment or medical bill,  and have no other  reasonably  available  resources to
meet your  financial  need.  If you  qualify  for a hardship  distribution,  the
trustee will make the distribution  proportionately from the investment funds in
which you have invested your account balance.  Hardship  withdrawals (except for
medical  expenses  exceeding  7.5% of your adjusted gross income) and in-service
withdrawals  are subject to the 10% early  distribution  penalty.  Loans are not
subject to the 10% early distribution penalty.


         Distributions  Upon Termination for Any Other Reason.  If you terminate
employment  with  Mechanics  Savings  for  any  reason  other  than  retirement,
disability or death and your account balance  exceeds  $5,000,  the trustee will
distribute your benefits to you the later of the April 1 of the calendar year
after you turn age 70 1/2 or when you retire, unless you request otherwise. You
may elect to maintain your account  balance in the plan for as long as Mechanics
Savings  maintains  the  plan or you may  elect  one or  more  of the  forms  of
distribution  available  under the plan. If your account balance does not exceed
$5,000,  the trustee will generally  distribute  your benefits to you as soon as
administratively practicable following termination of employment.

         Distributions  Upon Disability.  If you can no longer work because of a
disability,  as defined in the plan, you may withdraw your total account balance
under the plan and have that amount paid to you in accordance  with the terms of
the plan. If you later become reemployed after you have withdrawn some or all of
your account balance, you may not repay to the plan any withdrawn amounts.

         Distributions  Upon Death.  If you die prior  before your  benefits are
paid from the  plan,  your  benefits  will be paid to your  surviving  spouse or
designated beneficiary.

                                       7
<PAGE>


         Distributions  of the  Stock of  Steelton  Bancorp.  If you  receive  a
distribution  from the plan and assets under the plan have been  directed by you
to be invested in the Employer Stock Fund, you may have those assets distributed
in kind in the form of stock of Steelton Bancorp.

         Form of  Benefits.  Payment  of your  benefits  upon your  retirement,
disability,  or  other  termination  of  employment  will be made in a lump  sum
payment or in annual installments up to 20 years. This period cannot exceed your
life expectancy.

         If you die  before  receiving  benefits  pursuant  to your  retirement,
disability,  or termination of employment,  your beneficiary will receive a lump
sum  payment,  unless the payment  would exceed $500 and an election is made for
annual installments up to 5 years. Your spouse can receive payments for up to 10
years. If you die after receiving benefits,  your beneficiary will have benefits
distributed in the same manner as you had before you died.

         Nonalienation  of Benefits.  Except with respect to federal  income tax
withholding  and as  provided  with  respect to a qualified  domestic  relations
order, as defined in the Internal Revenue Code,  benefits payable under the plan
shall not be subject in any manner to anticipation,  alienation, sale, transfer,
assignment, pledge, encumbrance, charge, garnishment,  execution, or levy of any
kind, either voluntary or involuntary, and any attempt to anticipate,  alienate,
sell, transfer,  assign,  pledge,  encumber,  charge or otherwise dispose of any
rights to benefits payable under the plan shall be void.

         Plan  Loans.  You may  borrow  money  from the  vested  portion of your
account.  The minimum amount you may borrow is $1,000. The maximum amount is 50%
of your vested account balance. You may never borrow more than $50,000 minus the
highest outstanding balance on any individual loan during the last 12 months.

         You may take up to five years to repay a general  purpose  loan. If you
are using the loan to purchase your primary residence,  a repayment period of 15
years is permissible. You must repay the loan through payroll deductions.

         If you fail to make any loan  repayment  when due, your loan will be in
default.  If such default occurs after the first 12 monthly payments of the loan
have been satisfied,  the full amount of the loan will be due and payable within
60  days of the  due  date  of the  last  monthly  installment  payment.  If the
outstanding  balance  of  the  loan  is in  default  and is  not  repaid  in the
aforementioned   time  period,  you  will  be  considered  to  have  received  a
distribution of said amount.

Administration of the Plan

         Mechanics  Savings,  effective April 1, 1999, will administer the plan.
The Bank of New York will  serve as trustee  and  custodian  for all  investment
funds  under the plan  except  the  Employer  Stock  Fund.  Mechanics  Savings's
Executive Vice President and Chief Executive Officer,  Harold E. Stremmel,  will
serve as trustee with respect to the Employer  Stock Fund during the  conversion
of Mechanics  Savings and the offering by Steelton  Bancorp.  After the stock of
Steelton  Bancorp begins trading,  the Bank of New York also will be the trustee
for the Employer  Stock Fund.  The plan  administrator  is  responsible  for the
administration  of the  plan,  interpretation  of the  provisions  of the  plan,
prescribing  procedure for filing  applications  for benefits,  preparation  and
distribution of

                                       8

<PAGE>

information  explaining the plan,  maintenance of plan records, books of account
and all other data  necessary  for the proper  administration  of the plan,  and
preparation and filing of all returns and reports relating to the plan which are
required to be filed with the U.S.  Department of Labor and the IRS, and for all
disclosures required to be made to participants,  beneficiaries and others under
the Employee Retirement Income Security Act.

         The trustee  receives and holds the  contributions to the plan in trust
and distributes  them to participants  and  beneficiaries in accordance with the
terms of the plan and the directions of the plan  administrator.  The trustee is
responsible  for investment of the assets of the trust.  The address of the plan
administrator  and the  trustee  for the  Employer  Stock Fund is 51 South Front
Street,  Steelton,  Pennsylvania,  17113. The address of the Bank of New York is
One Wall Street, New York, New York, 10286.

Reports to Plan Participants

         The plan  administrator will furnish to each participant a statement at
least quarterly showing:

o    the balance in your account as of the end of that period;

o    the amount of contributions allocated to your account for that period; and

o    the adjustments to your account to reflect earnings or losses (if any).

         If you invest in the Employer  Stock Fund, you will also receive a copy
of  Steelton  Bancorp's  Annual  Report to  Stockholders  and a proxy  statement
related to stockholder meetings.

Amendment and Termination

         It  is  the  intention  of  Mechanics  Savings  to  continue  the  plan
indefinitely.  Nevertheless,  Mechanics Savings,  within its sole discretion may
terminate  the plan at any time.  If the plan is terminated in whole or in part,
then  regardless of other  provisions in the plan,  you will have a fully vested
interest in your accounts.  Mechanics  Savings  reserves the right to make, from
time to time, any amendment or amendments to the plan that do not cause any part
of the  trust to be used  for,  or  diverted  to,  any  purpose  other  than the
exclusive  benefit of participants or their  beneficiaries;  provided,  however,
that  Mechanics  Savings  may make any  amendment  it  determines  necessary  or
desirable,   with  or  without  retroactive  effect,  to  comply  with  Employee
Retirement Income Security Act.

Merger, Consolidation, or Transfer

         In the event of the merger or  consolidation  of the plan with  another
plan,  or the transfer of the trust assets to another  plan,  the plan  requires
that  each  participant  would  (if  either  the  plan or the  other  plan  then
terminated)  receive a benefit immediately after the merger,  consolidation,  or
transfer  that is equal to or greater than the benefit he or she would have been
entitled to receive  immediately before the merger,  consolidation,  or transfer
(if the plan had then terminated).

                                       9

<PAGE>

Federal Income Tax Consequences

         The following  discussion  is only a brief  summary of certain  federal
income  tax  aspects  of the plan.  You  should  not rely on this  summary  as a
complete  or  definitive   description  of  the  material   federal  income  tax
consequences relating to the plan. The tax rules that affect your benefits under
the plan change frequently and may vary based on your individual situation. This
summary  also does not  discuss  how state or local  tax laws  affect  your plan
benefits.  We  urge  you  to  consult  your  tax  advisor  with  respect  to any
distribution from the plan and transactions involving the plan.

         Federal tax law provides the plan with a number of special benefits:

         (1)  we may deduct amounts contributed to the plan on your behalf;

         (2)  you pay no current income tax on your  contributions  or Mechanics
              Savings contributions; and

         (3)  the earnings  on your  plan  accounts  are not  taxable  until you
              receive a distribution.


         These benefits are  conditioned on the plan's  compliance  with special
requirements  of federal  tax law.  We intend to  satisfy  all of the rules that
apply to the plan.  However,  if the rules are not  satisfied,  the  special tax
benefits available to the plan may be lost.

         Special  Distribution  Rules.  If you receive a distribution  of all of
your  benefits  from the plan,  you may be  eligible  to spread the taxes on the
distribution  over the next five years. If you turned 50 before 1986, you may be
eligible to spread the taxes on the  distribution  over as much as 10 years. You
should  consult with your tax advisor to determine if you are eligible for these
special tax benefits and whether they are appropriate to your financial needs.

         Steelton Bancorp Common Stock Included in Lump Sum  Distribution.  If a
distribution of all of your benefits  includes shares of Steelton Bancorp common
stock, you will generally not be taxed on the increase in the value of the stock
since its purchase until you sell the stock.  You will be taxed on the amount of
the distribution equal to your original cost for the stock when you receive your
distribution.

         Distributions: Rollovers and Direct Transfers to Another Qualified Plan
or to an IRA. You may roll over  virtually  all  distributions  from the plan to
retirement programs sponsored by other employers or to an individual  retirement
account.  We will provide you with  detailed  information  on how to roll over a
distribution when you are eligible to receive benefits under the plan.

Restrictions on Resale

         If you are an "affiliate" of Steelton Bancorp or Mechanics Savings, you
may be subject to special rules under federal  securities  laws that affect your
ability to sell shares you hold in the Employer Stock Fund. Directors,  officers
and  substantial  shareholders  of  Steelton  Bancorp are  generally  considered
"affiliates." Any person who may be an "affiliate" of Mechanics Savings may

                                       10

<PAGE>

wish to consult with counsel before  transferring  any common stock they own. If
you are not considered an  "affiliate" of Mechanics  Savings you may freely sell
any shares of Steelton  Bancorp common stock  distributed to you under the plan,
either publicly or privately.

SEC Reporting and Short-Swing Profit Liability

         If you are an  officer,  director  or more than 10%  owner of  Steelton
Bancorp,  you may be required to report  purchases and sales of Steelton Bancorp
common stock  through the plan to the  Securities  and Exchange  Commission.  In
addition,  you may be subject to special  rules that provide for the recovery by
Steelton  Bancorp of profits  realized by an officer director or a more than 10%
owner from the purchase and sale or sale and purchase of the common stock within
any six-month period.  However, the rules except many transactions involving the
plan from the reporting and profit  recovery  rules.  You should consult with us
regarding  the impact of these  rules on your  transactions  involving  Steelton
Bancorp common stock.

Additional Information

         This  prospectus  supplement  dated  May  14,  1999,  is  part  of  the
prospectus of Steelton  Bancorp dated May 14, 1999. This  prospectus  supplement
shall be delivered to plan participants  together with the prospectus and is not
complete unless it is accompanied by the prospectus.

                                 LEGAL OPINIONS

         The validity of the issuance of the common stock will be passed upon by
Malizia,  Spidi, Sloane & Fisch, P.C., Washington,  D.C., which acted as special
counsel  for  Steelton  Bancorp and  Mechanics  Savings in  connection  with the
conversion of Mechanics Savings and the offering by Steelton Bancorp.

                                       11

<PAGE>

                      Appendix-A: Investment Election Form

<PAGE>

                                                                      Appendix-A
                                                                      ----------

                    MECHANICS SAVINGS & LOAN, FSA EMPLOYEES'
                     SAVINGS & PROFIT SHARING PLAN AND TRUST

                       ---------------------------------

                 Participant Voluntary Investment Election Form

                       ---------------------------------

Name of Plan Participant:_________________________


Social Security Number:  _________________________

1.       Instructions.
         -------------

         In connection with the proposed  conversion of the Mechanics  Savings &
Loan, FSA from a federally  chartered mutual savings  association to a federally
chartered  stock  savings  bank,  Mechanics  Savings has  adopted the  Mechanics
Savings & Loan,  FSA  Employees'  Savings & Profit  Sharing  Plan to permit plan
participants  to direct all, or a portion,  of the assets  attributable to their
participant  accounts  into a new fund:  the  Employer  Stock  Fund.  The assets
attributable to a participant's account that are transferred at the direction of
the participant  into the Employer Stock Fund will be used to purchase shares of
common  stock of  Steelton  Bancorp,  Inc.  to be  issued in the  initial  stock
offering of Steelton Bancorp.

         To direct a  transfer  of all or a part of the funds  credited  to your
account to the Employer Stock Fund, you should  complete this form and return it
to Harold E. Stremmel, at 51 South Front Street, Steelton, Pennsylvania,  17113,
who will retain  this form and return a copy to you. If you need any  assistance
in completing this form, please contact Harold E. Stremmel at (717) 939-1966. If
you do not  complete and return this form by June 22,  1999,  at 4:00 p.m.,  the
funds  credited to your account  under the plan will  continue to be invested in
accordance with your prior investment direction, or in accordance with the terms
of the plan if no investment direction has been provided.

2.       Investment Directions.
         ----------------------

         As a participant in the plan, I hereby  voluntarily elect to direct the
trustee of the plan to invest the below  indicated  dollar sum of my participant
account balance under the plan as indicated below.

         I hereby  voluntarily  elect and  request to direct  investment  of the
below indicated  dollar amount of my participant  account funds for the purchase
of the common stock to be issued in Steelton Bancorp's initial offering (minimum
investment  of  $250.00;  rounded  to  the  nearest  $10.00  increment;  maximum
investment  permissible  is 10,000  shares  of common  stock  being  offered  or
$100,000):  $___________.  Enter your $ level of requested  purchase through the
plan.  Such  amount may not exceed the vested  portion of assets  held under the
plan for you.  Please  note that the  actual  number  of shares of common  stock
purchased on your behalf under the plan may be limited or reduced in

<PAGE>

accordance  with the plan of conversion of
Mechanics  Savings  based  upon the total  number  of  shares  of  common  stock
subscribed for by other parties.

         All other  funds in my  participant  account  will  remain  invested as
previously  requested.  All future contributions under the plan will continue to
be invested as previously requested.

3.       Acknowledgment.
         ---------------

         I fully  understand that this  self-directed  portion of my participant
account  does  not  share  in the  overall  net  earnings,  gains,  losses,  and
appreciation  or  depreciation  in the value of assets held by the plan's  other
investment funds, but only in my account's  allocable portion of such items from
the directed  investment account invested in the common stock. I understand that
the  plan's  trustee,  in  complying  with this  election  and in  following  my
directions for the investment of my account, is not responsible or liable in any
way for the  expenses  or  losses  that may be  incurred  by my  account  assets
invested in common stock under the Employer Stock Fund.

         I  further   understand  that  this  one  time  election  shall  become
irrevocable by me upon execution and submission of this  Investment  Form.  Only
properly  signed forms delivered to the plan trustee on or before June 22, 1999,
at 4:00 p.m., will be honored.

         The undersigned  participant  acknowledges  that he or she has received
and read the prospectus of the Steelton  Bancorp,  Inc., dated May 14, 1999, the
prospectus  supplement  dated May 14, 1999,  regarding the  Mechanics  Savings &
Loan,  FSA  Employees'  Savings & Profit  Sharing  Plan and Trust as  adopted by
Mechanics  Savings & Loan, FSA and this Investment Form. The undersigned  hereby
acknowledges  that the  shares of common  stock to be  purchased  with the funds
noted  above are not savings  accounts  or  deposits  and are not insured by the
Federal  Deposit  Insurance  Corporation,   Bank  Insurance  Fund,  the  Savings
Association Insurance Fund, or any other governmental agency.  Investment in the
common stock will expose the  undersigned to the investment  risks and potential
fluctuations  in the market price of the common stock.  Investment in the common
stock does not offer any guarantees regarding maintenance of the principal value
of such investment or any projections or guarantees associated with future value
or dividend  payments with respect to the common stock. The undersigned has read
and  understands  the above listed  documents and hereby  voluntarily  makes and
consents to this investment election and voluntarily signed his (her) name as of
the  date  listed  below.  If you so  elect,  you may  choose  not to  make  any
investment decision at this time.

<TABLE>
<CAPTION>


<S>                           <C>                  <C>                           <C>
- ------------------------        -------------        ------------------------        -------------
Witness                         Date                 Participant                     Date


- ------------------------        -------------        ------------------------        -------------
Witness                         Date                 Participant's Spouse            Date


For the Trustee                                      For the Plan Administrator


- ------------------------        -------------        ------------------------        -------------
                                Date                                                     Date

</TABLE>

<PAGE>

                Appendix-B: Change of Investment Allocation Form

<PAGE>
                                                                      Appendix-B
                                                                      ----------

                      Change of Investment Allocation Form

MECHANICS SAVINGS & LOAN, FSA

CHANGE OF INVESTMENT ALLOCATION
- -------------------------------

<TABLE>
<CAPTION>

1.  Member Data

- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                <C>                                                        <C>
Print your full name above           (Last, first, middle initial)                                Social Security Number

- ----------------------------------------------------------------------------------------------------------------------------------
Street Address                                            City                                                Zip

</TABLE>

2.  Instructions

Mechanics Savings & Loan, FSA Employees' Savings & Profit Sharing Plan and Trust
is giving members a special  opportunity to invest their 401(k) account balances
in a new investment fund -the Employer Stock Fund - which is comprised primarily
of  common  stock  issued by  Steelton  Bancorp,  Inc.  in  connection  with the
conversion of Mechanics  Savings & Loan, FSA from the mutual into the stock form
of  organization.  The  percentage  of a  member's  account  transferred  at the
direction  of the member into the  Employer  Stock Fund will be used to purchase
shares of the common stock during the initial offering of Steelton Bancorp, Inc.
Please review the  prospectus and the  prospectus  supplement  before making any
decision.

In the event of an oversubscription in the offering so that the total amount you
allocate to the  Employer  Stock Fund can not be used by the trustee to purchase
the common stock, your account will be reinvested in the other funds of the plan
as previously directed in your last investment election.

Investing  in the common  stock  entails  some risks,  and we  encourage  you to
discuss this investment  decision with your spouse and investment  advisor.  The
plan  trustee  and the  plan  administrator  are  not  authorized  to  make  any
representations  about this investment other than what appears in the prospectus
and prospectus supplement, and you should not rely on any information other than
what is contained in the prospectus and prospectus supplement.  For a discussion
of certain factors that should be considered by each member in deciding  whether
to invest in the common stock,  see "Risk  Factors"  beginning on page 7  of the
prospectus.  Any shares  purchased by the plan pursuant to your election will be
subject to the  conditions or  restrictions  otherwise  applicable to the common
stock, as discussed in the prospectus and prospectus supplement.

3.  Investment Directions   (Applicable to Accumulated Balances Only)

To direct a transfer of all or part of the funds  credited  to your  accounts to
the Employer Stock Fund,  you should  complete and file this form with Harold E.
Stremmel,  Executive  Vice  President and Chief  Executive  Officer of Mechanics
Savings & Loan,  FSA,  no later than June 22,  1999 at 4:00 p.m. If you need any
assistance  in  completing  this form,

<PAGE>
please contact Mr. Stremmel at (717) 939-1966. If you do not complete and return
this form to Mr.  Stremmel by June 22, 1999 at 4:00 p.m., the funds credited to
your account under the plan will continue to be invested in accordance with your
prior  investment  direction,  or in accordance with the terms of the plan if no
investment direction has been provided by you.

I hereby revoke any previous investment direction and now direct that the market
value of the units that I have  invested in the following  funds,  to the extent
permissible,  be  transferred  out of the specified  fund and invested (in whole
percentages) in the Employer Stock Fund as follows:

         Fund                                      Percentage to be transferred
         ----                                      ----------------------------
         S&P 500 Stock Fund                                    _____    %
         Stable Value Fund                                     _____    %
         S&P MidCap Stock Fund                                 _____    %
         Money Market Fund                                     _____    %
         Government Bond Fund                                  _____    %
         International Stock Fund                              _____    %
         Income Plus Fund                                      _____    %
         Growth & Income Fund                                  _____    %
         Growth Fund                                           _____    %


Note:  The total  amount  transferred  may not  exceed  the total  value of your
accounts.

4.  Investment  Directions  (Applicable  to Future  Contributions Only) I hereby
revoke any  previous  investment  instructions  and now  direct  that any future
contributions  and/or  loan  repayments,  if any,  made by me or on my behalf by
Mechanics Savings & Loan, FSA, including those  contributions  and/or repayments
received by Mechanics  Savings & Loan, FSA  Employees'  Savings & Profit Sharing
Plan and Trust during the same reporting period as this form, be invested in the
following  whole  percentages.  If I elect  to  invest  in the  common  stock of
Steelton Bancorp, such future contributions or loan repayments,  if any, will be
invested in the Employer  Stock Fund the month  following the  conclusion of the
stock offering.  Please read "Notes" on following page before completing.
                                                       ------

         Fund                                               Percentage
         S&P 500 Stock Fund                                   ____ %
         Stable Value Fund                                    ____ %
         S&P MidCap Stock Fund                                ____ %
         Money Market Fund                                    ____ %
         Government Bond Fund                                 ____ %
         International Stock Fund                             ____ %
         Income Plus Fund                                     ____ %
         Growth & Income Fund                                 ____ %
         Growth Fund                                          ____ %
         Employer Stock Fund                                  ____ %
                  Total (Important!)                          100  %


<PAGE>


Notes: No amounts invested in the Stable Value Fund may be transferred  directly
to the Money  Market Fund.  Stable  Value Fund  amounts  invested in the S&P 500
Stock Fund, S&P MidCap Stock Fund,  Government  Bond Fund,  International  Stock
Fund,  Income Plus Fund, Growth & Income Fund, Growth Fund and/or Employer Stock
Fund,  for a period of three months may be  transferred to the Money Market Fund
upon the submission of a separate Change of Investment Allocation form.

The  percentage  that can be transferred to the Money Market Fund may be limited
by any amounts  previously  transferred from the Stable Value Fund that have not
satisfied  the equity wash  requirement.  Such amounts will remain in either the
S&P 500 Stock Fund, S&P MidCap Stock Fund, Government Bond Fund,

International  Stock Fund,  Income Plus Fund,  Growth & Income Fund, Growth Fund
and/or  Employer  Stock Fund and a separate  direction  to transfer  them to the
Money Market Fund will be required when they become available.

5.  Participant Signature and Acknowledgment - Required
By signing this Change of Investment Allocation form, I authorize and direct the
plan administrator and trustee to carry out my instructions.  I acknowledge that
I have  been  provided  with and read a copy of the  prospectus  and  prospectus
supplement relating to the issuance of the common stock. I am aware of the risks
involved in the investment in the common stock,  and understand that the trustee
and plan administrator are not responsible for my choice of investment.


MEMBER'S SIGNATURE


- --------------------------------------------                      --------------
Signature of Member                                               Date


Pentegra Services,  Inc. is hereby authorized to make the above listed change(s)
to this member's record.



- --------------------------------------------                      --------------
Signature of Mechanics Savings & Loan, FSA                        Date
Authorized Representative



Please complete and return by 4:00 p.m. on June 22, 1999.


<PAGE>
PROSPECTUS

                              Up to 442,750 Shares
                                       of
                                  Common Stock
                                       of
                             Steelton Bancorp, Inc.
                  (Holding Company for Mechanics Savings Bank)
                              51 South Front Street
                          Steelton, Pennsylvania, 17113
                                 (717) 939-1966

- --------------------------------------------------------------------------------

         Steelton  Bancorp,  Inc. is offering  for sale up to 442,750  shares of
common stock at $10.00 per share in accordance with Mechanics  Savings and Loan,
FSA's  conversion  from a federal mutual savings  association to a federal stock
savings bank, to be known as Mechanics  Savings Bank. As part of the conversion,
Mechanics  Savings  and  Loan,  FSA will  become a wholly  owned  subsidiary  of
Steelton Bancorp,  Inc. The deadline for ordering stock is 4:00 p.m. on June 22,
1999, and may be extended to August 6, 1999. All funds submitted shall be placed
in a deposit  account at  Mechanics  Savings and Loan,  FSA until the shares are
issued or the funds are  returned.  No stock will be sold if  Steelton  Bancorp,
Inc. does not receive orders for at least the minimum number of shares.

         There is  currently  no  public  market  for the  stock.  The  stock is
expected to be quoted on the OTC Bulletin Board.

         Capital Resources,  Inc. is not required to sell any specific number or
dollar  amount  of stock  but will use  their  best  efforts  to sell the  stock
offered.



                                              ----------------- ----------------
                                                  MINIMUM           MAXIMUM
- --------------------------------------------- ----------------- ----------------
Number of Shares                                   327,250           442,750
- --------------------------------------------- ----------------- ----------------
Total Underwriting Commissions and Expenses   $    310,000        $  310,000
- --------------------------------------------- ----------------- ----------------
Net Proceeds                                    $2,962,500        $4,117,500
- --------------------------------------------- ----------------- ----------------
Net Proceeds Per Share                        $       9.05        $     9.30
- --------------------------------------------- ----------------- ----------------

Based  upon  market  conditions  and  the  approval  of  the  Office  of  Thrift
Supervision,  Steelton  Bancorp,  Inc. may increase the offering by up to 15% of
the 442,750 shares to be sold, which would bring the number of shares to be sold
to 509,163 shares.

Please refer to Risk Factors beginning on page 7 of this document.

These  securities  are not  deposits or savings  accounts and are not insured or
guaranteed  by  the  Federal   Deposit   Insurance   Corporation  or  any  other
governmental agency.

Neither  the   Securities  and  Exchange   Commission,   the  Office  of  Thrift
Supervision,  nor any state  securities  regulator  has approved or  disapproved
these  securities or determined if this prospectus is accurate or complete.  Any
representation to the contrary is a criminal offense.


                             Capital Resources, Inc.


                   The Date of this Prospectus is May 14, 1999



<PAGE>






                                       2



<PAGE>

- --------------------------------------------------------------------------------


                                     SUMMARY

         To understand  the stock  offering  fully,  you should read this entire
document  carefully,  including the  consolidated  financial  statements and the
notes to the consolidated financial statements.

Steelton Bancorp, Inc.

         Steelton Bancorp is not an operating company and has not engaged in any
significant  business to date. Its primary activity will be owning all the stock
of Mechanics Savings Bank. See page 25.

Mechanics Savings and Loan, FSA.

         Mechanics Savings and Loan, FSA is a federally chartered mutual savings
institution.  It is converting from the mutual to the stock form of ownership as
part of the conversion.  The converted federal stock savings bank will be called
"Mechanics Savings Bank." See page 25.

Our use of the proceeds raised from the sale of stock.

         Steelton Bancorp will use approximately 50% of the cash received in the
offering to purchase all of Mechanics Savings' stock. Steelton Bancorp will also
lend the Mechanics  Savings'  employee  stock  ownership plan cash to enable the
plan to buy 8% of the shares sold in the offering.  The balance will be retained
as Steelton Bancorp's initial capitalization. See pages 26 and 27.

How we determined the price per share and the number of shares we are offering.

         The number of shares  offered is based on an  independent  appraisal by
FinPro,  Inc.  of the pro forma  estimated  market  value of the stock  based on
information as of April 26, 1999,  divided by the purchase price of $10.00.  The
$10.00 per share was determined by the Board of Directors in  consultation  with
Capital Resources.

         Based on various assumptions about the offering and the reinvestment of
the amount of cash raised in the offering,  Steelton Bancorp's ratio of offering
price to pro forma earnings per share based on fiscal 1998 earnings measured:

o        21.7x at the minimum; and
o        26.3x at the maximum

of the estimated valuation range.

         Based on market price  information as of April 26, 1999, the mean ratio
of trading price to earnings per share for all fully  converted  publicly traded
thrift  holding  companies  was  18.4x.  The median  ratio of  trading  price to
earnings  per share for all  fully  converted  publicly  traded  thrift  holding
companies was 14.9x.

- --------------------------------------------------------------------------------
                                       3
<PAGE>


         Steelton  Bancorp's ratio of offering price to pro forma book value per
share at December 31, 1998 measured:

o       52.2% at the minimum; and
o       60.8% at the maximum

of the estimated valuation range.

         Based on market price  information as of April 26, 1999, the mean ratio
of trading price to book value per share for all fully converted publicly traded
thrift holding  companies was 121.7%.  The median ratio of trading price to book
value per share for all fully converted publicly traded thrift holding companies
was 107.2%.

         Because of possible  differences in important factors such as operating
characteristics,  financial  performance,  asset size,  capital  structure,  and
business  prospects  between Steelton Bancorp and other savings and loan holding
companies,  you  should  not rely on these  comparative  valuation  ratios as an
indication  as to  whether  or not the stock is a good  investment  for you.  In
addition,  we do not make any  recommendation  as to whether the stock will be a
good  investment  for you. See "Risk  Factors -- There is no guarantee  that the
price of our stock will increase to a level  comparable to other publicly traded
financial  institution holding companies" and "Pro Forma Data" and "The Offering
- -- Stock Pricing and the Number of Shares to be Offered."

The amount of stock you may purchase.
<TABLE>
<CAPTION>
        <S>                  <C>
         Minimum purchase  = 25 shares
         Maximum purchase  = 10,000 shares for any person or persons acting together
</TABLE>

How we will  prioritize  orders if we receive  orders for more  shares  than are
available.

         You might  not  receive  any or all of the stock you want to  purchase.
Mechanics Savings and Loan, FSA has granted subscription rights in the following
order of priority:

          o    Priority 1 - Depositors of Mechanics Savings and Loan, FSA at the
               close of business on December 31, 1997 with  deposits of at least
               $50.00.

          o    Priority 2 - The tax  qualified  employee  stock benefit plans of
               Mechanics Savings Bank.

          o    Priority 3 - Depositors of Mechanics Savings and Loan, FSA at the
               close of  business  on March 31,  1999 with  deposits of at least
               $50.00.

          o    Priority 4 - Other depositors and certain  borrowers of Mechanics
               Savings and Loan,  FSA as of April 30,  1999 who are  entitled to
               vote on the conversion.

         If shares remain  available  and  depending on market  conditions at or
near the completion of the subscription offering, we will conduct one or more of
a  community  and  syndicated  community  offering.  In  a  community  offering,
preference will be given to persons who reside in Dauphin County,  Pennsylvania.
Any  remaining  shares may be offered to the general  public  through a group of
brokers/dealers  organized by Capital Resources.  Steelton Bancorp and Mechanics
Savings  have the right to reject  any stock  order  received  in the  community
offering or offering through broker/dealers.


- --------------------------------------------------------------------------------
                                       4
<PAGE>





- --------------------------------------------------------------------------------

Our corporate  documents  will make it difficult for anyone to acquire  Steelton
Bancorp.

         Our articles of incorporation  and bylaws contain  provisions that make
it  difficult  for  someone  to  acquire  control  of  Steelton  Bancorp.  These
provisions  may  discourage  takeover  attempts and prevent you from receiving a
premium  over the market  price of your shares as part of a takeover.  See "Risk
Factors" and "Restrictions on Acquisitions of Steelton Bancorp, Inc."


Our officers, directors and employees will receive benefits from the offering or
within one year of the offering.

         In order to tie our employees' and directors'  interests  closer to our
stockholders'  interests,  we intend to establish certain benefit plans that use
our  stock as  compensation.  Officers,  directors,  and  employees  will not be
required  to pay cash in  exchange  for ESOP or  restricted  shares  but will be
required to pay the exercise price to exercise options.

         The following table presents information  regarding the participants in
each plan, total amount, the percentage,  and the dollar value of the stock that
we intend to set aside for our employee  stock  ownership  plan and  stock-based
incentive plans. The stock-based incentive plans may not be adopted for at least
six months  after the  offering  and must be approved by a majority  vote of the
public  stockholders.  The table below assumes the sale of 385,000 shares in the
offering.  It is  assumed  that the  value of the  stock in the table is $10 per
share.  Options are given no value because their exercise price will be equal to
the fair  market  value of the stock on the day the options  are  granted.  As a
result,  anyone who  receives an option will only benefit from the option if the
price of the stock rises above the exercise  price.  See pages 84 to 86 for more
information, including regulatory restrictions on the maximum amount of benefits
participants  may receive and the rate at which benefits may be earned under the
incentive plans.

                                                                 Percentage of
                                                  Estimated    Total Shares Sold
                                Participants   Value of Shares  in the Offering
                                ------------   ---------------  ---------------
Employee Stock Ownership Plan   Employees          $308,000             8.0%
Stock-Based Incentive Plans:
Stock Awards                    Officers and        154,000              4.0
                                Directors
Stock Options                   Officers and             --             10.0
                                                    -------              ---
                                Directors
     Total                                         $462,000             22.0%
                                                   ========             ====

         As a public company,  it is important for us to reassure our management
of our commitment to their employment with Mechanics Savings. With this in mind,
some of our employees will receive employment agreements. The agreements provide
that if Steelton  Bancorp or  Mechanics  Savings is acquired and the employee is
terminated,  the  employee  will  receive a cash  payment.  Participants  in our
stock-based  benefit  plans may also  receive  benefits if  Steelton  Bancorp or
Mechanics Savings is acquired.


- --------------------------------------------------------------------------------
                                       5
<PAGE>
- --------------------------------------------------------------------------------



Dividends

         We anticipate paying cash dividends after the conversion,  although the
timing, amount and frequency have not been determined. There are restrictions on
our ability to pay dividends. See pages 27 and 28.

Deadlines for purchasing stock.

         The  subscription  offering will  terminate at 4:00 p.m.,  Pennsylvania
time, on June 22, 1999. The community  offering and the other  offering  through
broker/dealers,  if any, may  terminate at any time without  notice but no later
than August 6, 1999.

Subscription rights are not transferrable.

         Selling or  transferring  your  right to buy stock in the  subscription
offering  is  illegal.  If you  exercise  this right you must state that you are
purchasing  stock for your own account.  If we believe your order  violates this
restriction, your order will not be filled. You also may be subject to penalties
imposed by the Office of Thrift Supervision.

There are conditions that must be satisfied  before we can complete the offering
and issue the stock.

         The following  must occur before we can complete the offering and issue
our stock:

O    We must receive all the required  approvals  from the  government  agencies
     that regulate us;

O    Mechanics Savings and Loan, FSA's members must approve the conversion; and

O    We must sell at least the minimum number of shares offered.

- --------------------------------------------------------------------------------
                                       6
<PAGE>






                                  RISK FACTORS

         In  addition  to the other  information  in this  document,  you should
consider carefully the following risk factors in evaluating an investment in our
common stock.

Future changes in interest rates may reduce our profits.

         Our  ability  to make a  profit  largely  depends  on our net  interest
income,  which could be negatively  affected by changes in interest  rates.  Net
interest income is the difference between:

O    the  interest  income  we  earn  on our  interest-earning  assets,  such as
     mortgage loans and investment securities; and

O    the interest expense we pay on our  interest-bearing  liabilities,  such as
     deposits and amounts we borrow.

Most of our mortgage  loans have rates of interest  which are fixed for the life
of the loan and are generally  originated  for periods of up to 30 years,  while
our deposit accounts have significantly shorter periods to maturity. Because our
interest-earning  assets  generally have fixed rates of interest and have longer
effective  maturities than our  interest-bearing  liabilities,  the yield on our
interest-earning assets generally will adjust more slowly to changes in interest
rates than the cost of our  interest-bearing  liabilities,  which are  primarily
time deposits. As a result, our net interest income may be reduced when interest
rates  increase  significantly  for long periods of time.  In  addition,  rising
interest  rates may reduce our earnings  because there may be a lack of customer
demand for loans.  Declining  interest  rates may also  reduce our net  interest
income if adjustable rate or fixed rate mortgage loans are refinanced at reduced
rates or paid off earlier than  expected,  and we reinvest these funds in assets
which  earn us a lower  rate  of  interest.  See  "Management's  Discussion  and
Analysis of  Financial  Condition  and Results of  Operations  -  Management  of
Interest Rate Risk and Market Risk."

         Our net interest income is also reduced by  approximately  $4.0 million
of IRA  accounts  that pay above market  rates of  interest.  We have  remaining
approximately $1.8 million of IRA accounts,  which were originally  deposited in
the 1980s at a rate of 8%, as part of a promotion to attract long-term  deposits
for IRAs. In addition,  we have  approximately $2.2 million of IRA accounts that
have a weighed average yield of 6.93%,  which is  significantly  above the rates
paid on current  deposits.  Since these IRAs do not mature  until  approximately
2003,  they will  continue to  adversely  affect our net  interest  income.  See
"Business of Mechanics Savings and Loan, FSA - Sources of Funds - Deposits."

We intend to increase our commercial real estate and consumer  lending after the
offering.  The risk  related to these  types of loans is  greater  than the risk
related to residential loans.

         The risk that  commercial  real estate and  consumer  loans will not be
repaid  or will be late in  paying  is  generally  greater  than the same  risks
associated  with  residential  loans.  Any failure to pay or late payments would
hurt our  earnings.  As we  increase  the amount of  commercial  real estate and
consumer loans we make and hold for  investment,  the likelihood  increases that
some of our loans will not be repaid or will be late in paying. See "Business of
Mechanics  Savings and Loan,  FSA - Lending  Activities - Consumer Loans" and "-
Commercial Real Estate and Other Loans."

                                       7
<PAGE>

If our return on equity after the offering is low,  this may  negatively  affect
the price of our stock.

         The net proceeds  from the  offering  will  substantially  increase our
equity  capital.  It will take some time to prudently   invest  this  capital in
assets that produce higher rates of return.  As a result,  our return on equity,
which is the ratio of our earnings  divided by our equity capital,  may decrease
as compared to previous  years and may be lower than that of similar  companies.
Because the stock market values a company based in part on its return on equity,
a decline in our return on equity could cause the trading  price of our stock to
decline.

The  expenses  related  to our  stock-based  benefit  plans and  other  business
expenses will reduce our earnings.

         We  intend to adopt an  employee  stock  ownership  plan as part of the
conversion.  We also intend to adopt other stock-based  benefit plans. The money
that we use to buy  stock  to fund our  stock-based  benefit  plans  will not be
available for investment and will increase our future expenses. In addition, the
costs of preparing  reports for  stockholders and the SEC and the development of
commercial  and consumer  loan products will also cause our earnings to be lower
than they would be if we  remained in mutual form and did not expand our lending
products.  See "Pro Forma  Data" and  "Management  -  Executive  Compensation  -
Employee Stock Ownership Plan."

We intend  to  remain  independent  and the  steps we have  taken to  discourage
takeover attempts may prevent you from receiving a premium over market price for
your  shares as part of a  takeover  and may make it  difficult  to  remove  our
current management.

         Mechanics  Savings has  operated as an  independent  community-oriented
savings association since 1900. It is our intent to continue that tradition, and
you are urged not to invest in our stock if you are anticipating a quick sale of
Steelton  Bancorp.  Provisions in our articles of  incorporation  and bylaws may
make it  difficult  for  another  company to acquire us if such  acquisition  is
opposed by our Board of Directors. These provisions include:

          o    restrictions on the acquisition of our stock;

          o    limitations on voting rights;

          o    the election of only 1/4 of our Board of Directors each year;

          o    restrictions  on the ability of  stockholders  to call  meetings,
               make stockholder proposals or nominate persons as directors;

          o    the denial of  cumulative  voting in the  election of  directors,
               which  ensures  that the  holders of a majority of shares will be
               able to elect all of the directors;

          o    the right of the Board of  Directors to issue shares of preferred
               or common stock without stockholder approval; and

          o    the  requirement  of an 80% vote  for the  approval  of  business
               combinations not approved by 2/3 of the Board of Directors.



                                       8
<PAGE>



         The overall effect of these provisions could:

          o    limit the trading price potential of our stock;

          o    result in Steelton  Bancorp being less  attractive to a potential
               acquiror;

          o    prevent  an   acquisition   of  Steelton   Bancorp  even  if  the
               acquisition   would  result  in  our  stockholders   receiving  a
               substantial premium over the market price of our stock; and/or

          o    make it  difficult  to remove our current  Board of  Directors or
               management.

See "Restrictions on Acquisition of Steelton Bancorp, Inc."

The amount of stock  held by our  executive  officers  and  directors  and stock
benefit plans could make it difficult  for  stockholders  to adopt  proposals or
approve takeover attempts not supported by management.

         The  amount of  ownership  and  control of our stock by  directors  and
executive  officers could make it difficult for  stockholders to make successful
stockholder  proposals  if they  are  opposed  by  management  and the  Board of
Directors. In addition,  directors and executive officers could use their voting
power to block the approval of transactions,  such as business  combinations and
amendments to Steelton Bancorp's articles of incorporation or bylaws,  which are
required by Steelton  Bancorp's  articles of  incorporation to be approved by at
least 80% of the stockholders. Our directors and executive officers are expected
to  purchase  approximately  67,500  shares of stock in the  offering,  17.5% if
385,000 shares are sold. In addition,  approximately  8% of the shares of common
stock issued in the offering are expected to be purchased by our employee  stock
ownership plan. Shares owned by the Mechanics  Savings' employee stock ownership
plan but not yet  allocated  to the  accounts  of  employees  will be voted by a
committee of non-employee  directors.  If we implement stock benefit plans,  the
ownership and control by executive  officers and directors would  increase.  See
"Management - Executive  Compensation  - Employee Stock  Ownership  Plan" and "-
Potential Stock Benefit Plans."

Whether or not we make a profit after the offering is  influenced  by the health
of our local economy.

         Our  business of  attracting  deposits  and making  loans is  primarily
conducted  within our market area. A downturn in the local  economy could reduce
the amount of funds  available for deposit and the ability of borrowers to repay
their loans.  As a result,  our  profitability  could be hurt.  See "Business of
Mechanics Savings and Loan, FSA - Market Area and Competition."

If we do not compete  successfully  against other financial  institutions in our
market area, our profitability will be hurt.

         We face substantial competition for deposits and loans, and many of our
competitors have greater  resources.  Our ability to compete  successfully  will
affect our  profitability.  See "Business of Mechanics  Savings and Loan,  FSA -
Market Area and Competition."



                                       9
<PAGE>
The small  amount of stock being  issued to the public may make it  difficult to
buy or sell our stock in the future.

         Due to the  relatively  small size of the  offering to the public,  you
have no  assurance  that an active  market for the stock  will  exist  after the
offering. This might make it difficult to buy or sell the stock. See "Market for
the Stock."

If our computer systems do not work properly with the Year 2000 date, we may not
be able to continue running our business properly.

          Rapid and accurate  data  processing  is essential to our  operations.
Data processing is also essential to most other financial  institutions and many
other companies.  Many computer programs that can only distinguish the final two
digits of the year entered are expected to read entries for the year 2000 as the
year 1900 and compute payment,  interest or delinquency  based on the wrong date
or are expected to be unable to compute payment, interest or delinquency.

         Failure to resolve  year 2000 issues  presents the  following  risks to
Mechanics Savings:

         (1)      we  could  lose  customers  to other  financial  institutions,
                  resulting  in a loss of revenue,  if our third  party  service
                  bureau is unable to process properly customer transactions;

         (2)      governmental agencies, such as the Federal Home Loan Bank, and
                  correspondent  banks could fail to provide  funds to Mechanics
                  Savings which could materially impair our liquidity and affect
                  our ability to fund loans and deposit withdrawals;

         (3)      concern on the part of depositors  that year 2000 issues could
                  impair access to their deposit  account  balances could result
                  in Mechanics  Savings  experiencing  deposit outflows prior to
                  December 31, 1999; and

         (4)      we could incur increased  personnel costs if additional  staff
                  is  required to perform  functions  that  inoperative  systems
                  would have otherwise performed.

         Most of our  material  data  processing  that could be affected by this
problem is provided by a third party service bureau.  If our third party service
bureau does not resolve this  problem,  we would likely  experience  significant
data processing delays, mistakes or failures. These delays, mistakes or failures
could  have  a  significant  adverse  impact  on  our  financial  condition  and
profitability.  See "Management's Discussion and Analysis of Financial Condition
and  Results  of  Operations  -  Results  of  Operations   Year  2000  Readiness
Disclosure."

Future laws or regulations could hurt our profitability and the trading price of
our stock.

         We operate in a highly regulated  industry.  The U.S.  government could
adopt  regulations  or enact  laws  which  restrict  our  operations  or  impose
burdensome  requirements  upon us. This could reduce our  profitability  and the
value of our franchise which could hurt the trading price of our stock.

                                       10

<PAGE>



There is no  guarantee  that the price of our  stock  will  increase  to a level
comparable to other publicly traded financial institution holding companies.

         There is no guarantee  that the price of our stock will increase to the
relative  levels  of  other  publicly  traded  financial   institution   holding
companies.  In making a decision  whether to buy our stock you should  consider,
among other things, the unique characteristics of each publicly traded financial
institution holding company. For more information see "Pro Forma Data."





                                       11

<PAGE>

                                  THE OFFERING

General

Concurrently with the conversion,  we, Steelton Bancorp,  are offering between a
minimum of 327,250 shares and an anticipated maximum of 442,750 shares of common
stock in the  offering  (subject to  adjustment  to up to 509,163  shares if our
estimated  pro  forma  market  value  has  increased  at the  conclusion  of the
offering),  which will expire at 4:00 p.m.,  Pennsylvania time, on June 22, 1999
unless  extended.  The minimum  purchase is 25 shares of common  stock  (minimum
investment  of $250).  Our common  stock is being  offered  at a fixed  price of
$10.00 per share in the offering.

         Subscription  funds may be held by Mechanics  Savings for up to 45 days
after  the last day of the  subscription  offering  in order to  consummate  the
conversion and offering and thus, unless waived by Mechanics Savings, all orders
will be  irrevocable  until August 6, 1999.  In  addition,  the  conversion  and
offering may not be consummated  until Mechanics  Savings receives approval from
the  OTS.  Approval  by the OTS is not a  recommendation  of the  conversion  or
offering.  Consummation  of the  conversion  and offering  will be delayed,  and
resolicitation will be required,  if the OTS does not issue a letter of approval
within 45 days after the last day of the subscription  offering, or in the event
the OTS requires a material  change to the offering prior to the issuance of its
approval.  If the conversion  and offering are not completed by August 6,  1999,
4:00  p.m.,  Pennsylvania  time,  subscribers  will  have the right to modify or
rescind their  subscriptions and to have their  subscription funds returned with
interest at Mechanics Savings's passbook rate and all withdrawal  authorizations
will be canceled.

         We may cancel the  offering  at any time,  and orders for common  stock
already submitted would be canceled if the offering were canceled.

Conduct of the Offering

         Subject  to the  limitations  of the plan,  shares of common  stock are
being offered in descending order of priority in the subscription offering to:

o    Eligible  Account Holders  (Depositors at the close of business on December
     31, 1997 with deposits of at least $50.00);
o    the employee stock ownership plan;
o    Supplemental  Eligible Account Holders (Depositors at the close of business
     on March 31, 1999 with deposits of at least $50.00); and
o    Other Members  (Depositors  at the close of business on April 30, 1999 with
     deposits of at least $50.00);

         If  shares  remain  available  after  the  subscription  offering,  and
depending on market  conditions at or near the  completion  of the  subscription
offering,  we will conduct one or more of a community and  syndicated  community
offering.

         We have  the  right,  in our  sole  discretion,  to  determine  whether
prospective   purchasers  are   "associates"   or  "acting  in  concert."  These
determinations  are in our sole discretion and may be based on whatever evidence
we believe to be relevant.

                                       12
<PAGE>

Subscription Offering

         Subscription Rights.  Non-transferable subscription rights to subscribe
for the purchase of common stock have been granted  under the plan of conversion
to the following persons:

         Priority 1: Eligible  Account  Holders.  Each Eligible  Account  Holder
shall be given the opportunity to purchase up to 10,000 shares, or $100,000,  of
common  stock  offered in the  subscription  offering;  subject  to the  overall
limitations  described  under "  Limitations  on Purchases of Common  Stock." If
there are insufficient shares available to satisfy all subscriptions of Eligible
Account  Holders,  shares will be allocated to Eligible Account Holders so as to
permit each  subscribing  Eligible Account Holder to purchase a number of shares
sufficient to make his total allocation equal to the lesser of 100 shares or the
number of shares ordered.  Thereafter,  unallocated  shares will be allocated to
remaining  subscribing  Eligible  Account  Holders  whose  subscriptions  remain
unfilled in the same proportion that each subscriber's  qualifying deposit bears
to the total amount of qualifying  deposits of all subscribing  Eligible Account
Holders, in each case on December 31, 1997, whose subscriptions remain unfilled.
Subscription rights received by executive officers and directors, based on their
increased   deposits  in  Mechanics  Savings  in  the  one  year  preceding  the
eligibility record date will be subordinated to the subscription rights of other
eligible account holders.  To ensure proper  allocation of stock,  each Eligible
Account  Holder  must list on his  order  form all  accounts  in which he had an
ownership interest as of the Eligibility Record Date.

         Priority 2: The Employee Plans. The tax qualified employee plans may be
given the opportunity to purchase in the aggregate up to 10% of the common stock
issued in the  subscription  offering.  It is expected  that the employee  stock
ownership  plan  will  purchase  up to 8% of  the  common  stock  issued  in the
offering.  If an  oversubscription  occurs in the  offering by Eligible  Account
Holders,  the employee stock  ownership plan may, in whole or in part,  fill its
order through open market  purchases  subsequent to the closing of the offering.
See also "Risk Factors - The expenses  related to our stock-based  benefit plans
and other business expenses will reduce earnings."

         Priority  3:  Supplemental  Eligible  Account  Holders.  If  there  are
sufficient  shares  remaining after  satisfaction of  subscriptions  by Eligible
Account  Holders and the employee stock  ownership plan and other  tax-qualified
employee stock benefit plans,  each  Supplemental  Eligible Account Holder shall
have the  opportunity  to purchase up to 10,000 shares,  or $100,000,  of common
stock offered in the subscription  offering,  subject to the overall limitations
described  under "- Limitations  on Purchases of Common Stock." If  Supplemental
Eligible Account Holders  subscribe for a number of shares which,  when added to
the shares  subscribed  for by Eligible  Account  Holders and the employee stock
ownership plan and other tax-qualified  employee stock benefit plans, if any, is
in excess of the total number of shares  offered in the offering,  the shares of
common stock will be allocated among subscribing  Supplemental  Eligible Account
Holders first so as to permit each  subscribing  Supplemental  Eligible  Account
Holder to purchase a number of shares  sufficient  to make his total  allocation
equal to the lesser of 100 shares or the number of shares  ordered.  Thereafter,
unallocated shares will be allocated to each subscribing  Supplemental  Eligible
account Holder whose  subscription  remains unfilled in the same proportion that
each  subscriber's  qualifying  deposits  bear to the total amount of qualifying
deposits of all subscribing  Supplemental Eligible Account Holders, in each case
on March 31,  1999,  whose  subscriptions  remain  unfilled.  To  ensure  proper
allocation of stock each  Supplemental  Eligible Account Holder must list on his
order  form  all  accounts  in  which  he had an  ownership  interest  as of the
Supplemental Eligibility Record Date.

                                       13
<PAGE>

         Priority 4: Other  Members.  If there are sufficient  shares  remaining
after  satisfaction of all  subscriptions by the Eligible  Account Holders,  the
tax-qualified  employee stock benefit plans, and  Supplemental  Eligible Account
Holders,  each Other  Member who is not an  Eligible  or  Supplemental  Eligible
Account Holder shall have the  opportunity  to purchase up to 10,000 shares,  or
$100,000, of common stock offered in the subscription  offering,  subject to the
overall limitations described under "-Limitations on Purchases of Common Stock."
If Other  Members  subscribe  for a number of shares  which,  when  added to the
shares subscribed for by Eligible Account Holders,  the  tax-qualified  employee
stock benefit plans and Supplemental  Eligible  Account Holder,  is in excess of
the total number of shares offered in the offering,  the  subscriptions of Other
Members  will be  allocated  among  subscribing  Other  Members  to permit  each
subscribing  Other Member to purchase a number of shares  sufficient to make his
total allocation of common stock equal to the lesser of 100 shares or the number
of  shares  subscribed  for by  Other  Members.  Any  shares  remaining  will be
allocated  among  the  subscribing  Other  Members  whose  subscriptions  remain
unsatisfied  on a 100 shares (or whatever  lesser amount is available) per order
basis  until all  orders  have been  filled or the  remaining  shares  have been
allocated.

         State Securities Laws. We, in our sole discretion,  may make reasonable
efforts to comply with the securities  laws of any state in the United States in
which Mechanics Savings members reside,  and will only offer and sell the common
stock in states in which the offers and sales comply with state securities laws.
However, no person will be offered or allowed to purchase any common stock under
the plan if he resides in a foreign  country or in a state of the United  States
with respect to which:

o    a small number of persons  otherwise  eligible to purchase shares under the
     plan reside in that state or foreign country; or

o    the offer or sale of shares of common stock to these  persons would require
     us or Mechanics Savings or our employees to register,  under the securities
     laws of that state or foreign country, as a broker or dealer or to register
     or  otherwise  qualify  its  securities  for sale in that  state or foreign
     country;  or

o    registration or qualification would be impracticable for reasons of cost or
     otherwise.

         Restrictions  on Transfer of Subscription  Rights and Shares.  The plan
prohibits  any person  with  subscription  rights,  including  Eligible  Account
Holders,   Supplemental  Eligible  Account  Holders,  and  Other  Members,  from
transferring  or entering  into any agreement or  understanding  to transfer the
legal or beneficial  ownership of the subscription  rights issued under the plan
or the shares of common stock to be issued when they are exercised. Subscription
rights may be exercised only by the person to whom they are granted and only for
his or her  account.  Each  person  subscribing  for shares  will be required to
certify that he or she is  purchasing  shares  solely for his or her own account
and  that he or she has no  agreement  or  understanding  regarding  the sale or
transfer of the shares.  The regulations  also prohibit any person from offering
or making  an  announcement  of an offer or intent to make an offer to  purchase
subscription  rights or shares of common  stock  before  the  completion  of the
offering.

         Steelton  Bancorp and  Mechanics  Savings will pursue any and all legal
and  equitable  remedies  in the  event  we  become  aware  of the  transfer  of
subscription  rights and will not honor orders  which we  determine  involve the
transfer of subscription rights.

         Expiration  Date. The  subscription  offering will expire at 4:00 p.m.,
Pennsylvania time, on June 22, 1999, unless it is extended,  up to an additional
45 days with the approval of the OTS, if

                                       14
<PAGE>

necessary, but without additional notice to subscribers (the "expiration date").
Subscription  rights will become void if not exercised  prior to the  expiration
date.

Community Offering

         If less  than  the  total  number  of  shares  of  common  stock  to be
subscribed  for in the offering are sold in the  subscription  offering,  shares
remaining  unsubscribed  may be made  available  for  purchase in the  community
offering to certain members of the general public.  The maximum amount of common
stock that any person may purchase in the community  offering is 10,000  shares,
or $100,000.  In the community  offering,  if any,  shares will be available for
purchase by the general public with  preference  given first to natural  persons
residing  in Dauphin  County in  Pennsylvania  and  second,  to natural  persons
residing in the State of Pennsylvania.  We will attempt to issue common stock in
a manner that would promote a wide distribution of common stock.

         If purchasers in the community  offering,  whose orders would otherwise
be accepted,  subscribe for more shares than are  available  for  purchase,  the
shares  available to them will be allocated among persons  submitting  orders in
the community offering in an equitable manner we determine.

         The  community  offering,  if any,  may commence  simultaneously  with,
during or  subsequent  to the  completion  of the  subscription  offering and if
commenced  simultaneously with or during the subscription offering the community
offering  may be limited to  residents of Dauphin  County in  Pennsylvania.  The
community  offering,  if any,  must  be  completed  within  45  days  after  the
completion of the subscription offering unless otherwise extended by the OTS.

         We, in our absolute discretion,  reserve the right to reject any or all
orders in whole or in part which are received in the community offering,  at the
time of  receipt  or as soon as  practicable  following  the  completion  of the
community offering.

Syndicated Community Offering

         If  shares  remain  available  after  the  subscription  offering,  and
depending on market  conditions at or near the  completion  of the  subscription
offering,  we may offer shares,  to selected  persons in a syndicated  community
offering on a best-efforts basis through Capital  Resources.  Orders received in
connection with the syndicated community offering,  if any, will receive a lower
priority  than  orders  received  in the  subscription  offering  and  community
offering. Common stock sold in the syndicated community offering will be sold at
the same price as all other  shares in the  subscription  offering.  We have the
right to  reject  orders,  in whole or in part,  in our sole  discretion  in the
syndicated community offering. No person will be permitted to purchase more than
10,000  shares,  or  $100,000,  of  common  stock  in the  syndicated  community
offering.

         If a syndicate of broker-dealers (selected dealers) is formed to assist
in the syndicated  community  offering,  a purchaser may pay for his shares with
funds held or deposited with a selected dealer. If an order form is executed and
forwarded to the  selected  dealer or if the selected  dealer is  authorized  to
execute the order form on behalf of a purchaser, the selected dealer is required
to  forward  the order  form and funds to  Mechanics  Savings  for  deposit in a
segregated  account on or before noon of the business day  following  receipt of
the  order  form  or  execution  of  the  order  form  by the  selected  dealer.
Alternatively,  selected dealers may solicit  indications of interest from their
customers to place orders for shares. Selected dealers will subsequently contact
their  customers  who  indicated an interest and seek their  confirmation  as to
their intent to purchase.  Those  indicating  an intent to purchase will execute
order forms and forward them to their selected  dealer or authorize the

                                       15
<PAGE>

selected  dealer to execute order forms.  The selected  dealer will  acknowledge
receipt of the order to its  customer in writing on the  following  business day
and will  debit that  customer's  account  on the third  business  day after the
customer  has  confirmed  his intent to purchase  (the  "debit  date") and on or
before noon of the next  business day  following  the debit date will send order
forms and funds to  Mechanics  Savings  for  deposit  in a  segregated  account.
Although  purchasers'  funds  are not  required  to be in  their  accounts  with
selected  dealers  until the  debit  date in the  event  that  this  alternative
procedure is used once a confirmation of an intent to purchase has been received
by the selected dealer, the purchaser has no right to rescind his order.

         The date by which orders must be received in the  syndicated  community
offering  will  be set by us at  the  time  the  syndicated  community  offering
commences;   but  if  the  syndicated  community  offering  is  extended  beyond
August 6, 1999, each purchaser will have the opportunity to maintain, modify, or
rescind his order. In that event, all funds received in the syndicated community
offering will be promptly  returned with  interest to each  purchaser  unless he
requests otherwise.

         If an order in the syndicated community offering is accepted,  promptly
after the completion of the conversion, a certificate for the appropriate amount
of shares will be forwarded to Capital  Resources as nominee for the  beneficial
owner.  If an  order  is not  accepted  or the  conversion  is not  consummated,
Mechanics  Savings will  promptly  refund with  interest  the funds  received to
Capital Resources which will then return the funds to subscribers'  accounts. If
the aggregate pro forma market value of Mechanics Savings, as converted, is less
than $3,272,500 or more than  $5,091,630,  each purchaser will have the right to
modify or rescind his or her order.


Limitations on Purchases of Stock

         The following additional  limitations have been imposed on purchases of
shares of common stock:

          1.   The  maximum  number  of  shares  of  common  stock  which may be
               purchased in the subscription offering by any person in the first
               priority,  third  priority and fourth  priority  shall not exceed
               10,000 shares, or $100,000.

          2.   The  maximum  number  of  shares  of  common  stock  which may be
               subscribed  for or purchased in all categories in the offering by
               any person together with any associate or group of persons acting
               in concert shall not exceed 10,000  shares,  or $100,000,  except
               for our employee plans,  which in the aggregate may subscribe for
               up to 10% of the common stock issued in the offering.

          3.   The  maximum  number  of  shares  of  common  stock  which may be
               purchased  in all  categories  in the  offering by  officers  and
               directors  of  Mechanics  Savings  and  their  associates  in the
               aggregate  shall not exceed 35% of the total  number of shares of
               common stock issued in the offering.

          4.   The minimum order is 25 shares of common stock.

          5.   If the number of shares of common  stock  otherwise  allocable to
               any person or that person's  associates would be in excess of the
               maximum number of shares permitted as set forth above, the number
               of shares of  common  stock  allocated  to that  person  shall be
               reduced to the lowest limitation  applicable to that person,  and
               then the number of

                                       16
<PAGE>

               shares  allocated to each group  consisting  of a person and that
               person's  associates  shall  be  reduced  so that  the  aggregate
               allocation  to that person and his  associates  complies with the
               above  maximums,  and the  maximum  number  of  shares  shall  be
               reallocated among that person and his associates in proportion to
               the shares  subscribed by each (after first applying the maximums
               applicable to each person, separately).

          6.   Depending  on  market  or  financial  conditions,  the  Board  of
               Directors of Mechanics  Savings,  without further approval of the
               depositors,  may decrease or increase the purchase limitations in
               the plan, provided that the maximum purchase  limitations may not
               be increased to a percentage in excess of 5% of the offering.  If
               Steelton  Bancorp  increases  the maximum  purchase  limitations,
               Steelton  Bancorp  is only  required  to  resolicit  persons  who
               subscribed for the maximum  purchase  amount and may, in the sole
               discretion  of Steelton  Bancorp,  resolicit  certain other large
               subscribers.

          7.   If the total number of shares  offered  increases in the offering
               due to an  increase  in the  maximum of the  estimated  valuation
               range of up to 15% (the adjusted  maximum) the additional  shares
               will be used in the following order of priority:  (a) to fill the
               Employee Plan's  subscription up to 10% of the adjusted  maximum;
               (b) if  there  is an  oversubscription  at the  Eligible  Account
               Holder level, to fill unfilled  subscriptions of Eligible Account
               Holders  exclusive  of the adjusted  maximum;  (c) if there is an
               oversubscription  at the  Supplemental  Eligible  Account  Holder
               level, to fill unfilled  subscriptions  of Supplemental  Eligible
               Account Holders exclusive of the adjusted  maximum;  (d) if there
               is an  oversubscription  at  the  other  member  level,  to  fill
               unfilled subscriptions of other members exclusive of the adjusted
               maximum; and (e) to fill unfilled  subscriptions in the community
               offering exclusive of the adjusted maximum, with preference given
               to persons who live in the local community.

          8.   No person will be allowed to purchase any stock if that  purchase
               would be illegal under any federal law or state law or regulation
               or  would   violate   regulations   or   policies  of  the  NASD,
               particularly   those  regarding  free  riding  and   withholding.
               Steelton  Bancorp or Mechanics  Savings and/or its agents may ask
               for an acceptable legal opinion from any purchaser  regarding the
               legality  of the  purchase  and may refuse to honor any  purchase
               order if that opinion is not timely furnished.

          9.   The  Board  of  Directors  has the  right  to  reject  any  order
               submitted  by a person  whose  representations  it  believes  are
               untrue or who it believes is violating, circumventing, or intends
               to violate,  evade, or circumvent the terms and conditions of the
               plan, either alone or acting in concert with others.

          10.  The above  restrictions also apply to purchases by persons acting
               in  concert  under  applicable  regulations  of  the  OTS.  Under
               regulations  of the OTS,  directors of Mechanics  Savings are not
               considered  to be  affiliates  or a group  acting in concert with
               other directors  solely as a result of membership on our Board of
               Directors.

         The term "associate" of a person is defined in the plan to mean (1) any
corporation or  organization  other than Mechanics  Savings or a  majority-owned
subsidiary  of  Mechanics  Savings of which a person is an officer or partner or
is, directly or indirectly,  the beneficial owner of 10% or more of any class of
equity  securities,  (2) any  trust or  other  estate  in  which a person  has a
substantial  beneficial interest or as to which a person serves as trustee or in
a similar fiduciary  capacity,  excluding


                                       17
<PAGE>

tax-qualified  employee  stock benefit plans in which a person has a substantial
beneficial  interest or serves as a trustee or in a similar  fiduciary  capacity
and except that,  for purposes of  aggregating  total shares that may be held by
officers and directors,  the term "Associate" does not include any tax-qualified
employee  stock benefit plan,  and (3) any relative or spouse of a person or any
relative  of a spouse,  who has the same home as that person or who is a trustee
or officer of  Mechanics  Savings,  or any of its parents or  subsidiaries.  For
example,  a  corporation  for which a person  serves as an  officer  would be an
associate of that person and all shares purchased by that  corporation  would be
included with the number of shares which that person individually could purchase
under the above limitations.

         Each person  purchasing shares of the common stock in the offering will
be considered to have  confirmed that his or her purchase does not conflict with
the maximum purchase  limitation.  If the purchase limitation is violated by any
person or any associate or group of persons  affiliated  or otherwise  acting in
concert with that person, we will have the right to purchase from that person at
the $10 purchase price per share all shares acquired by that person in excess of
that purchase limitation or, if the excess shares have been sold by that person,
to receive  the  difference  between the  purchase  price per share paid for the
excess shares and the price at which the excess shares were sold by that person.
Our right to purchase the excess shares will be assignable.

         Common  stock  purchased  pursuant  to  the  offering  will  be  freely
transferable, except for shares purchased by directors and officers of Mechanics
Savings. For certain restrictions on the common stock purchased by directors and
officers,  see "- Restrictions on Transferability by Directors and Officers." In
addition, under guidelines of the NASD, members of the NASD and their associates
are subject to certain  restrictions on the transfer of securities  purchased in
accordance with subscription rights and to certain reporting  requirements after
the purchase.

Ordering and Receiving Common Stock

         Use of Order  Forms.  Rights  to  subscribe  may only be  exercised  by
completion of an order form.  Any person  receiving an order form who desires to
subscribe  for  shares  of  common  stock  must do so  prior  to the  applicable
expiration  date by  delivering  by mail or in  person  to  Mechanics  Savings a
properly  executed and completed  order form,  together with full payment of the
purchase price for all shares for which subscription is made; provided, however,
that  if the  employee  plans  subscribe  for  shares  during  the  subscription
offering,  the employee  plans will not be required to pay for the shares at the
time they  subscribe  but rather may pay for the  shares  after the  conversion.
Except for institutional  investors, all subscription rights under the plan will
expire on the expiration date, whether or not Mechanics Savings has been able to
locate each person entitled to subscription rights. Mechanics Savings shall have
the right, in its sole discretion,  to permit institutional  investors to submit
contractually  irrevocable  orders in the syndicated  community  offering at any
time  before  completing  the  syndicated  community  offering.  Once  tendered,
subscription  orders cannot be revoked without the consent of Mechanics  Savings
unless the conversion is not completed within 45 days of the expiration date.

         If an stock order form:

o    is not delivered and is returned to Mechanics  Savings by the United States
     Postal Service or Mechanics Savings is unable to locate the addressee;

o    is not received or is received after the applicable expiration date;



                                       18
<PAGE>
o    is not completed correctly or executed;

o    is not accompanied by the full required  payment for the shares  subscribed
     for including instances where a savings account or certificate balance from
     which  withdrawal  is  authorized  is  insufficient  to fund  the  required
     payment, but excluding  subscriptions by the Employee Plans or, in the case
     of an  institutional  investor in the  syndicated  community  offering,  by
     delivering irrevocable orders together with a legally binding commitment to
     pay the full  purchase  price prior to 48 hours  before the  conversion  is
     completed; or

o    is not mailed pursuant to a "no mail" order placed in effect by the account
     holder,  the subscription  rights for that person will lapse as though that
     person  failed to return the  completed  order form  within the time period
     specified.

However,  we may,  but will not be required to,  waive any  irregularity  on any
order form or require the submission of corrected  order forms or the remittance
of full payment for subscribed shares by a date that we may specify.  The waiver
of an  irregularity  on an order form in no way  obligates us to waive any other
irregularity  on any other order form.  Waivers will be  considered on a case by
case  basis.  We reserve  the right in our sole  discretion  to accept or reject
orders  received on photocopies or facsimile order forms, or whose payment is to
be  made  by  wire  transfer  or  payment  from  private  third   parties.   Our
interpretation  of the terms and conditions of the plan and of the acceptability
of the order forms will be final, subject to the authority of the OTS.

         To ensure that each  purchaser  receives a prospectus at least 48 hours
before the  applicable  expiration  date, in accordance  with Rule 15c2-8 of the
Securities  Exchange Act of 1934,  no  prospectus  will be mailed any later than
five days prior to the expiration date or hand delivered any later than two days
prior to the expiration  date.  Execution of the order form will confirm receipt
or delivery in accordance with Rule 15c2-8. Order forms will only be distributed
with a prospectus.

         Payment  for Shares.  For  subscriptions  to be valid,  payment for all
subscribed  shares will be required to accompany  all properly  completed  order
forms,  on or prior to the expiration date specified on the order form unless we
extend the date.  Employee Plans  subscribing for shares during the subscription
offering  may pay for those  shares  after the  offering.  Payment for shares of
common stock may be made

o    in cash, if delivered in person,
o    by check or money order, or
o    for shares of common stock subscribed for in the subscription  offering, by
     authorization of withdrawal from savings accounts maintained with Mechanics
     Savings.

Payment for subscriptions of $25,000 or more must be paid by account withdrawal,
certified or cashier's check, or money order.

         Appropriate  means by which account  withdrawals  may be authorized are
provided in the order form. Once a withdrawal has been  authorized,  none of the
designated  withdrawal  amount may be used by a subscriber for any purpose other
than to purchase the common stock for which a  subscription  has been made until
the  offering  has  been  completed  or  terminated.  In the  case  of  payments
authorized  to be made  through  withdrawal  from  savings  accounts,  all  sums
authorized  for  withdrawal  will continue to earn interest at the contract rate
until the offering has been  completed or  terminated.  Interest  penalties  for
early  withdrawal   applicable  to  certificate   accounts  will  not  apply  to
withdrawals
                                       19
<PAGE>
authorized for the purchase of shares,  however, if a partial withdrawal results
in a certificate account with a balance less than the applicable minimum balance
requirement,  the  certificate  shall be  canceled  at the  time of  withdrawal,
without  penalty,  and the remaining  balance will earn interest at the passbook
savings account rate subsequent to the withdrawal.  In the case of payments made
in cash or by check or money order, funds will be placed in a segregated account
and interest will be paid by Mechanics  Savings at the passbook  savings account
rate from the date  payment is  received  until the  offering  is  completed  or
terminated.  An executed  order form,  once we receive it, may not be  modified,
amended, or rescinded without our consent,  unless the offering is not completed
within 45 days after the conclusion of the subscription offering, in which event
subscribers may be given the opportunity to increase, decrease, or rescind their
subscription  for a specified  period of time.  If the offering is not completed
for any reason,  all funds submitted  pursuant to the offerings will be promptly
refunded with interest as described above.

         Owners  of  self-directed  IRAs may use the  assets  of  their  IRAs to
purchase  shares of common stock in the offerings,  provided that their IRAs are
not maintained on deposit at Mechanics Savings.  Persons with IRAs maintained at
Mechanics  Savings  must have  their  accounts  transferred  to an  unaffiliated
institution or broker to purchase shares of common stock in the offerings. There
is  no  early  withdrawal  or  IRS  interest   penalties  for  these  transfers.
Instructions  on how to transfer  self-directed  IRAs  maintained  at  Mechanics
Savings can be obtained from the stock information center. Depositors interested
in using  funds in a  Mechanics  Savings IRA to  purchase  common  stock  should
contact the stock  information  center as soon as possible so that the necessary
forms may be forwarded, executed and returned prior to the expiration date.

         Federal  regulations  prohibit  Mechanics Savings from lending funds or
extending credit to any person to purchase the common stock in the conversion.

         Stock  Center.  The stock  center is located at 51 South Front  Street,
Steelton, Pennsylvania 17113. Its phone number is (717) 939-3100.

         Delivery of Stock Certificates.  Certificates representing common stock
issued in the  offering  will be mailed to the persons  entitled  thereto at the
address noted on the order form, as soon as practicable  following  consummation
of the offering.  Any certificates  returned as undeliverable will be held until
claimed  by  persons  legally  entitled  thereto  or  otherwise  disposed  of in
accordance  with  applicable  law. Until  certificates  for the common stock are
available and delivered to subscribers,  subscribers may not be able to sell the
shares of stock for which they subscribed.

Restriction on Sales Activities

         Our   directors  and  executive   officers  may   participate   in  the
solicitation  of offers to purchase  common stock in  jurisdictions  where their
participation  is not  prohibited.  Other  employees  of  Mechanics  Savings may
participate in the offering in ministerial  capacities and have been  instructed
not to solicit offers to purchase  common stock or provide advice  regarding the
purchase of common stock.  Questions of prospective  purchasers will be directed
to executive  officers of Mechanics  Savings or  registered  representatives  of
Capital Resources. No officer, director or employee of Mechanics Savings will be
compensated in connection with his or her  solicitations or other  participation
in the offering by the payment of commissions or other remuneration based either
directly or indirectly on transactions in the common stock.

                                       20
<PAGE>


Restrictions on Repurchase of Shares

         Generally,  during the first year  following the  conversion,  Steelton
Bancorp may not repurchase its shares. During each of the second and third years
following the conversion,  Steelton Bancorp may repurchase up to five percent of
the outstanding shares provided they are purchased in open-market  transactions.
Repurchases  must not cause us to become  undercapitalized  and at least 10 days
prior  notice  of the  repurchase  must  be  provided  to the  OTS.  The OTS may
disapprove a repurchase program after it determines that:

o    the repurchase program would adversely affect our financial condition;
o    the information  submitted is not enough to base a conclusion as to whether
     our financial condition would be adversely affected; or
o    a valid business purpose was not demonstrated.

In addition, SEC rules also govern the method, time, price, and number of shares
of common  stock that may be  repurchased  by Steelton  Bancorp  and  affiliated
purchasers.  If,  in  the  future,  the  rules  and  regulations  regarding  the
repurchase of stock are liberalized,  Steelton Bancorp may utilize the rules and
regulations then in effect.

Stock Pricing and the Number of Shares to be Offered

         FinPro, which is experienced in the valuation and appraisal of business
entities,  including  savings  institutions,  has been  retained  to  prepare an
appraisal  of the  estimated  pro forma  market  value of the common  stock (the
"Independent Valuation").  This independent valuation will express our pro forma
market value in terms of an aggregate dollar amount. FinPro will receive fees of
$23,000 for its  appraisal  services,  including the  independent  valuation and
subsequent updates, and assistance in preparation of our business plan, plus its
reasonable  out-of-pocket  expenses  incurred in connection with the independent
valuation and business plan.  Mechanics  Savings has agreed to indemnify  FinPro
under certain  circumstances  against liabilities and expenses arising out of or
based on any  misstatement  or untrue  statement of a material fact contained in
the information supplied by Mechanics Savings to FinPro,  except where FinPro is
determined  to have been  negligent or failed to exercise  due  diligence in the
preparation of the independent valuation.

         Pursuant  to the plan,  the  number  of  shares  of common  stock to be
offered in the offering will be based on the estimated pro forma market value of
the  common  stock  and the  purchase  price of $10.00  per  share.  FinPro  has
determined  that as of April 30, 1999, our estimated  aggregate pro forma market
value was $3,850,000.  Pursuant to  regulations,  this estimate must be included
within a range with a minimum of $3,272,500 and a maximum of $4,427,500. We have
determined  to offer shares of common stock in the offering at a price of $10.00
per share. We are offering a maximum of 442,750 shares in the offering,  subject
to  adjustment.  In  determining  the  offering  range,  the Board of  Directors
reviewed FinPro's  appraisal.  The appraisal contains an analysis of a number of
factors,  including  but not limited to our  financial  condition and results of
operations  as of December 31,  1998,  our  operating  trends,  the  competitive
environment  in  which  we  operate,   operating   trends  of  certain   savings
institutions  and  savings  and  loan  holding   companies,   relevant  economic
conditions both nationally and in the Commonwealth of Pennsylvania  which affect
the  operations  of  savings  institutions,   stock  market  values  of  certain
institutions,   and  stock  market   conditions  for  publicly   traded  savings
institutions  and savings and loan holding  companies.  In addition,  FinPro has
advised us that it has considered and will consider the effect of the additional
capital raised by the sale of the common stock on the estimated pro forma market
value.  The Board also  reviewed the  methodology  and the  assumptions  used by
FinPro in

                                       21
<PAGE>

 preparing its  appraisal.  The number of
shares  is  subject  to  change  if the  independent  valuation  changes  at the
conclusion of the offering.

         The number of shares and price per share of common stock was determined
by the Board of Directors based on the independent valuation.  The actual number
of  shares to be sold in the  offering  may be  increased  or  decreased  before
completion  of the  offering,  subject to approval  and  conditions  that may be
imposed by the OTS,  to reflect  any change in our  estimated  pro forma  market
value.

         Depending  on  market  and  financial  conditions  at the  time  of the
completion  of the  offering,  Mechanics  Savings may  increase or decrease  the
number of shares to be issued in the conversion and offering.  No resolicitation
of  purchasers  will be made and  purchasers  will not be permitted to modify or
cancel  their  purchase  orders  unless the change in the number of shares to be
issued in the offering results in fewer than 327,250 shares or more than 509,163
shares  being sold in the  offering at the  purchase  price of $10.00,  in which
event Mechanics  Savings may also elect to terminate the offering.  If Mechanics
Savings  terminates  the  offering,  purchasers  will receive a prompt refund of
their purchase  orders,  together with interest  earned thereon from the date of
receipt to the date of  termination  of the offering.  Furthermore,  any account
withdrawal authorizations will be terminated. If we receive orders for less than
327,250  shares,  at the  discretion  of the Board of  Directors  and subject to
approval  of the OTS,  we may  establish  a new  offering  range  and  resolicit
purchasers.  If we  resolicit,  purchasers  will be  allowed to modify or cancel
their purchase orders. Any adjustments in our pro forma market value as a result
of market and financial conditions or a resolicitation of prospective purchasers
must be approved by the OTS.

         The independent valuation will be updated at the time of the completion
of the offering,  and the number of shares to be issued may increase or decrease
to reflect the changes in market conditions, the results of the offering, or the
estimated pro forma market value of Mechanics  Savings.  If the updated estimate
of the pro  forma  market  value of  Mechanics  Savings  immediately  after  the
offering  changes,  there will be a  corresponding  change to the shares sold to
subscribers in the offering.  For example,  if the independent  valuation at the
conclusion of the offering increases to $4,427,500,  or decreases to $3,272,500,
then the total number of shares  outstanding  after the  conversion and offering
will be 442,750 or 327,250,  respectively.  If the updated independent valuation
increases,  Steelton  Bancorp  may  increase  the  number of shares  sold in the
offering to up to 509,163 shares.  Subscribers will not be given the opportunity
to change or withdraw their orders unless more than 509,163 shares or fewer than
327,250  shares are sold in the  offering.  Any  adjustment  of shares of common
stock sold will have a corresponding effect on the estimated net proceeds of the
offering  and the pro  forma  capitalization  and per  share  data of  Mechanics
Savings.  An  increase  in the  total  number  of  shares  to be  issued  in the
conversion would decrease a subscriber's  percentage  ownership interest and pro
forma net worth (book value) per share and increase the pro forma net income and
net worth (book value) on an aggregate basis. In the event of a reduction in the
valuation,  Steelton  Bancorp may  decrease the number of shares to be issued to
reflect the reduced  valuation.  A decrease in the number of shares to be issued
in the conversion would increase a subscriber's  percentage  ownership  interest
and the pro forma net worth (book  value) per share and  decrease  the pro forma
net  income  and net worth on an  aggregate  basis.  For a  presentation  of the
possible  effects  of an  increase  or  decrease  in the  number of shares to be
issued, see Pro Forma Data.

         The independent  valuation is not intended,  and must not be construed,
as a recommendation  of any kind as to the advisability of purchasing the common
stock. In preparing the independent valuation,  FinPro has relied on and assumed
the accuracy and completeness of financial and statistical  information provided
by  Mechanics  Savings.  FinPro did not

                                       22
<PAGE>

independently verify the consolidated financial statements and other information
provided by Mechanics Savings, nor did FinPro value independently the assets and
liabilities of Mechanics Savings. The independent  valuation considers Mechanics
Savings only as a going  concern and should not be considered as a indication of
the liquidation value of Mechanics  Savings.  Moreover,  because the independent
valuation is based on estimates and  projections on a number of matters,  all of
which are subject to change from time to time,  no  assurance  can be given that
persons purchasing the common stock will be able to sell their shares at a price
equal to or greater than the purchase price.

         A copy of the appraisal report is available for your review at our main
office.  In addition,  the Board of Directors of Steelton  Bancorp does not make
any  recommendation as to whether or not the stock will be a good investment for
you.

         No sale of shares of common  stock  may be  consummated  unless  FinPro
confirms  that, to the best of its knowledge,  nothing of a material  nature has
occurred that, taking into account all relevant  factors,  would cause FinPro to
conclude that the independent valuation is incompatible with its estimate of our
pro forma market value at the conclusion of the offering.  Any change that would
result in an aggregate value that is below  $3,272,500 or above $5,091,630 would
be  subject  to OTS  approval.  If  confirmation  from  FinPro is not  received,
Mechanics  Savings may extend the  offering,  reopen or commence a new offering,
request a new Independent Valuation, establish a new offering range and commence
a  resolicitation  of all purchasers with the approval of the OTS, or take other
action as permitted by the OTS in order to complete the offering.

Plan of Distribution/Marketing Arrangements

         The common  stock will be offered in the  offering  principally  by the
distribution  of this prospectus and through  activities  conducted at the stock
information center. It is expected that a registered  representative employed by
Capital  Resources  will be working at, and  supervising  the  operation of, the
stock center.  Capital  Resources will be responsible for overseeing the mailing
of material  relating to the  offering,  responding  to questions  regarding the
conversion and the offering and processing order forms.

         Mechanics  Savings and  Steelton  Bancorp  have  entered into an agency
agreement  with Capital  Resources  under which Capital  Resources  will provide
advisory  assistance and assist, on a best efforts basis, in the solicitation of
subscriptions and purchase orders for the common stock in the offering.  Capital
Resources  is a  broker-dealer  registered  with  the  National  Association  of
Securities  Dealers,  Inc.  Specifically,  Capital  Resources will assist in the
offering in the following manner:

o    assisting  in the  collection  of proxies  from  depositors  for use at the
     Special Meeting;

o    keeping records of subscriptions and orders for common stock;

o    training  and  educating   Mechanics   Savings's  employees  regarding  the
     mechanics and regulatory requirements of the stock conversion process;

o    assisting in the design and  implementation of a marketing strategy for the
     offering;

                                       23
<PAGE>

o    assisting  Mechanics  Savings's  management in scheduling and preparing for
     meetings, if any, with potential investors and broker-dealers; and

o    providing  other  general  advice and  assistance  as may be  requested  to
     promote the successful completion of the offering.

         Capital  Resources  will  receive,  as  compensation,  an advisory  and
marketing  fee of  $75,000.  Fifteen  thousand  dollars  was paid  when  Capital
Resources was retained; another $15,000 is due upon regulatory approval; and the
balance is due at the closing.  If common stock is sold through licensed brokers
under a selected dealers agreement,  we will pay the sales commission payable to
the selected dealer  pursuant to the agreement and any sponsoring  dealer's fees
of typically up to 4.0% of the aggregate price of the shares.  Capital Resources
will also be reimbursed for its legal fees and  out-of-pocket  expenses,  not to
exceed $25,000  without  Mechanics  Savings's  approval.  Mechanics  Savings has
agreed to  indemnify  Capital  Resources,  to the  extent  allowed  by law,  for
reasonable  costs and expenses in connection with certain claims or liabilities,
including  certain  liabilities  under the  Securities  Act of 1933, as amended.
Capital  Resources  will also  receive a fee of $10,000 for  records  management
services in connection with the conversion, plus reimbursement for out-of-pocket
expenses,  not to exceed $4,500 without Mechanics Savings's  approval.  See "Pro
Forma Data" for further information regarding expenses of the offering.

Restrictions on Transferability by Directors and Officers

         Shares of the common  stock  purchased  by  directors  or  officers  of
Mechanics  Savings cannot be sold for a period of one year following  completion
of the  conversion,  except  for a  disposition  of shares  after the death of a
stockholder.  To ensure this  restriction is upheld,  shares of the common stock
issued to directors and officers will bear a legend  restricting their sale. Any
shares issued to directors  and officers as a stock  dividend,  stock split,  or
otherwise  with  respect  to  restricted  stock  will  be  subject  to the  same
restriction.

         For a period of three years  following the  conversion,  no director or
officer of Mechanics Savings or their associates may, without the prior approval
of the OTS,  purchase our common stock except from a broker or dealer registered
with the  SEC.  This  prohibition  does not  apply  to  negotiated  transactions
including  more than 1% of our common stock or purchases  made for tax qualified
or non-tax  qualified  employee stock benefit plans which may be attributable to
individual officers or directors.

Restrictions on Agreements or Understandings  Regarding Transfer of Common Stock
to be Purchased in the Offering

         Before the completion of the conversion and offering,  no depositor may
transfer  or  enter  into  an  agreement  or   understanding   to  transfer  any
subscription rights or the legal or beneficial ownership of the shares of common
stock to be purchased in the offering.  Depositors who submit an order form will
be required to certify  that their  purchase of common stock is solely for their
own account and there is no agreement  or  understanding  regarding  the sale or
transfer of their  shares.  We intend to pursue any and all legal and  equitable
remedies after we become aware of any agreement or  understanding,  and will not
honor orders we  reasonably  believe to involve an  agreement  or  understanding
regarding the sale or transfer of shares.


                                       24
<PAGE>

Conditions to the Offering

     Completion of the offering is subject to:

1.   completion  of  the  conversion,  which  requires  approvals  from  certain
     government  agencies,   the  ratification  of  Mechanics  Savings's  voting
     depositor and borrower members,  and the receipt of rulings and/or opinions
     of counsel as to the tax consequences of the conversion;

2.   the receipt of all the required  approvals for the issuance of common stock
     in the offering, including the approval of the OTS; and

3.   the sale of a minimum of 327,250 shares of common stock.

If  conditions  1 and 2 are not met before we complete the  offering,  all funds
received will be promptly returned with interest at Mechanics Savings's passbook
rate and all withdrawal  authorizations will be canceled. The stock purchases of
the officers and  directors of Steelton  Bancorp and  Mechanics  Savings will be
counted  for  purposes  of meeting  the  minimum  number of shares  required  by
condition 3.


                         MECHANICS SAVINGS AND LOAN, FSA

         Mechanics Savings and Loan, FSA is a federally chartered mutual savings
institution,  originally  chartered  in  1900 as  Mechanics  Building  and  Loan
Association of Steelton. It converted from a Pennsylvania mutual savings charter
to a federal mutual savings  charter in 1993.  The  Association's  deposits have
been  federally  insured  since 1949 and are  currently  insured by the  Savings
Association  Insurance  Fund  ("SAIF") as  administered  by the Federal  Deposit
Insurance  Corporation  ("FDIC").  The Association is regulated by the Office of
Thrift Supervision ("OTS") and the FDIC.

         Mechanics Savings is a community-oriented  savings association offering
traditional  deposit,  residential  real estate  mortgage loans and, to a lesser
extent,  consumer loans,  commercial real estate loans, and other loans. Through
its main  office  located in  Steelton  and its branch  office  located in Lower
Swatara  Township,  Pennsylvania,  Mechanics  Savings  provides  retail  banking
services,  with  an  emphasis  on  one- to  four-family  residential  mortgages.
Currently,  the Association originates 15 year and 30 year conforming fixed rate
residential  mortgage loans primarily for its asset  portfolio.  At December 31,
1998, net loans receivable  amounted to approximately $27.8 million or 66.93% of
total assets, of which approximately $23.3 million or 82.74% was secured by one-
to four-family residential real estate. The Association invests excess liquidity
in  mortgage-backed  and  investment  securities,  primarily in U.S.  government
agency securities.  Investment and  mortgage-backed  securities amounted to $9.2
million or 22.17% of total assets at December  31,  1998.  At December 31, 1998,
the  Association  had total assets,  deposits and total equity of $41.5 million,
$28.3  million,  and $3.7  million,  respectively.  See  "Business  of Mechanics
Savings."

                             STEELTON BANCORP, INC.

         Steelton  Bancorp,  Inc. (the  "Company") is a  Pennsylvania  chartered
corporation  that was  organized in February,  1999 for the purpose of acquiring
all of the capital stock that  Mechanics  Savings will issue upon its conversion
from the mutual to stock form of  ownership.  The Company has not engaged in any
significant  business  to date  but  will  serve  as a  holding  company  of the
Association  following the  conversion.  The Company has applied for approval to
acquire control of the


                                       25
<PAGE>

Association.  We will retain up to 50% of the net proceeds  from the issuance of
shares of stock as our initial capitalization.  Part of the proceeds retained by
us will be used to fund the loan to Mechanics  Savings' employee stock ownership
plan.  We will use the balance of the net proceeds to purchase all of the common
stock of the Association to be issued upon conversion.  Upon consummation of the
conversion,  we will have no  significant  assets other than that portion of the
net proceeds of the offering, the promissory note representing the amount of our
loan to the employee stock ownership  plan, and the shares of the  Association's
capital  stock  acquired  in the  conversion,  and we will  have no  significant
liabilities.  Our cash flow will be dependent  upon earnings from the investment
of the portion of net  proceeds we retain in the  conversion  and any  dividends
received from the Association. See "Use of Proceeds."

         Management  believes that the holding  company  structure  will provide
flexibility for possible diversification of business activities through existing
or newly-formed  subsidiaries,  or through  acquisitions of or mergers with both
savings  institutions and commercial banks, as well as other financial  services
related companies.  Although there are no current arrangements,  understandings,
or agreements regarding any acquisition, merger or expansion opportunities,  the
Company  will be in a  position  after the  conversion,  subject  to  regulatory
limitations  and the Company's  financial  condition,  to take  advantage of any
acquisition, merger and expansion opportunities that may arise. However, some of
these  activities  could  be  considered  to  entail  a  greater  risk  than the
activities  permissible for federally chartered savings institutions such as the
Association.  The initial activities of the Company are anticipated to be funded
by the portion of the net proceeds retained by the Company and earnings thereon.

                                 USE OF PROCEEDS

         The net  proceeds  will  depend on the total  number of shares of stock
issued in the  offering,  which will  depend on the  independent  valuation  and
marketing  considerations,  and the  expenses  incurred  by the  Company and the
Association  in connection  with the offering.  Although the actual net proceeds
from the sale of the common  stock  cannot be  determined  until the offering is
completed, we estimate that we will receive net proceeds from the sale of common
stock of between  $2,963,000 at the minimum and  $4,782,000  at the maximum,  as
adjusted.

         Assuming the sale of  $3,272,500,  $3,850,000  and $4,427,500 of common
stock at the  minimum,  midpoint  and  maximum,  respectively,  of the offering
range, expenses of $310,000 and the purchase of 8% of the shares by the employee
stock  ownership plan, the following table shows the manner in which we will use
the net proceeds:

<TABLE>
<CAPTION>
                                                    MINIMUM               MIDPOINT             MAXIMUM
                                          ----------------------  --------------------  ----------------------
                                                $            %         $           %         $            %
                                          ------------   -------  ----------    ------  ----------   ---------

<S>                                      <C>           <C>      <C>          <C>      <C>          <C>

Loan to employee stock ownership plan         261,800       8.8      308,000      8.7      354,200      8.6
Investment in Mechanics Savings             1,481,250      50.0    1,770,000     50.0    2,058,750     50.0
Steelton Bancorp working capital            1,219,450      41.2    1,462,000     41.3    1,704,550     41.4
                                          -----------      ----    ---------    -----    ---------    ------
Net Proceeds                                2,962,500     100.0    3,540,000    100.0    4,117,500    100.0
                                          ===========     =====    =========    =====    =========    ======
</TABLE>

                                       26
<PAGE>

         These funds will  initially be invested in U.S.  government and federal
agency securities,  marketable securities, or a combination of both. We may also
use the net proceeds to repurchase  our stock.  See "The Offering - Restrictions
on Repurchases of Shares."

         The funds received by Mechanics Savings from Steelton Bancorp in return
for the  purchase  of all its  stock  to be  issued  will  be used  for  general
corporate purposes.  The funds will increase Mechanics Savings' total capital to
expand  investment and lending within its existing  market area and expansion of
its consumer and commercial lending programs.  The funds may also be used for an
expansion  of the  Association's  main office,  including  the  installation  of
drive-through  facilities  at  that  location.  However,  there  are no  current
agreements or arrangements regarding expansion. Net proceeds may also be used by
the Association to make contributions to the employee stock ownership plan which
in turn would be used to repay the loan from Steelton Bancorp.

         If the employee stock  ownership plan does not purchase common stock in
the  offering,  it may  purchase  shares of common stock in the market after the
conversion.  In the event the purchase  price of the common stock is higher than
$10.00 per share,  the  amount of  proceeds  required  for the  purchase  by the
employee  stock  ownership  plan will increase and the  resulting  stockholders'
equity will decrease.

         The net proceeds may vary because total  expenses of the conversion may
be more or less than those  estimated.  The net  proceeds  will also vary if the
number of shares to be issued in the conversion are adjusted to reflect a change
in the  estimated  pro forma  market  value of Steelton  Bancorp  and  Mechanics
Savings.  Payments for shares made through  withdrawals from existing  Mechanics
Savings  deposit  accounts  will not  result  in the  receipt  of new  funds for
investment  by Mechanics  Savings but will result in a reduction of its deposits
and interest expense as funds are transferred from interest bearing certificates
or other deposit accounts.

                                 DIVIDEND POLICY

         The  Company  anticipates  the  establishment  of a policy  to pay cash
dividends. The timing, frequency and initial annual amount of the dividends have
not  yet  been  determined.  Dividends  will be  subject  to  determination  and
declaration  by the Company's  Board of Directors.  In making its decision,  the
Board of Directors will consider several factors, including:

o        the Company's financial condition;
o        results of operations;
o        tax considerations;
o        industry standards; and
o        economic conditions.

         There can be no assurance  that  dividends  will in fact be paid on the
stock or that,  if paid,  dividends  will not be reduced or eliminated in future
periods.

         Steelton Bancorp's ability to pay dividends also depends on the receipt
of dividends from Mechanics  Savings which is subject to a variety of regulatory
limitations  on the payment of  dividends.  See  "Regulation - Regulation of the
Association - Dividend and Other Capital Distribution

                                       27
<PAGE>

Limitations."  Furthermore,  as a condition to OTS  approval of the  conversion,
Steelton Bancorp has agreed that it will not initiate any action within one year
of  completion  of the  conversion  in the  furtherance  of payment of a special
distribution or return of capital to stockholders of the Company.

         In  addition,  earnings  of the  Association  appropriated  to bad debt
reserves or deducted  for federal  income tax  purposes  are not  available  for
payment of cash dividends or other distributions to stockholders without payment
of taxes at the  then-current  tax rate by  Mechanics  Savings  on the amount of
earnings removed from the reserves for  distribution.  See "Taxation" and Note 9
of the consolidated financial statements. Mechanics Savings does not contemplate
any distribution out of its bad debt reserve which would cause a tax liability.

                              MARKET FOR THE STOCK

         Steelton Bancorp has never issued capital stock. Consequently, there is
not, at this time,  any market for the stock.  Following  the  completion of the
offering,  Steelton  Bancorp  anticipates  that its stock  will be traded on the
over-the-counter  market with  quotations  available  through the OTC Electronic
Bulletin  Board.  Steelton  Bancorp  expects that Capital  Resources will make a
market in the stock.  Making a market may include the  solicitation of potential
buyers  and  sellers  in order to match buy and sell  orders.  However,  Capital
Resources  will not be obligated  with respect to these  efforts.  If the common
stock cannot be quoted and traded on the OTC Bulletin  Board,  Steelton  Bancorp
expects  that  transactions  in the stock will be reported in the pink sheets of
the National Quotation Bureau, Inc.

         The development of an active trading market depends on the existence of
willing buyers and sellers. Due to the small size of the offering,  it is highly
unlikely that an active trading market will develop and be maintained. You could
have difficulty disposing of your shares and you should not view the shares as a
short term investment.  You may not be able to sell your shares at a price equal
to or above the price you paid.

                                       28
<PAGE>
                                 CAPITALIZATION

         Set forth below is the historical  capitalization of the Association as
of December 31, 1998, and the pro forma capitalization of Steelton Bancorp after
giving  effect to the offering.  The table also gives affect to the  assumptions
set forth  under "Pro Forma  Data." A change in the number of shares sold in the
offering may affect materially the pro forma capitalization.
<TABLE>
<CAPTION>

                                                                          Pro Forma Capitalization at December 31, 1998
                                                                 ---------------------------------------------------------------
                                                                                                                      Maximum,
                                                                     Minimum          Midpoint        Maximum       as adjusted
                                                                     327,250          385,000         442,750         509,163
                                                      Actual, at    Shares at       Shares at       Shares at        Shares at
                                                     December 31,   $10.00 per      $10.00 per      $10.00 per      $10.00 per
                                                         1998         share           share           share          share(1)
                                                     ------------   ----------      ----------      ----------      -----------
                                                                                  (In thousands)
<S>                                                   <C>           <C>             <C>             <C>              <C>
Deposits(2)                                             $28,272        $28,272         $28,272         $28,272         $28,272
Borrowed funds                                            9,257          9,257           9,257           9,257           9,257
                                                         ------         ------          ------          ------          ------
Total deposits and borrowed funds                       $37,529        $37,529         $37,529         $37,529         $37,529
                                                         ======         ======          ======          ======          ======
Stockholders' equity:
Preferred stock, no par value, 2,000,000
  shares authorized; none to be issued                  $    --        $    --         $    --         $    --         $    --

 Common stock, $0.10 par value, 8,000,000
    shares authorized, assuming shares
    outstanding as shown(3)                                  --             33              39              44              51

Additional paid-in capital(3)                                --          2,930           3,501           4,074           4,731
Retained earnings                                         3,712          3,712           3,712           3,712           3,712
Unrealized gain on securities available                     (14)           (14)            (14)            (14)            (14)
  for sale, net
Less:
  Common stock acquired by ESOP(4)                           --           (262)           (308)           (354)           (407)
  Common stock acquired by
    stock programs(5)                                        --           (131)           (154)           (177)           (204)
                                                         ------         ------          ------          ------           ------
Total equity/stockholders' equity                       $ 3,698        $ 6,268         $ 6,776         $ 7,285          $ 7,869
                                                         ======         ======          ======          ======           ======
</TABLE>
- ------------------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could  occur  due  to  an  increase  in  the  independent  valuation  and a
     commensurate increase in the offering range of up to 15% to reflect changes
     in market and financial conditions.
(2)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     stock in the offering.  Any withdrawals  would reduce pro forma deposits by
     an amount equal to the withdrawals.
(3)  No effect  has been given to the  issuance  of  additional  shares of stock
     pursuant to any stock option plans that may be adopted by Steelton  Bancorp
     and the  Association and presented for approval by the  stockholders  after
     the  offering.  An amount  equal to 10% of the  shares of stock sold in the
     offering  would be reserved for issuance upon the exercise of options to be
     granted  under  the  stock  option  plans  within  one year  following  the
     conversion.  See "Risk  Factors - The  expenses related to our  stock-based
     benefit  plans and other  business  expenses will reduce our  earnings" and
     "Management - Potential Stock Benefit Plans - Stock Options Plans."
(4)  Assumes that 8.0% of the shares sold in the  offering  will be purchased by
     the employee stock  ownership  plan, and that the funds used to acquire the
     ESOP shares will be borrowed from Steelton Bancorp.  For an estimate of the
     impact of the loan on  earnings,  see "Pro  Forma  Data."  The  Association
     intends to make scheduled discretionary contributions to the employee stock
     ownership plan  sufficient to enable the plan to service and repay its debt
     over a ten year period.  The amount of shares to be acquired by the ESOP is
     reflected  as a  reduction  of  stockholders'  equity.  See  "Management  -
     Executive  Compensation - Employee Stock  Ownership  Plan." If the employee
     stock  ownership  plan is unable to purchase stock in the conversion due to
     an  oversubscription  in the offering by Eligible Account Holders,  and the
     purchase price in the open market is greater than the original $10.00 price
     per share, there will be a corresponding reduction in stockholders' equity.
(5)  Assumes  that an  amount  equal to 4% of the  shares  of stock  sold in the
     offering is  purchased  by stock  programs  within one year  following  the
     conversion.  The stock  purchased  by the stock  programs is reflected as a
     reduction of stockholders' equity. See footnote (2) to the table under "Pro
     Forma Data." See "Risk  Factors - The expenses  related to our  stock-based
     benefit  plans  and  other  business expenses  will  reduce  earnings"  and
     "Management - Potential Stock Benefit Plans - Stock Programs."

                                       29
<PAGE>

                                 PRO FORMA DATA

         The actual net proceeds from the sale of the stock cannot be determined
until the offering is completed.  However,  net proceeds to Steelton Bancorp are
currently estimated to be between $3.0 million and $4.1 million (or $4.8 million
if the  independent  valuation  is  increased  by 15%)  based  on the  following
assumptions:

o    an amount  equal to 8% of the shares  issued  will be loaned to the ESOP to
     fund its purchase of 8% of the shares issued;

o    an amount equal to 4% of the shares issued will be awarded  pursuant to the
     stock  programs  adopted no sooner than six months  following the offering,
     funded through open market purchases; and

o    expenses of the offering are estimated to be $310,000.


         We have prepared the following  table,  which sets forth our historical
net  earnings  and  net  worth  prior  to  the  conversion  and  our  pro  forma
consolidated net income and  stockholders'  equity following the conversion.  In
preparing  this  table  and in  calculating  pro  forma  data,  we have made the
following assumptions:

o    Pro forma earnings have been calculated assuming the stock had been sold at
     the  beginning of the period and the net  proceeds had been  invested at an
     average  yield of  4.59%  for the  year  ended  December  31,  1998,  which
     approximates  the yield on a one-year  U.S.  Treasury  bill on December 31,
     1998. The yield on a one-year U.S. Treasury bill, rather than an arithmetic
     average of the average  yield on  interest-earning  assets and average rate
     paid on deposits,  has been used to estimate income on net proceeds because
     it is believed that the one-year U.S. Treasury bill rate is a more accurate
     estimate  of the  rate  that  would be  obtained  on an  investment  of net
     proceeds from the offering.

o    The pro forma  after-tax  yield on the net  proceeds is assumed to be 2.94%
     for the year ended  December  31, 1998,  based on an effective  tax rate of
     36%.

o    We did not include any withdrawals from deposit accounts to purchase shares
     in the offering.

o    Historical and pro forma per share amounts have been calculated by dividing
     historical  and pro  forma  amounts  by the  indicated  number of shares of
     stock,  as adjusted in the pro forma net  earnings per share to give effect
     to the purchase of shares by the employee stock ownership plan.

o    Pro forma stockholders' equity amounts have been calculated as if the stock
     had been sold on  December  31,  1998,  and no effect has been given to the
     assumed earnings effect of the transactions.

         The  following  pro forma data  relies on the  assumptions  we outlined
above,  and this data does not  represent  the fair  market  value of the common
stock,  the current value of assets or liabilities,  or the amount of money that
would be distributed to stockholders if we liquidated Steelton Bancorp.  The pro
forma data does not predict how much we will earn in the future.


                                       30
<PAGE>


         The following tables summarize historical data of Mechanics Savings and
pro forma data of Steelton  Bancorp at or for the year ended  December 31, 1998,
based on the  assumptions  set forth  above and in the  tables and should not be
used as a basis for  projections  of market  value of the  stock  following  the
conversion.  No effect has been given in the tables to the possible  issuance of
additional  stock reserved for future  issuance  pursuant to a stock option plan
that may be adopted by the Board of  Directors  of Steelton  Bancorp  within one
year  following  the  conversion,  nor does book  value  give any  effect to the
liquidation  account  to be  established  for the  benefit of  Eligible  Account
Holders and  Supplemental  Eligible  Account  Holders or the bad debt reserve in
liquidation.  See "The Conversion  -Effects of Conversion - Liquidation  Rights"
and "Management - Potential Stock Benefit Plans Stock Option Plans."

                                       31
<PAGE>

<TABLE>
<CAPTION>
                                                           At or For the Year Ended December 31, 1998
                                                       ----------------------------------------------------

                                                      $3,272,500    $3,850,000   $4,427,500     $5,091,630
                                                     Independent   Independent  Independent     Independent
                                                      Valuation     Valuation     Valuation      Valuation
                                                      ---------     ---------     ---------      ---------

                                                        327,250      385,000       442,750        509,163
                                                         Shares      Shares        Shares         Shares
                                                         ------      ------        ------         ------
                                                        (Dollars in thousands, except per share amounts)

<S>                                                  <C>           <C>           <C>           <C>
Gross proceeds ....................................   $   3,273     $   3,850     $   4,428     $   5,092
Less expenses .....................................        (310)         (310)         (310)         (310)
                                                        -------       -------       -------       -------
   Estimated net proceeds .........................       2,963         3,540         4,118         4,782

Less ESOP funded by Steelton Bancorp ..............        (262)         (308)         (354)         (407)
Less stock programs adjustment ....................        (131)         (154)         (177)         (204)
                                                        -------       -------       -------       -------
   Estimated investable net proceeds ..............   $   2,570     $   3,078     $   3,587     $   4,171
                                                        =======       =======       =======       =======
Net Income:
   Historical .....................................   $     100     $     100     $     100     $     100
   Pro forma income on net proceeds ...............          76            90           105           123
   Pro forma ESOP adjustments(1) ..................         (17)          (20)          (23)          (26)
   Pro forma stock programs adjustment(2) .........         (17)          (20)          (23)          (26)
                                                        -------       -------       -------       -------
   Pro forma net income(1)(3)(4) ..................   $     142     $     150     $     159     $     171
                                                        =======       =======       =======       =======
Per share net income
   Historical .....................................   $    0.33     $    0.28     $    0.24     $    0.21
   Pro forma income on net proceeds ...............        0.25          0.25          0.26          0.26
   Pro forma ESOP adjustments(1) ..................       (0.06)        (0.06)        (0.06)        (0.06)
   Pro forma stock programs adjustment(2) .........       (0.06)        (0.06)        (0.06)        (0.06)
                                                        -------       -------       -------       -------
   Pro forma net income per share(1)(3)(4) ........   $    0.46     $    0.41     $    0.38     $    0.35
                                                        =======       =======       =======       =======
Shares used in calculation of income per share(1)
Stockholders' equity:
   Historical .....................................   $   3,698     $   3,698     $   3,698     $   3,698
   Estimated net proceeds .........................       2,963         3,540         4,118         4,782
   Less: Common Stock acquired ESOP(1) ............        (262)         (308)         (354)         (407)
   Less: Common Stock acquired by stock programs(2)
                                                           (131)         (154)         (177)         (204)
                                                        -------       -------       -------       -------
   Pro forma stockholders' equity(1)(3)(4) ........   $   6,268     $   6,776     $   7,285     $   7,869
                                                        =======       =======       =======       =======
Stockholders' equity per share:
   Historical .....................................   $   11.30     $    9.61     $    8.35     $    7.26
   Estimated net proceeds .........................        9.05          9.19          9.30          9.39
   Less: Common Stock acquired by the ESOP(1) .....       (0.80)        (0.80)        (0.80)        (0.80)
   Less: Common stock acquired by stock programs(2)
                                                          (0.40)        (0.40)        (0.40)        (0.40)
                                                        -------       -------       -------       -------
   Pro forma stockholders' equity per share(4) ....   $   19.15     $   17.60     $   16.45     $   15.45
                                                        =======       =======       =======       =======
Offering price as a percentage of pro forma
  stockholders' equity per share ..................        52.2%         56.8%         60.8%         64.7%
                                                        =======       =======       =======       =======
Offering price to pro forma
  net income per share ............................        21.7X         24.4X         26.3X         28.6X
                                                        =======       =======       =======       =======


Shares used in calculation of earnings per share ..     303,688       357,280       410,872       472,503

</TABLE>



- -----------
(1)  Assumes  that  8% of the  shares  of  stock  sold in the  offering  will be
     purchased  by the  employee  stock  ownership  plan and that the plan  will
     borrow  funds from  Steelton  Bancorp.  The stock  acquired by the employee
     stock ownership plan is reflected as a reduction of  stockholder's  equity.
     The  Association  intends to make  annual  contributions  to the plan in an
     amount at least equal to the  principal  and  interest  requirement  of the
     loan. This table assumes a 10 year amortization  period.  See "Management -

                                       32
<PAGE>

     Executive  Compensation - Employee Stock Ownership Plan." The pro forma net
     earnings assumes:  (i) that the Association's  contribution to the employee
     stock  ownership  plan  for  the  principal  portion  of the  debt  service
     requirement  for the year ended  December  31, 1998 were made at the end of
     the period; (ii) that 2,618, 3,080, 3,542, and 4,073 shares at the minimum,
     midpoint,  maximum,  and 15% above the maximum of the range,  respectively,
     were committed to be released during the year ended December 31, 1998 at an
     average fair value of $10.00 per share and were  accounted  for as a charge
     to expense in accordance  with Statement of Position  ("SOP") No. 93-6; and
     (iii)  only the  employee  stock  ownership  plan  shares  committed  to be
     released were  considered  outstanding for purposes of the net earnings per
     share   calculations.   All  employee  stock  ownership  plan  shares  were
     considered  outstanding for purposes of the stockholders'  equity per share
     calculations.  See  also  "Risk  Factors  - The  expenses  related  to  our
     stock-based benefit plans and other business expenses will reduce earnings"
     for a discussion of possible added costs for the employee  stock  ownership
     plan.

(2)  Gives effect to the stock  programs that may be adopted by the  Association
     following  the  conversion  and  presented  for  approval  at a meeting  of
     stockholders to be held within one year after completion of the conversion.
     If the stock programs are approved by the stockholders,  the stock programs
     would be  expected  to acquire an amount of stock equal to 4% of the shares
     of stock sold in the offering, or 13,090, 15,400, 17,710, and 20,367 shares
     of stock respectively at the minimum,  midpoint,  maximum and 15% above the
     maximum of the range through open market purchases. Funds used by the stock
     programs to purchase the shares will be  contributed  to the stock programs
     by the  Association.  In  calculating  the pro  forma  effect  of the stock
     programs,  it is assumed  that the required  stockholder  approval has been
     received,  that the  shares  were  acquired  by the stock  programs  at the
     beginning  of  the  year  ended  December  31,  1998  through  open  market
     purchases,  at $10.00 per share, and that 20% of the amount contributed was
     amortized to expense  during the year ended December 31, 1998. The issuance
     of  authorized  but unissued  shares of stock to the stock plans instead of
     open  market  purchases  would  dilute the  voting  interests  of  existing
     shareholders by approximately 3.8% and pro forma net income per share would
     be $0.46, $0.41, $0.38 and $0.36 at the minimum,  midpoint, maximum and 15%
     above the maximum of the range,  respectively,  and pro forma stockholders'
     equity per share would be $18.42, $16.92, $15.82 and $14.86 at the minimum,
     midpoint,  maximum  and 15% above the  maximum of the range,  respectively.
     There can be no assurance that  stockholder  approval of the stock programs
     will be obtained,  or the actual purchase price of the shares will be equal
     to $10.00 per share.  See  "Management  - Potential  Stock  Benefit Plans -
     Stock Programs."

(3)  The retained earnings of Steelton Bancorp and the Association will continue
     to be substantially restricted after the conversion. See "Dividend Policy,"
     "The  Conversion  -  Effects  of  Conversion  -  Liquidation   Rights"  and
     "Regulation  Regulation  of the  Association  - Dividends and Other Capital
     Distribution Limitations."

(4)  No effect  has been given to the  issuance  of  additional  shares of stock
     pursuant to the stock option  plans that may be adopted by the  Association
     following the conversion which, in turn, would be presented for approval at
     a meeting of  stockholders  to be held within one year after the completion
     of the conversion.  If the stock option plans are presented and approved by
     stockholders,  an amount equal to 10% of the stock sold in the offering, or
     32,725, 38,500, 44,275, and 50,916 shares at the minimum, midpoint, maximum
     and 15% above the maximum of the range, respectively,  will be reserved for
     future  issuance upon the exercise of options to be granted under the stock
     option  plans.  The  issuance of stock  pursuant to the exercise of options
     under the stock  option  plans  will  result in the  dilution  of  existing
     stockholders' interests.  Assuming stockholder approval of the stock option
     plans  and the  exercise  of all  options  at the end of the  period  at an
     exercise  price of $10.00 per share,  the pro forma net  earnings per share
     would be $0.42,  $0.38,  $0.35,  and $0.33,  respectively  at the  minimum,
     midpoint, maximum and 15% above the maximum of the range for the year ended
     December  31,  1998;  pro forma  stockholders'  equity  per share  would be
     $18.32, $16.91, $15.87 and $14.96,  respectively at the minimum,  midpoint,
     maximum and 15% above the maximum of the range for the year ended  December
     31, 1998.  See  "Management  -Potential  Stock Benefit Plans - Stock Option
     Plans."

                                       33
<PAGE>
                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

     The following  table  presents the Mechanics  Savings'  historical  and pro
forma capital position  relative to its capital  requirements as of December 31,
1998. Pro forma capital  levels assume  receipt by Mechanics  Savings of the net
proceeds of the  offering and  retention  by Steelton  Bancorp of 50% of the net
proceeds,  and that the ESOP purchases 8% of the stock sold in the offering, and
that 4% of the shares of stock sold in the  offering is  purchased  by the stock
programs at the purchase price  subsequent to the offering.  For a discussion of
the assumptions  underlying the pro forma capital calculations  presented below,
see "Use of Proceeds," "Capitalization" and "Pro Forma Data." The definitions of
the terms used in the table are those provided in the capital regulations issued
by  the  OTS.  For a  discussion  of the  capital  standards  applicable  to the
Association,  see  "Regulation  -  Regulation  of the  Association  - Regulatory
Capital Requirements."

<TABLE>
<CAPTION>
                                                        Pro Forma at December 31, 1998
                                            ----------------------------------------------------------------------------------------
                           Actual, at          $3,272,500             $3,850,000              $4,427,500           $5,091,630
                       December 31, 1998        Offering               Offering                Offering            Offering(1)
                     ---------------------  --------------------  ---------------------  ----------------------  -------------------
                              Percentage            Percentage             Percentage              Percentage           Percentage
                     Amount   of Assets(2)   Amount of Assets(2)   Amount  of Assets(2)   Amount   of Assets(2)  Amount of Assets(2)
                     ------   ------------   -------------------   ------  ------------   ------   ------------  -------------------
                                                              (Dollars in thousands)
<S>                 <C>          <C>     <C>         <C>       <C>          <C>       <C>          <C>       <C>           <C>
GAAP Capital(3) .... $3,698       8.91%   $    4,787   11.24%     $    5,006   11.69%    $    5,226   12.14%    $    5,478   12.65%
                     ======       =====    =========   =======   ===========   =======   ==========   =======   ==========   =======

Core Capital:
  Actual or
    Pro Forma ...... $3,712       8.93%   $    4,801    11.26%    $    5,020   11.71%    $   5,240   12.16%    $    5,492    12.67%
  Required .........  1,662       4.00         1,706     4.00          1,714    4.00         1,723    4.00          1,733     4.00
                    ------      -----    ----------    -----      ----------   -----     ---------   -----     ----------   ------
  Excess ........... $2,050       4.93%   $    3,095     7.26%    $    3,306    7.71%    $   3,517    8.16%    $    3,759     8.68%
                     ======      =====    ==========    =====     ==========   ======     ========   =====     ==========   ======

Tier 1 Capital:
  Actual or
    Pro Forma ...... $3,712      18.41%   $    4,801    23.18%    $    5,020   24.11%    $   5,240   25.03%    $    5,492    26.08%
  Required(4) ......    807       4.00           828     4.00            833    4.00           837    4.00            842      4.00
                     ------      -----    ----------    -----     ----------   -----     ---------   -----     ----------   -------
    Excess ......... $2,905      14.41%   $    3,973    19.18%    $    4,187   20.11%    $   4,403   21.04%    $    4,650    22.08%
                     ======      =====    ==========    =====     ==========   ======     ========   =====     ==========   ======

Risk-Based Capital:
  Actual or Pro
    Forma (5)(6) ... $3,878      19.23%   $    4,967    23.98%    $    5,186   24.91%    $   5,406   25.83%    $    5,658    26.87
   Required ........  1,613       8.00         1,657     8.00          1,663    8.00         1,674    8.00          1,685     8.00
                     ------      -----    ----------    ------    ----------  ------     ---------   -----     ----------   -------
  Excess ........... $2,265      11.23%   $    3,310    15.98%    $    3,520   16.91%    $   3,732   17.83%    $    3,973   18.87%
                     ======      =====    ==========    ======    ==========  ======     =========   =====     ==========   =======
</TABLE>
- -----------------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could  occur due to an  increase  in the  offering  range of up to 15% as a
     result of  regulatory  considerations  or  changes  in  market  or  general
     financial  and  economic  conditions  following  the  commencement  of  the
     offerings.
(2)  Core capital  levels are shown as a percentage  of total  adjusted  assets.
     Tier  1  and  Risk-based  capital  levels  are  shown  as a  percentage  of
     risk-weighted assets.
(3)  GAAP Capital  includes  unrealized gain on  available-for-sale  securities,
     net, which is not included as regulatory capital.
(4)  The current OTS core capital requirement for savings  associations is 3% of
     total adjusted assets. The OTS has proposed core capital requirements which
     would  require a core  capital  ratio of 3% of total  adjusted  assets  for
     thrifts  that  receive  the  highest  supervisory  rating  for  safety  and
     soundness  and a 4% to 5% core  capital  ratio  requirement  for all  other
     thrifts. See "Regulation Regulation of the  Association-Regulatory  Capital
     Requirements.
(5)  Assumes net proceeds are invested in assets that carry a 50% risk-weighing.
(6)  The difference between equity under GAAP and regulatory  risk-based capital
     is  attributable  to the  addition of the general  valuation  allowance  of
     $166,000 at December 31, 1998 and the subtraction of the unrealized loss on
     available-for-sale securities, net of $14,000.

                                       34
<PAGE>







                               RECENT DEVELOPMENTS

         The  information  set forth below at or for the periods ended March 31,
1999 and 1998, is unaudited and, in the opinion of management,  all  adjustments
(consisting of normal recurring  accruals)  necessary for a fair presentation or
the results for the unaudited  periods have been made. The results of operations
for the three months ended March 31, 1999 are not necessarily  indicative of the
results  that may be  expected  for the entire  year or any other  period.  This
information  should be read in  conjunction  with  "Management's  Discussion and
Analysis of Financial  Condition and Results of Operations" and the consolidated
financial statements contained elsewhere in this prospectus.

Selected Financial Data


                                         At March 31, 1999  At December 31, 1998
                                         -----------------  --------------------
                                                   (Dollars in thousands)
Total Amount of:
  Assets                                       $ 42,676           $41,511
  Loans receivable, net                          26,526            27,784
  Mortgage-backed securities, net (1)             8,493             7,122
  Investment securities (2)                       3,409             2,083
  Cash and cash equivalents                       1,993             2,388
  Deposits                                       29,899            28,272
  FHLB advances                                   8,654             9,257
  Retained earnings (substantially
    restricted (3))                               3,702             3,698

Number of:
  Total loans outstanding                           533               545
  Deposit accounts                                4,449             3,241
  Offices                                             2                 2

- --------------
(1)  Includes  mortgage-backed  securities  available  for sale of $5.1 and $3.7
     million, respectively.
(2)  Includes  investment  securities  available  for sale of $1.3  million  and
     $299,000, respectively.
(3)  Includes  accumulated  other  comprehensive  income (loss) of $(41,000) and
     $(14,000), respectively.



                                       35
<PAGE>




Summary of Operations



                                                  For the Three Months Ended
                                                          March 31
                                                  --------------------------
                                                         1999   1998
                                                         ----   ----
                                                       (In thousands)
Interest and dividend income .........................   $740   $740
Interest expense .....................................    452    442
                                                         ----   ----
  Net interest income ................................    288    298
Provision for loan losses ............................      2      3
                                                         ----   ----
  Net interest income after provision for
   loan losses .......................................    286    295
Non-interest income ..................................     56     42
Non-interest expenses ................................    293    263
                                                         ----   ----
Income before income taxes ...........................     49     74
Provision for income taxes ...........................     16     26
                                                         ----   ----
Net income ...........................................   $ 33   $ 48
                                                         ====   ====

                                       36


<PAGE>



Selected Financial Ratios


                                           At or For the Three Months Ended
                                                       March 31
                                               --------------------------
                                                    1999(1)  1998(1)
                                                    ----     ----
Return on average assets (net income
 divided by average total assets) ...........        0.30%     0.50%

Return on average equity (net income
 divided by average equity) .................        2.87      5.30

Average equity to average assets (average
 equity divided by average total assets) ....        8.79      9.49

Equity to assets at period end ..............        8.67      9.30

Net interest rate spread ....................        2.74      2.80

Net yield on average interest-earnings assets        2.88      3.29

Non-performing assets to total assets .......        0.72      0.93

Average interest-earning assets to average
 interest-bearing liabilities ...............      105.27    106.53

Net interest income after provision for loan
 losses, to total other expenses ............       97.43    112.20

Non-performing loans to total loans .........        1.16      1.18


- --------------------
(1)      Ratios for the three month periods are stated on an  annualized  basis.
         Such ratios and results are not necessarily  indicative of results that
         may be expected for the full year or any other period.



                                       37
<PAGE>



Comparison of Financial Condition at March 31, 1999 and December 31, 1998

         Assets.  Total assets increased $1.2 million, or 2.8%, to $42.7 million
at March 31, 1999 from $41.5 million at December 31, 1998. The increase in total
assets  resulted  primarily  from:  a $1.4 million  increase in  mortgage-backed
securities  and a $1.3  million  increase in  investment  securities,  partially
offset by a reduction  of $1.3 million in net loans  outstanding  and a $395,000
decrease in cash and cash equivalents. Mortgage-backed and investment securities
increased  due to loan  repayments  in  excess of loan  originations  and a $1.6
million increase in deposits.

         Liabilities.  Total liabilities  increased $800,000,  or 2.1%, to $38.6
million at March 31, 1999 from $37.8 million at December 31, 1998.  The increase
in total liabilities resulted primarily from a $1.6 million increase in deposits
from $28.3  million at  December  31, 1998 to $30.0  million at march 31,  1999;
partially offset by a decrease in FHLB advances of $603,000 from $9.3 million at
December 31, 1998 to $8.7 million at March 31, 1999.  Deposits increased due to
marketing efforts at the new branch. The increased funds were used to fund loans
and purchase mortgage-backed securities.

         Equity.  The increase in the Association's  equity reflects the $33,000
in net income for the three  months  ended  March 31,  1999  offset  somewhat by
$41,000 in unrealized losses on investments available for sale, net of tax.

Comparison  of  Operating  Results for the Three Months ended March 31, 1999 and
March 31, 1998

         Net  Income.  Net  income for the three  months  ended  March 31,  1999
decreased  31.3% to  $33,000,  compared  to net income of  $48,000  for the same
period in 1998. The decrease is  attributable  in part to a $30,000  increase in
non-interest  expenses to  $293,000  for the three  months  ended March 31, 1999
compared  to  $263,000  for the same  period  in 1998,  partially  offset  by an
increase in non-interest income of $14,000 to $56,000 for the three months ended
March 31, 1999 compared to $42,000 for the same period in 1998.

         Net Interest Income. Net interest income decreased $10,000, or 3.4%, to
$288,000 for the three months ended March 31, 1999  compared to $298,000 for the
same period in 1998. This decrease resulted primarily from a decrease in the net
interest  rate  spread and net yield due to  general  market  rates of  interest
declining slightly.

         Interest Income. Total interest income for the three months ended March
31, 1999 was equal to total interest income for the three months ended March 31,
1998.

         Interest  Expense.  Total  interest  expense  increased by $10,000,  to
$452,000 for the three months ended March 31, 1999  compared to $442,000 for the
same  period in 1998,  as a result of an  increase  in average  interest-bearing
liabilities.

         Provision for Loan Losses. The provision for loan losses was $2,000 for
the three months ended March 31, 1999 compared to $3,000 at for the three months
ended March 31, 1998.  The  allowance  for loan losses was $168,000 at March 31,
1999 and $130,000 at March 31, 1998. The current  allowance  represents 0.63% of
total loans outstanding at March 31, 1999.

         Other  Income.  Other  income,   primarily  fees  and  service  charges
increased  $14,000,  or 33.3%, from $42,000 for the three months ended March 31,
1998 to  $56,000  for the three  months  ended  March

                                       38
<PAGE>
31, 1999.  This  increase  reflects  the  Association's  continuing  emphasis on
charging appropriate fees for its services.

         Other  Expense.  Other  expense  increased  by  $30,000,  or 11.4%,  to
$293,000 for the three  months  ended March 31, 1999 from  $263,000 for the same
period in 1998,  primarily  due to an  increase  in  compensation  and  employee
benefits, an average 5% increase in salary adjustments,  and an overall increase
in expenses for the branch location.

         Statements  concerning  future  performance,  developments,  or events,
concerning expectations for growth and market forecasts,  and any other guidance
on future periods,  constitute forward-looking statements which are subject to a
number of risks and  uncertainties,  including  interest rate  fluctuations  and
government  and  regulatory  actions which might cause actual  results to differ
materially from stated expectations or estimates.

         Steelton Bancorp expects  increased  expenses in the future as a result
of the  establishment  of the employee stock  ownership  plan,  potential  stock
benefit plans, and the adoption of the directors and executive retirement plans,
as well as  increased  costs  associated  with  being a public  company  such as
periodic reporting,  annual meeting materials,  transfer agent, and professional
fees.

Liquidity and Capital Resources

         Management  monitors its risk-based capital and leverage capital ratios
in order to assess compliance with regulatory guidelines. At March 31, 1999, the
Association had tangible  capital,  leverage,  and total  risk-based  capital of
8.11%,  8.11%  and  20.01%,  respectively,  which  exceeded  the  OTS's  minimum
requirements of 1.50%, 3.00% and 8.00%, respectively.



                                       39
<PAGE>


                        SELECTED FINANCIAL AND OTHER DATA

Selected Financial Data



                                                         At December 31,
                                          --------------------------------------
                                               1998        1997          1996
                                          --------------------------------------
                                                     (Dollars in thousands)
Total Amount of:
   Assets                                     $41,511     $37,232      $36,527
   Loans receivable, net                       27,784      32,118       31,667
   Mortgage-backed securities, net(1)           7,122       1,414          955
   Investment securities(2)                     2,083         957        1,624
   Cash and cash equivalents                    2,388         789          858
   Deposits                                    28,272      23,468       22,908
   FHLB advances                                9,257       9,817        9,853
   Retained earnings
     (substantially restricted(3))              3,698       3,612        3,450

Number of:
   Total loans outstanding                        545         615          581
   Deposit accounts                             4,243       3,114        2,451
   Offices                                          2           2            1


- -------------------
(1)  Includes mortgage-backed securities available for sale of $3.7 million, $0,
     and $0, respectively.
(2)  Includes investment securities available for sale of $299,000,  $0, and $0,
     respectively.
(3)  Includes  accumulated other comprehensive  income (loss) of $(14,000),  $0,
     and $0, respectively.

                                       40
<PAGE>



Summary of Operations








                                                       Year Ended December 31,
                                                     ---------------------------
                                                       1998     1997     1996
                                                     ---------------------------
                                                          (In thousands)

Interest and dividend income .....................   $2,880   $2,831   $2,938
Interest expense .................................    1,794    1,775    1,925
                                                      -----    -----   ------
  Net interest income ............................    1,086    1,056    1,013
Provision for loan losses ........................       50       12       18
                                                     ------   ------   ------
  Net interest income after
   provision for loan losses .....................    1,036    1,044      995
Non-interest income ..............................      175      121       57
Non-interest expenses ............................    1,092      923      903(1)
                                                     ------   ------   ------
Income before income taxes .......................      119      242      149
Provision for income taxes .......................       19       79       37
                                                     ------   ------   ------
Net income .......................................   $  100   $  163   $  112
                                                     ======   ======   ======

- -----------------
(1)  Includes a  non-recurring  expense of $155,000 for the year ended  December
     31, 1996 for a one-time deposit insurance premium to recapitalize the SAIF.

                                       41


<PAGE>



Selected Financial Ratios


<TABLE>
<CAPTION>

                                                            At or For the Year Ended
                                                                    December 31,
                                                           ---------------------------
                                                            1998      1997      1996
                                                            ----      ----      ----

<S>                                                       <C>       <C>       <C>
Return on average assets (net income
  divided by average total assets) .................        0.25%     0.43%     0.27%

Return on average equity (net income
  divided by average equity) .......................        2.77      4.62      3.33

Average equity to average assets (average equity
   divided by average total assets) ................        9.14      9.41      9.03

Equity to assets at period end .....................        8.91      9.70      9.43

Net interest rate spread ...........................        2.58      2.56      2.33

Net yield on average interest-earnings assets ......        2.88      2.93      2.79

Non-performing assets to total assets ..............        0.78      1.59      0.57

Average interest-earning assets to average
  interest-bearing liabilities .....................      106.37    107.68    108.12

Net interest income after provision
  for loan losses, to total other expenses .........       94.89    113.00    110.07

Non-performing loans to total loans ................        1.16      1.84      0.65

</TABLE>


                                       42
<PAGE>

                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


General

         Management's  discussion  and analysis of  Mechanics  Savings and Loan,
FSA's  financial  condition  and  results of  operations  is intended to provide
assistance  and  understanding  of the  Association's  financial  condition  and
results of operations.  The  information in this section should be read with the
consolidated  financial  statements  and the  notes  to  consolidated  financial
statements beginning at page F-2.

         The Association's  results of operations are primarily dependent on its
net interest income.  Net interest income is a function of the balances of loans
and investments  outstanding in any one period, the yields earned on those loans
and  investments  and the interest paid on deposits and borrowed funds that were
outstanding in that same period.  The Association's  noninterest income consists
primarily  of  fees  and  service   charges.   The  results  of  operations  are
significantly  impacted by the amount of provisions  for loan losses  which,  in
turn, are dependent  upon,  among other things,  the size and makeup of the loan
portfolio,  loan  quality and loan  trends.  The  noninterest  expenses  consist
primarily  of  employee  compensation  and  benefits,  occupancy  and  equipment
expenses, data processing costs, marketing costs,  professional fees and federal
deposit insurance premiums. The Association's results of operations are affected
by general economic and competitive conditions,  including changes in prevailing
interest rates and the policies of regulatory agencies.

Forward - Looking Statements

         This document contains statements that project the future operations of
Steelton  Bancorp  which  involve risks and  uncertainties.  Steelton  Bancorp's
actual  results may differ  significantly  from the results  discussed  in these
forward-looking  statements.  Factors that might cause a  difference  in results
include,  but are not limited to, those discussed in "Risk Factors" beginning on
page 7 of this document.

Business Strategy

         The   Association's   business  strategy  has  been  to  operate  as  a
well-capitalized   independent   community  savings  association   dedicated  to
providing quality service at competitive prices.  Generally, the Association has
sought to implement  this  strategy by  maintaining  a  substantial  part of its
assets in loans secured by one- to four- family  residential real estate located
in the  Association's  market  area,  home  equity  and second  mortgage  loans,
mortgage-backed  securities,  state and local government  obligations,  and U.S.
Government and agency obligations.

         Management  believes that the Association  benefits from its ability to
quickly and effectively  provide personal service tailored to customer needs and
inquiries,  in  comparison  to many  of its  local  competitors.  In  1997,  the
Association  enhanced its capabilities as a full service  community  association
with the  issuance  of debit  cards and the  installation  of  Steelton's  first
24-hour  full-service  ATM at the  Association's  main office.  A second ATM was
installed at the Association's branch office, which opened in October, 1997.




                                       43
<PAGE>

         To the extent that new deposits have exceeded  loan  originations,  the
Association has invested these deposits primarily in mortgage-backed securities,
particularly  adjustable  rate  mortgage-backed  securities.  In  addition,  the
Association  has increased its focus on refinancing  mortgage loans and consumer
lending, including home equity loans.

         While  management  intends to maintain  its  community  orientation  by
continuing  to  emphasize  traditional  deposit  and  loan  products,  primarily
single-family  residential  mortgages,  the additional  capital  provided by the
offering  will  allow the  Association  to take the  following  steps to achieve
greater growth and profitability. Specifically, the Association intends to:

o    increase its  percentage of commercial  real estate and consumer  loans and
     commercial deposit accounts, among other products;

o    expand the Association's main office,  including purchasing land to be used
     as a parking lot and installing drive-through facilities; and

o    invest in appropriate  technology that will enable the Association to serve
     its customers effectively, including telephone banking services.


         By seeking to broaden the range of its products  and services  offered,
the Association believes it will offset the declining margins in the competitive
market for one- to four-family residential mortgage loans.

Analysis of Net Interest Income

         The Association's  earnings have historically  depended  primarily upon
the Association's net interest income,  which is the difference between interest
income  earned on its  loans and  investments  ("interest-earning  assets")  and
interest  paid  on  its  deposits  and  any  borrowed  funds  ("interest-bearing
liabilities").  Net interest  income is affected by (a) the  difference  between
rates of interest earned on the Association's  interest-earning assets and rates
paid on its  interest-bearing  liabilities  ("interest rate spread") and (b) the
relative   amounts  of  its   interest-earnings   assets  and   interest-bearing
liabilities.

                                       44
<PAGE>


         Average   Balance  Sheet.   The  following  table  sets  forth  certain
information  relating to the Association at and for the periods  indicated.  The
average  yields  and costs are  derived  by  dividing  income or  expense by the
average  balance  of  assets  or  liabilities,  respectively,  for  the  periods
presented.  Similar  information  is provided as of December 31,  1998.  Average
balances are derived from month-end  balances.  Management does not believe that
the use of month-end  balances  instead of daily average balances has caused any
material differences in the information presented.


<TABLE>
<CAPTION>
                                                       At December 31,                     Year Ended December 31,
                                                  --------------------- ------------------------------------------------------------
                                                          1998                      1998                            1997
                                                  --------------------- ------------------------------- ----------------------------
                                                                                                                             Average
                                                              Average    Average              Average    Average              Yield/
                                                  Balance    Yield/Cost  Balance  Interest   Yield/Cost  Balance   Interest    Cost
                                                  -------    ----------  -------  --------   ----------  -------   --------    ----
                                                                                 (Dollars in thousands)
<S>                                              <C>           <C>      <C>        <C>         <C>      <C>        <C>        <C>
Interest-earning assets:
 Loans receivable(1)                              $27,784       9.13%    $29,889    $2,537      8.49%    $32,131    $2,657     8.27%
 Investment securities                              9,204        2.82      5,660       259       4.58      2,424       111      4.56
 Other interest-earning assets                      2,519        3.33      2,203        84       3.81      1,484        63      4.25
                                                   ------                  -----     -----                 -----     -----
    Total interest-earning assets                  39,507        7.29     37,752     2,880       7.63     36,039     2,831      7.86
                                                   ------                 ------     -----                ------     -----
Non-interest-earning assets                         2,004                  1,800                           1,444
                                                   ------                 ------                           -----
  Total assets                                    $41,511                $39,552                         $37,483
                                                   ======                 ======                          ======
Interest-bearing liabilities:
 NOW and commercial checking                      $ 2,290        0.56    $ 1,936        16       0.82    $ 1,273        13      1.02
 Money market accounts                              1,606        1.83      1,389        34       2.43      1,094        29      2.65
 Savings accounts                                   3,960        2.46      3,670        97       2.65      3,147        84      2.67
 Certificates of deposit                           20,416        5.22     18,351     1,066       5.81     17,388     1,028      5.91
 Other liabilities                                  9,257        6.71     10,147       581       5.72     10,568       621      5.88
                                                   ------                 ------     -----                ------     -----
  Total interest-bearing liabilities               37,530        4.78     35,493     1,794       5.05     33,470     1,775      5.30
                                                   ------                 ------     -----                ------     -----

Non-interest-bearing liabilities                      283                    443                             485
                                                   ------                 ------                          ------
 Total liabilities                                 37,813                 35,936                          33,955
                                                   ------                 ------                          ------
Equity                                              3,698                  3,616                           3,528
                                                    -----                 ------                           -----
 Total liabilities and equity                     $41,511                $39,552                         $37,483
                                                   ======                 ======                          ======
Net interest income                                                                 $1,086                          $1,056
                                                                                     =====                           =====
Interest rate spread(2)                                         2.51%                           2.58%                          2.56%
                                                                ====                            ====                           ====
Net yield on interest-earning assets(3)                         2.75%                           2.88%                          2.93%
                                                                ====                            ====                           ====
Ratio of average interest-earning assets
 to average interest-bearing liabilities                        1.05X                           1.06X                          1.08X
                                                                ====                            ====                           ====
</TABLE>


- --------------------------------
(1)  Average balances include non-accrual loans.
(2)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(3)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.


                                       45
<PAGE>



         Rate/Volume Analysis.  The relationship between the volume and rates of
the  Association's  interest-bearing  assets  and  interest-bearing  liabilities
influence the  Association's  net interest income.  The following table reflects
the sensitivity of the  Association's  interest  income and interest  expense to
changes in volume and in prevailing interest rates during the periods indicated.
Each category  reflects the: (1) changes in volume (changes in volume multiplied
by old rate);  (2) changes in rate  (changes in rate  multiplied by old volume);
(3) changes in rate/volume  (change in rate multiplied by the change in volume);
and (4) net change. The net change attributable to the combined impact of volume
and rate has been  allocated  proportionally  to the absolute  dollar amounts of
change in each.


                                           Year Ended December 31,
                                       ----------------------------------
                                               1998 vs. 1997
                                             Increase (Decrease)
                                                   Due to
                                       ----------------------------------
                                                         Rate/
                                       Volume   Rate     Volume    Net
                                       ------   ----     ------    ---
Income:                                        (In thousands)
 Loans receivable ..................   $(185)   $  70    $  (5)   $(120)
 Mortgage-backed securities
 Investment securities .............     148       --        1      149
 Other interest earning assets .....      31       (7)      (3)      21
                                       -----    -----    -----    -----
  Total interest-earning assets ....   $  (6)   $  63    $  (7)   $  50
                                       =====    =====    =====    =====

Interest expense:
Commercial checking and NOW accounts
                                           7       (2)      (1)       4
Savings accounts ...................      14       --       --       14
Money market accounts ..............       8       (3)      (1)       4
Certificates of deposit ............      57      (18)      (1)      38
Other liabilities ..................     (25)     (16)       1      (40)
                                       -----    -----    -----    -----
 Total interest bearing
  liabilities ......................   $  61    $ (39)   $  (2)   $  20
                                       =====    =====    =====    =====


Net change in interest income ......   $ (67)   $ 102    $  (5)   $  30
                                       =====    =====    =====    =====


                                       46


<PAGE>

Management of Interest Rate Risk and Market Risk

         Qualitative Analysis.  Because the majority of the Association's assets
and liabilities are sensitive to changes in interest  rates,  the  Association's
most  significant  form of market  risk is  interest  rate  risk,  or changes in
interest  rates.  The Association is vulnerable to an increase in interest rates
to the extent that  interest-bearing  liabilities mature or reprice more rapidly
than  interest-earning  assets.  The lending  activities of the Association have
historically  emphasized the origination of long-term,  fixed rate loans secured
by single-family residences.  The primary source of funds has been deposits with
substantially shorter maturities. While having interest-bearing liabilities that
reprice more frequently than interest-earning  assets is generally beneficial to
net interest income during a period of declining interest rates, this type of an
asset/liability  mismatch  is  generally  detrimental  during  periods of rising
interest rates.

         The Board of Directors has  established  an  asset/liability  committee
which  consists  of the  Association's  executive  vice  president,  senior vice
president,  chief  financial  officer and two members of the Board of Directors.
The committee  meets on a monthly  basis to review loan and deposit  pricing and
production volumes, interest rate risk analysis,  liquidity and borrowing needs,
and a variety of other assets and liability management topics.

         To reduce the effect of interest  rate changes on net  interest  income
the Association has adopted various  strategies to enable it to improve matching
of interest-earning  asset maturities to interest-bearing  liability maturities.
The principal elements of these strategies include seeking to:

o    originate  commercial  real-estate  and consumer loans with adjustable rate
     features or fixed rate loans with short maturities;

o    lengthen the maturities of its liabilities  when it would be cost effective
     through  the  pricing  and  promotion  of   certificates   of  deposit  and
     utilization of FHLB advances;

o    attract low cost checking and  transaction  accounts  which tend to be less
     interest rate sensitive when interest rates rise;

o    when market  conditions  permit,  to  originate  and hold in its  portfolio
     adjustable rate loans which have annual interest rate adjustments; and

o    maintain an investment  portfolio that provides a stable cash flow, thereby
     providing investable funds in varying interest rate cycles.

         The  Association  has also made a  significant  effort to maintain  its
level of lower cost deposits as a method of enhancing profitability. In the past
year, the Association's level of demand deposits has increased significantly. At
December 31, 1998,  the  Association  had  approximately  25% of its deposits in
low-cost  savings,  checking  and money market  accounts.  These  deposits  have
traditionally  remained relatively stable and are expected to be only moderately
affected in a period of rising  interest  rates.  This stability has enabled the
Association to offset the impact of rising rates in other deposit accounts.

         Quantitative  Analysis.  Exposure  to  interest  rate risk is  actively
monitored by management. The Association's objective is to maintain a consistent
level of profitability within acceptable risk tolerances across a broad range of
potential interest rate environments. The Association uses the OTS Net Portfolio
Value  ("NPV")  Model to monitor  its  exposure  to  interest  rate risk,  which
calculates

                                       47
<PAGE>

changes in net portfolio value.  Reports generated from assumptions provided and
modified by management are reviewed by the Asset/Liability  Management Committee
and reported to the Board of Directors quarterly.  The Interest Rate Sensitivity
of Net Portfolio Value Report shows the degree to which balance sheet line items
and net  portfolio  value are  potentially  affected by a 100 to 400 basis point
(1/100th of a percentage  point) upward and downward  parallel  shift (shock) in
the Treasury yield curve.

         The following table presents the  Association's  NPV as of December 31,
1998. The NPV was  calculated by the OTS,  based on information  provided by the
Association.

<TABLE>
<CAPTION>

                       Net Portfolio Value ("NPV")          NPV as % of Present Value of Assets
                       ---------------------------          -----------------------------------
    Change                                                                      Basis Point
   in Rates          $ Amount     $ Change    % Change             NPV Ratio    Change
   --------          --------     --------    --------             ---------    ------
                   (Dollars in thousands)
<S>                  <C>           <C>         <C>                 <C>          <C>
   +400 bp            $1,821       -2,579       -59 %                 4.77 %     -560 bp
   +300 bp             2,584       -1,816       -41 %                 6.57 %     -380 bp
   +200 bp             3,323       -1,077       -24 %                 8.21 %     -216 bp
   +100 bp             3,966        -434        -10 %                 9.54 %     -82 bp
      0 bp             4,400                                         10.37 %
    -100 bp            4,592         192         +4 %                10.65 %     +29 bp
    -200 bp            4,724         324         +7 %                10.80 %     +44 bp
    -300 bp            4,928         528        +12 %                11.09 %     +72 bp
    -400 bp            5,085         685        +16 %                11.27 %     +90 bp

</TABLE>


        Future  interest  rates or their effects on NPV or net interest  income
are not predictable.  Nevertheless, the Association's management does not expect
current  interest rates to have a material  adverse effect on the  Association's
NPV or net  interest  income in the near  future.  Computations  of  prospective
effects of hypothetical interest rate changes are based on numerous assumptions,
including  relative levels of market interest  rates,  prepayments,  and deposit
run-offs, and should not be relied upon as indicative of actual results. Certain
shortcomings  are inherent in this type of computation.  Although certain assets
and  liabilities  may have similar  maturity or periods of  repricing,  they may
react at  different  times and in  different  degrees  to  changes in the market
interest rates. The interest rate on certain types of assets and liabilities may
fluctuate in advance of changes in market interest  rates,  while rates on other
types of assets and liabilities may lag behind changes in market interest rates.
Certain assets such as adjustable rate mortgages,  generally have features which
restrict  changes in interest  rates on a short-term  basis and over the life of
the asset.  In the event of a change in interest  rates,  prepayments  and early
withdrawal  levels  could  deviate  significantly  from those  assumed in making
calculations set forth above. Additionally,  an increased credit risk may result
as the ability of many borrowers to service their debt may decrease in the event
of an interest rate increase.

Comparison of Financial Condition at December 31, 1998 and 1997

         Assets. Total assets increased $4.3 million, or 11.6%, to $41.5 million
at December 31, 1998 from $37.2  million at December  31, 1997.  The increase in
total assets resulted primarily from: a $5.7 million increase in mortgage-backed
securities,  a $1.6 million  increase in cash and cash  equivalents,  and a $1.1
million  increase in investment  securities,  partially offset by a reduction of
$4.3 million in net loans outstanding. The Association purchased adjustable-rate
mortgage-backed  securities  during  1998  as  part of its  interest  rate  risk
management.  Loans  receivable  decreased  due to  continued  refinancings.  The
Association's increase in investment and mortgage-backed securities outpaced its




                                       48
<PAGE>

loan originations as the Association  purchased  adjustable rate mortgage-backed
securities  and  obligations  of  local  and  state  governments  as part of the
Association's interest rate risk management and tax strategies, respectively.

         Liabilities.  Total  liabilities  increased $4.2 million,  or 12.5%, to
$37.8 million at December 31, 1998 from $33.6 million at December 31, 1997.  The
increase in total liabilities resulted primarily from a $4.8 million increase in
deposits,  primarily  demand  deposits,  partially  offset by a decrease in FHLB
advances of $600,000.  The increase in deposits is primarily attributable to the
opening of the  Woodridge  branch  office in October,  1997 as well as increased
emphasis on checking and over 55 savings account programs.

         Equity. The increase in the Association's  equity reflects the $100,000
in net  income  for the year ended  December  31,  1998  offset  somewhat  by an
increase of $14,000 in unrealized losses on investments  available for sale, net
of tax.

Liquidity and Capital Resources

         The liquidity of a savings institution  reflects its ability to provide
funds to meet loan requests,  to accommodate possible outflows in deposits,  and
to take  advantage  of  interest  rate  market  opportunities.  Funding  of loan
requests,  providing for  liability  outflows,  and  management of interest rate
fluctuations  require  continuous  analysis in order to match the  maturities of
specific  categories of short-term  loans and investments with specific types of
deposits and borrowings. Savings institution liquidity is normally considered in
terms of the nature and mix of the  savings  institution's  sources  and uses of
funds.

         Asset liquidity is provided  through loan repayments and the management
of maturity  distributions  for loans and  securities.  An  important  aspect of
liquidity lies in  maintaining  sufficient  levels of loans and  mortgage-backed
securities that generate monthly cash flows.

         Net cash provided by the Association's operations for 1998 was $47,000,
compared to net cash provided by its operating  activities of $264,000 for 1997.
Cash  provided  by  operating  activities  declined in 1998 due  primarily  to a
decrease  in net income of  $62,000,  a federal  income tax refund of $68,000 in
1997 that was not present in 1998,  and a $57,000  federal income tax refund for
1998 that had not been received as of December 31, 1998.

         Net cash used for the  Association's  investing  activities,  primarily
cash disbursed for the Association's  investment and mortgage-backed  securities
and the loan  portfolios,  totaled  $2.7  million for 1998,  an increase of $1.8
million from 1997.

         Net cash provided by our financing activities,  primarily cash receipts
from our net  increases in deposits,  totaled $4.2 million in 1998,  compared to
net cash provided by financing activities totaling $500,000 in 1997.

         The Association is subject to federal  regulations  that impose minimum
capital requirements.  For a discussion on these capital levels, see "Historical
and  Pro  Forma  Capital   Compliance"  and  "Regulation  -  Regulation  of  the
Association - Regulatory Capital Requirements."

         Management  is not aware of any known trends,  events or  uncertainties
that  will  have or are  reasonably  likely  to have a  material  effect  on the
Association's  liquidity,  capital or operations nor is

                                       49
<PAGE>

management aware of any current recommendation by regulatory authorities,  which
if  implemented,   would  have  a  material  effect  on  liquidity,  capital  or
operations.

Comparison of Operating  Results for Year Ended  December 31, 1998 to Year Ended
December 31, 1997

         Net Income.  Net income for 1998 decreased 39% to $100,000  compared to
net income of  $163,000  for 1997.  The  decrease is  attributable  in part to a
$38,000  increase  in  provision  for loan losses and an increase of $168,000 in
non-interest expenses, partially offset by an increase in non-interest income of
$54,000.

         Net Interest Income. Net interest income increased $30,000, or 2.7%, in
1998 compared to 1997. This increase resulted from a increase in interest income
of $49,000  which was  partially  offset by an increase  in interest  expense of
$19,000.

         Interest Income.  Total interest income increased $49,000,  or 1.7%, in
1998  compared  to 1997,  as a result  of a $1.7  million  increase  in  average
interest-earning  assets,  principally  mortgage-backed  securities,   partially
offset by a decrease of 32 basis points in the average  interest  rates  earned.
Interest  income on loans  decreased  by $120,000 to $2.5  million for 1998 from
$2.6 million for 1997 due  primarily  to a $2.2 million  decrease in the average
balance of loans.  The average  yield on loans,  however,  increased by 22 basis
points  from  8.27%  for 1997 to 8.49% for 1998 due to  increased  yields on the
Association's adjustable rate portfolio and a slight increase in consumer loans.
Interest income on investment  securities increased by $148,000 primarily due to
a $3.2 million  increase in the average balance as excess liquidity was invested
in  obligations  of states and local  governments to take advantage of the lower
taxes on these types of investments.

         Interest  Expense.  Total interest expense increased by $19,000 to $1.8
million  in  1998,  as a  result  of an  increase  in  average  interest-bearing
liabilities. Average interest-bearing liabilities increased to $35.5 million for
1998 from $33.5  million for 1997.  The increase is partly  attributable  to the
opening  of  the   Woodridge   branch.   The  average   interest  rate  paid  on
interest-bearing  liabilities  was 5.05% for 1998  compared to 5.30% for 1997, a
decrease of 25 basis  points.  The  decrease  in rates paid on  interest-bearing
liabilities reflects market rates.

         Provision for Loan Losses.  The Association  maintains an allowance for
loan losses through a provision for loan losses based on  management's  periodic
evaluation of the general level of loan  delinquency,  the level of risk by type
of loan, and general economic conditions. The provision reflects an amount that,
in management's  opinion, is adequate to absorb losses in the current portfolio.
The  provision  for loan  losses was $50,000 at  December  31, 1998  compared to
$12,000 at December 31,  1997.  The  increase in the  provision  for loan losses
relates  primarily to management's  assessment of the mix of its loan portfolio,
particularly the increase in commercial and consumer loans and more specifically
due to a  reevaluation  of loan loss  reserves  for FHA Title I home  equity and
second  mortgage  loans  purchased by the  Association.  The  allowance for loan
losses  increased from $126,000 at December 31, 1997 to $166,000 at December 31,
1998.  The current  allowance  represents  0.60% of total loans  outstanding  at
December 31, 1998. The  Association  had net charge-offs of $10,000 for the year
ended December 31, 1998 compared to net charge-offs of $5,000 for the year ended
December 31, 1997. See "Business of the Association -- Non-Performing  Loans and
Problem  Assets." The  Association  monitors its loan  portfolio on a continuing
basis and intends to  continue  to provide for loan losses  based on its ongoing
review of the loan portfolio and general market conditions.

                                       50

<PAGE>

         Other  Income.  Other  income,   primarily  fees  and  service  charges
increased  $54,000,  or 30.8%  from 1997 to 1998.  This  increase  reflects  the
Association's continuing emphasis on charging appropriate fees for its services.
The Association continues to review its products with a goal to increase sources
of non-interest income, including fees and service charges.

         Other Expense.  Other expense increased by $168,000 to $1.1 million for
1998 from  $900,000 for 1997  primarily due to an increase in  compensation  and
employee benefits, an average 5% increase in salary adjustments, and a full year
of staff cost and other costs,  including  occupancy,  telephone,  and supplies,
associated with the Association's new branch that opened in October 1997.

         The Board of Directors and management  analyzed the potential effect of
each of these expenditures prior to approval and believe that these expenditures
will  have an  overall  positive  effect on  Steelton  Bancorp's  franchise  and
shareholder   value,  but  also  realize  that  the  expenditures  will  depress
profitability  ratios in the short term.  The Board of Directors and  management
also expect that both  interest  income and fee income will increase as a result
of the new branch  office and new  employees.  However,  it is not  possible  to
precisely estimate revenue increases, if any, at this time.

         Statements  concerning  future  performance,  developments,  or events,
concerning expectations for growth and market forecasts,  and any other guidance
on future periods,  constitute forward-looking statements which are subject to a
number of risks and  uncertainties,  including  interest rate  fluctuations  and
government  and  regulatory  actions which might cause actual  results to differ
materially from stated expectations or estimates.

         Steelton Bancorp expects  increased  expenses in the future as a result
of the  establishment  of the employee stock  ownership  plan,  potential  stock
benefit plans, and the adoption of the directors and executive retirement plans,
as well as  increased  costs  associated  with  being a public  company  such as
periodic reporting,  annual meeting materials,  transfer agent, and professional
fees.

         Provision  for Income Taxes.  Provision  for income taxes  decreased by
$60,000  from  $79,000 in 1997 to $19,000 in 1998,  due to reduced  earnings and
deferred taxes.

Recent Accounting Pronouncements

         In June 1997, the Financial  Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 131, "Disclosures about Segments
of an Enterprise and Related Information (Statement No. 131)," which changes the
way public  companies  report  information  about segments of their business and
requires them to report selected segment  information in their quarterly reports
issued to  stockholders.  Among other things,  Statement No. 131 requires public
companies to report (1) certain financial and descriptive  information about its
reportable  operating  segments (as  defined),  and (2) certain  enterprise-wide
financial  information  about products and services,  geographic areas and major
customers.  The  required  segment  financial  disclosures  include a measure of
profit or loss,  certain  specific  revenue and expense items, and total assets.
Statement No. 131 is effective for reporting by public companies in fiscal years
beginning after December 15, 1997 and would be adopted by the  Association  upon
completion  of its  conversion.  Statement  No.  131 is not  expected  to have a
significant impact on the Association's financial reporting.

         In February  1998,  the FASB issued  Statement of Financial  Accounting
Standards   No.  132,   "Employers'   Disclosures   about   Pensions  and  Other
Postretirement   Benefits."  This  statement  addresses  disclosures  only.  The
disclosure requirements of SFAS No. 132 are effective for fiscal years

                                       51
<PAGE>

beginning  after  December  15,  1997 and have had no  impact  on the  financial
condition or operations of the Association.

         In June  1998,  the  FASB  issued  Statement  of  Financial  Accounting
Standards No. 133 "Accounting for Derivative Instruments and Hedging Activities"
(Statement  No. 133).  Statement No. 133  establishes  accounting  and reporting
standards for derivative  instruments,  including certain derivative instruments
embedded in other contracts  (collectively  referred to as derivatives)  and for
hedging  activities.  It requires that an entity  recognize all  derivatives  as
either assets or liabilities in the statement of financial  position and measure
those  instruments at fair value.  Statement No. 133 is effective for all fiscal
quarters of fiscal years beginning after June 15, 1999.  Initial  application of
this Statement  should be as of the beginning of an entity's fiscal quarter,  on
that date, hedging relationships must be designated anew and documented pursuant
to  the  provisions  of  this  Statement.  Earlier  application  of  all  of the
provisions of Statement No. 133 is  encouraged,  but it is permitted  only as of
the  beginning  of any  fiscal  quarter  that  begins  after  issuance  of  this
Statement.  This  Statement  should not be applied  retroactively  to  financial
statements  of  prior  periods.  Statement  No.  133 is not  expected  to have a
material  impact  on  the   Association's   consolidated   financial   statement
presentations.

Year 2000 Readiness Disclosure

         Rapid and accurate data  processing  is essential to the  Association's
operations.  Many  computer  programs  that can only  distinguish  the final two
digits of the year  entered (a common  programming  practice in prior years) are
expected  to read  entries  for the year  2000 as the  year  1900 or as zero and
incorrectly attempt to compute payment, interest, delinquency and other data.

         The following  discussion of the  implications of the year 2000 problem
for the  Association,  contains  numerous  forward looking  statements  based on
inherently uncertain information.  The cost of the project and the date on which
the Association plans to complete the internal year 2000 modifications are based
on  management's  best  estimates,  which  are  derived  utilizing  a number  of
assumptions of future events  including the continued  availability  of internal
and external resources,  third party  modifications and other factors.  However,
there can be no  guarantee  that these  statements  will be achieved  and actual
results could differ. Moreover,  although management believes it will be able to
make the  necessary  modifications  in advance,  there can be no guarantee  that
failure to modify the systems  would not have a material  adverse  effect on the
Association or Steelton Bancorp.

         The Association places a high degree of reliance on computer systems of
third  parties,   such  as  customers,   suppliers,   and  other  financial  and
governmental  institutions.  Although the Association is assessing the readiness
of  these  third  parties  and  preparing  contingency  plans,  there  can be no
guarantee  that the failure of these third  parties to modify  their  systems in
advance of  December  31, 1999 would not have a material  adverse  affect on the
Association.

         The  Association's  Year 2000 Plan (the  "Plan") was  presented  to the
Board  of  Directors  in  December,  1997.  The  Plan was  developed  using  the
guidelines outlined in the Federal Financial Institutions  Examination Council's
"The  Effect of Year 2000 on  Computer  Systems."  The Year  2000  Committee  is
responsible  for the  Plan  with the  Board of  Directors  receiving  Year  2000
progress  reports  on no less than a  quarterly  basis.  Our  primary  operating
systems, as provided by a third party service bureau ("External Provider"), have
been tested  satisfactorily.  The main  hardware and software  used to serve our
customer  base and  maintain  the  customer  transaction  histories  and company
accounting records are currently operating on Year 2000 compliant systems.

                                       52
<PAGE>

         An OTS on-site  examination  was conducted in December,  1998 and based
upon the examination  results,  the  Association was progressing  satisfactorily
toward completing the Plan requirements.

         The primary  operating  software  for the  Association  is the External
Provider.  The  Association is maintaining  ongoing  contact with this vendor so
that modification of the software for Year 2000 readiness is a top priority. The
Association has performed  significant  testing of the software  utilized by the
External Provider with successful results. The External Provider has represented
that  the  software  currently  being  utilized  for the  Association's  current
operations is Year 2000 compliant.

         The Association has contacted all other material  vendors and suppliers
regarding their Year 2000  readiness.  Each of these third parties has delivered
written  assurance to the Association that they expect to be Year 2000 compliant
prior to the Year 2000.  The  Association  is in the process of  contacting  all
significant  customers  and  non-information  technology  suppliers,   including
utility  systems  and  telephone  systems,  regarding  their  year 2000 state of
readiness.

         The  Association  has  identified  three vendors and systems as mission
critical,  each of which is 95% Year 2000 compliant.  The only critical  vendors
that  have not  confirmed  that  they are Year 2000  compliant  are the  utility
companies and some of our correspondent banks.

         Testing has been completed on the most significant vendor applications,
except the utilities as noted above,  however,  final  testing  remains on a few
critical applications. This final testing, and development of contingency plans,
has been completed for all critical and important  applications  and services as
of March 31, 1999.  Most of the items  identified as minor are services that are
performed by outside vendors. We have received  communication from these vendors
indicating  they will be in compliance  for Year 2000 without any  disruption in
service.  Appropriate  testing,  if possible,  and any related contingency plans
would be performed in the second and third quarter of 1999.

         We are  unable  to test  the Year  2000  readiness  of our  significant
suppliers  of  utilities.  We are  relying on the  utility  companies'  internal
testing and representations to provide the required services that drive our data
systems.

         Software   provided  by  our  External   Provider  is  supported  by  a
contractual agreement that states the software will be Year 2000 compliant prior
to January 1, 2000.  The  contracts  for our other  systems and  services do not
contain similar  statements since they have longer terms and were not subject to
specific contract negotiation in the past few years.

         All non-information technology providers that were identified have been
contacted.  They have assured us that the Year 2000 will not be an issue or that
the issue will be satisfactorily resolved prior to the end of 1999.

         If the Plan fails to significantly  address the Year 2000 issues of the
Association,  the following,  among other things,  could  negatively  affect the
Association:

         (a)      utility  service  companies  may  be  unable  to  provide  the
                  necessary  service  to  drive  our  data  systems  or  provide
                  sufficient sanitary conditions for our offices;
         (b)      our primary software  provider could have a major  malfunction
                  in its system or their  service  could be disrupted due to its
                  utility providers, or some combination of the two; or

                                       53
<PAGE>

         (c) the Association may have to transact its business manually.

         The  Association  will  attempt  to  monitor  these   uncertainties  by
continuing to request an update on all critical and important vendors throughout
the remainder of 1999. If the Association  identifies any concern related to any
critical  or  important  vendor,  the  contingency  plans  will  be  implemented
immediately to assure continued service to the Association's customers.

         Costs will be incurred to replace  certain  non-compliant  software and
hardware.  The Association  does not anticipate that direct costs for renovating
or replacing  non-compliant  hardware and software will exceed $50,000, of which
approximately  $40,000 had been  expended as of March 31, 1999. No assurance can
be given  that the Year  2000 Plan will be  completed  successfully  by the Year
2000,  in which event the  Association  could incur  significant  costs.  If the
External  Provider  fails to maintain  its system in  compliant  state or incurs
other  obstacles  prior to Year 2000, the  Association  would likely  experience
significant data processing delays, mistakes or failures. These delays, mistakes
or  failures  could  have a  significant  adverse  impact  on  the  consolidated
financial statements of the Association.

         Successful  and timely  completion of the Year 2000 project is based on
management's best estimates  derived from various  assumptions of future events,
which are  inherently  uncertain,  including  the  progress  and  results of the
External  Provider,  testing  plans,  and all  vendors,  suppliers  and customer
readiness.

         Despite the best efforts of management to address this issue,  the vast
number of external entities that have direct and indirect business relationships
with the Association,  such as customers,  vendors, payment system providers and
other  financial  institution,  makes it  impossible to assure that a failure to
achieve  compliance  by one or more of these  entities  would not have  material
adverse impact on the operations of the Association.

Impact of Inflation and Changing Prices

         The consolidated  financial statements and accompanying notes presented
elsewhere in this  Prospectus  have been prepared in accordance  with GAAP which
generally  requires the measurement of financial  position and operating results
in terms of historical  dollars  without  considering the change in the relative
purchasing  power of  money  over  time  and due to  inflation.  The  impact  of
inflation is reflected in the increased cost of the Association's operations. As
a result, interest rates have a greater impact on the Association's  performance
than do the  effects  of  general  levels of  inflation.  Interest  rates do not
necessarily  move in the same  direction  or, to the same  extent,  as prices of
goods and services.

                       BUSINESS OF STEELTON BANCORP, INC.

         Upon consummation of the conversion we will own all of the stock of the
Association.  We have not engaged in any significant  business to date. Prior to
the conversion,  we will not transact any material business.  We will invest our
initial  capitalization  as discussed in the "Use of Proceeds"  section.  In the
future,  we  may  pursue  other  business  activities,   including  mergers  and
acquisitions,  investment alternatives and diversification of operations.  There
are,  however,  no current plans for these  activities.  Initially,  we will not
maintain  offices  separate from those of the  Association or employ any persons
other than the Association's officers.  Officers of Steelton Bancorp will not be
separately compensated for their service.

                                       54
<PAGE>

                   BUSINESS OF MECHANICS SAVINGS AND LOAN, FSA

General

         The Association  provides retail banking services,  with an emphasis on
one- to four-family  residential  mortgage loans, home equity loans and lines of
credit and other consumer  loans as well as  certificates  of deposit,  checking
accounts  and  savings  accounts.  In  addition,  to a much lesser  extent,  the
Association  originates  commercial real estate loans within its market area. At
December 31, 1998, the  Association  had total assets,  deposits,  and equity of
$41.5 million, $28.3 million, and $3.7 million, respectively.

         The  Association  attracts  deposits  from the general  public and uses
these  deposits  primarily  to  originate  loans  and  to  purchase  investment,
mortgage-backed  and other  securities.  The principal  sources of funds for the
Association's lending and investing activities are deposits,  FHLB advances, the
repayment and maturity of loans and sale, maturity, and call of securities.  The
principal   source  of  income  is   interest  on  loans  and   investment   and
mortgage-backed  securities.  The principal expense is interest paid on deposits
and FHLB advances.

Market Area and Competition

         The  Association  operates  from its main  office in  Steelton  and one
branch office in Lower Swatara  Township.  Both  locations are in Dauphin County
which is situated in central Pennsylvania. The Association's primary market area
is the southern half of Dauphin County. As neighboring cities of Harrisburg, the
state  capital,  both  Steelton and Lower  Swatara  Township  benefit from their
proximity to the state  government,  one of the largest  employers in the state.
There are  approximately  43,000  residents  and  18,000  households  within the
Association's primary market area.

         Although  once  heavily  dependent  on  the  steel  industry,   central
Pennsylvania has undergone a successful  restructuring over the past decade. The
economic  base is now more diverse and includes the  government,  manufacturing,
tourism and transportation.

         The Association faces strong competition in its primary market area for
the  attraction  of  retail  deposits  and  in the  origination  of  loans.  The
Association's  most direct  competition for deposits has historically  come from
commercial banks, other thrift institutions,  and credit unions operating in its
primary market area.  The  Association's  competition  for loans also comes from
banks,  other thrifts,  and credit unions,  in addition to mortgage  bankers and
brokers.  The  Association's  market area can be  characterized as a market with
moderate incomes and increasing  wealth,  representing an attractive market that
can be served by a community financial institution such as the Association.

Lending Activities

         General.  The  Association  primarily  originates  one- to  four-family
residential real estate loans and, to a lesser extent consumer loans, commercial
real estate loans, construction loans and other loans. Management attributes the
Association's  increasing focus on consumer loans to the attractive  features of
these types of loans,  including shorter  maturities and greater interest yields
as compared to residential  mortgage loans.  The  Association's  commercial real
estate  loans  consist  primarily  of  mortgage  loans  secured by  multi-family
properties,   commercial  office/retail  space,  and  space  occupied  by  local
fraternal, church or service organizations. The Association's construction loans
consist of loans to local builders for the construction of single-family homes.


                                       55
<PAGE>

         Loan   Portfolio   Composition.   The  following   table  analyzes  the
composition  of the  Association's  loan portfolio by loan category at the dates
indicated.


<TABLE>
<CAPTION>

                                                                 At December 31,
                                                ---------------------------------------------------
                                                         1998                       1997
                                                ------------------------   ------------------------
                                                        $           %            $             %
                                                -------------    --------    ----------    --------
                                                                  (Dollars in thousands)
<S>                                                 <C>           <C>         <C>           <C>
Type of Loans:

Real estate:
  1-4 family                                         $23,537       83.52%      $28,310       86.80%
  Non-residential                                        764         2.72          838         2.57
Consumer loans:
  Home equity and second mortgage loans                3,234        11.47        2,969         9.10
  Share loans                                            277         0.98          363         1.11
  Other(1)                                               289         1.03          137         0.42
Commercial (business) loans                               79         0.28           --           --
                                                      ------      -------       ------      -------
Total loans                                           28,181      100.00%       32,617      100.00%
                                                      ------      ======        ------      ======
Less:
  Loans in process(2)                                     51                       138
  Deferred loan origination fees and costs               180                       234
  Allowance for loan losses                              166                       127
                                                      ------                    ------
Total loans, net                                     $27,784                   $32,118
                                                      ======                    ======
</TABLE>

- --------------------
(1)  Consists of personal secured, auto secured, credit card loans, and premiums
     on loans purchased.
(2)  Relates to construction loans.



                                       56
<PAGE>


         Loan Maturity Schedule.  The following table sets forth the maturity or
repricing of  Association's  loan portfolio at December 31, 1998.  Demand loans,
loans having no stated  maturity and  overdrafts are shown as due in one year or
less.

<TABLE>
<CAPTION>
                                                                  Home
                                 1-4 Family         Non        Equity and
                                Real Estate     Residential      Second        Other        Commercial
                                Mortgage(1)     Real Estate    Mortgages      Consumer       Business       Total
                                -----------     -----------    ---------      --------       --------       -----
                                                                 (In thousands)
<S>                              <C>              <C>          <C>           <C>             <C>        <C>
Non-performing                       $ 223            $55          $ 44          $ --            $ --       $ 322

Amounts Due:
Within 3 months                         55             --           135            17              --         207
3 months to 1 Year                     188             --           137           117              --         442
After 1 year:
 1 to 3 years                          359            230           265           132              --         986
 3 to 5 years                          184             --           254           140              79         657
 5 to 10 years                         766            231         1,400            63              --       2,460
10 to 20 years                       5,796            249           999            97              --       7,141
Over 20 years                       15,966             --            --            --              --      15,966
                                    ------          -----         -----          ----           -----      ------
Total due after one year            23,071            710         2,918           432              79      27,210
                                    ------          -----         -----           ---           -----      ------
Total amount due                    23,537            765         3,234           566              79      28,181
                                    ------          -----         -----           ---           -----      ------
Less:
Allowance for loan loss                (92)            (4)          (57)           (5)             (8)       (166)
Loans in process                       (51)            --            --            --              --         (51)
Deferred loan fees                    (180)            --            --            --              --        (180)
                                    ------          -----         -----         -----           -----      ------
Loans receivable, net              $23,214         $  761        $3,177        $  561          $   71     $27,784
                                    ======          =====         =====         =====           =====      ======

</TABLE>
- ----------------
(1)      Includes mortgage-backed securities and construction loans.



         The following table sets forth the dollar amount of all loans due after
December  31,  1999,  which have  pre-determined  interest  rates and which have
floating or adjustable interest rates.

                                                     Floating or
                                  Fixed Rates      Adjustable Rates     Total
                                  -----------      ----------------     -----
                                                   (In thousands)
One-to-four family                     $ 17,480          $ 5,591    $ 23,071
Non-residential real estate                 537              173         710
Home Equity and Second
  Mortgages                               2,918               --       2,918
Other consumer                              431               --         431
Commercial (Business)                        79               --          79
                                        -------           ------     -------
  Total                                $ 21,445          $ 5,764    $ 27,209
                                        =======           ======     =======


                                       57
<PAGE>

         Residential  Lending.   The  Association's   primary  lending  activity
consists of the  origination of one- to four-family  residential  mortgage loans
secured by property  located in the  Association's  market area. The Association
generally originates  single-family  residential mortgage loans in amounts up to
80% of the  lesser of the  appraised  value or  selling  price of the  mortgaged
property  without  requiring  private mortgage  insurance.  The Association will
originate a mortgage  loan in an amount up to 97% of the lesser of the appraised
value or  selling  price of a  mortgaged  property,  however,  private  mortgage
insurance for the borrower is required on the amount  financed in excess of 80%.
For  multi-family  and commercial  properties,  the Association will originate a
mortgage  loan in an amount up to 75% of the  lesser of the  appraised  value or
selling price.

         The Association originates both fixed rate and adjustable rate mortgage
loans.  The majority of the mortgage loans are fixed rate loans with terms of 30
years,  however the Association  also  originates a significant  amount of loans
with terms of 15 years.  Adjustable  rate mortgage  loans are tied to the 1-year
U.S.  Treasury  Security  Index  or the  3-year  Treasury  Security  Index.  The
Association has originated adjustable rate mortgage loans since 1988.

         The  Association  generally makes its fixed rate mortgage loans to meet
the  secondary  mortgage  market  standards  of the Federal  Home Loan  Mortgage
Corporation ("FHLMC") but also makes non-conforming loans. While the Association
is an approved FHLMC seller/servicer,  it has not sold any mortgage loans in the
secondary mortgage market for the three-year period ended December 31, 1998. The
Association  may in the future sell fixed rate  mortgage  loans in the secondary
market, as markets and the Association's own portfolio needs dictate.

         Substantially  all of the Association's  residential  mortgages include
"due on sale" clauses,  which are provisions giving the Association the right to
declare a loan immediately  payable if the borrower sells or otherwise transfers
an interest in the property to a third party.

         Property   appraisals  on  real  estate   securing  the   Association's
single-family  residential  loans  are  made by  state  certified  and  licensed
independent  appraisers  approved  by the  Board of  Directors.  Appraisals  are
performed  in  accordance   with  applicable   regulations  and  policies.   The
Association  obtains title insurance  policies on all first mortgage real estate
loans  originated.   All  property  secured  loans  require  fire  and  casualty
insurance.  Loans made on property  located in  designated  flood zones  require
minimum flood insurance coverage based on the amount of the loan.

         Construction  Lending.  The  Association  engages in lending  including
loans to qualified  borrowers  for  construction  of  single-family  residential
properties  in the  Association's  market area.  Construction  loans are made to
builders on a speculative  basis and to owners for construction of their primary
residence on a construction/permanent basis. The Association is a limited lender
to local  builders  engaged in the  construction  of  single-family  homes.  The
Association limits residential construction loans to not more than two units per
builder and has never had more than seven  construction loans outstanding an any
on time. At December 31, 1998,  the  Association  had three  construction  loans
outstanding.

         Construction lending is generally considered to involve a higher degree
of  credit  risk  than  long  term  financing  of  residential  properties.  The
Association's  risk of loss on a construction loan is dependent largely upon the
accuracy  of the initial  estimate  of the  property's  value at  completion  of
construction  and  the  estimated  cost  of  construction.  If the  estimate  of
construction  cost and the

                                       58
<PAGE>

marketability  of the  property  upon  completion  of the  project  prove  to be
inaccurate,  the  Association  may be compelled to advance  additional  funds to
complete  the  construction.  Furthermore,  if the final value of the  completed
property is less than the estimated amount,  the value of the property might not
be sufficient to assure the repayment of the loan.

         Consumer  Loans.  As of December 31, 1998,  consumer  loans amounted to
$3.8 million or 13.6% of the  Association's  total loan  portfolio and consisted
primarily  of home equity  loans and FHA Title I home  improvement  loans.  To a
lesser  extent,   the  Association   originates   personal  loans  (secured  and
unsecured),  savings  secured loans (share loans),  auto loans,  and credit card
loans.  Consumer loans are originated in the Association's  market area and have
maturities of up to 15 years.  For share loans,  the Association will lend up to
90% of the account balance.

         Consumer loans  generally have shorter terms and higher  interest rates
than residential loans. The consumer loan market can be helpful in improving the
spread  between  average  loan  yield  and  costs of funds  and at the same time
improve the matching of the rate sensitive assets and liabilities.

         Consumer   loans  entail   greater  risks  than  one-  to   four-family
residential  mortgage  loans,  particularly  consumer  loans  secured by rapidly
depreciable  assets such as automobiles  or loans that are  unsecured.  In these
cases,  any  repossessed  collateral  for a  defaulted  loan may not  provide an
adequate source of repayment of the outstanding  loan balance,  since there is a
greater likelihood of damage, loss or depreciation of the underlying collateral.
Further,  consumer loan  collections are dependent on the borrower's  continuing
financial  stability  and are more likely to be adversely  affected by job loss,
divorce, illness or personal bankruptcy. Even for consumer loans secured by real
estate the risk to the  Association  is greater than that inherent in the single
family loan  portfolio in that the security for consumer  loans is generally not
the first lien on the  property and  ultimate  collection  of amounts due may be
dependent  on whether  any value  remains  after  collection  by a holder with a
higher  priority  than the  Association.  Finally,  the  application  of various
federal laws,  including  federal and state  bankruptcy and insolvency laws, may
limit the amount  which can be  recovered  on  consumer  loans in the event of a
default.

         The  underwriting  standards  employed by the  Association for consumer
loans  include  a  determination  of  the  applicant's  credit  history  and  an
assessment of the applicant's ability to meet existing  obligations and payments
on the proposed  loan.  The stability of the  applicant's  monthly income may be
determined by verification of gross monthly income from primary employment,  and
additionally  from any  verifiable  secondary  income.  Creditworthiness  of the
applicant is of primary  consideration;  however,  the underwriting process also
includes a comparison of the value of the collateral in relation to the proposed
loan amount.

         Commercial Real Estate and Other Loans.  The  Association  originates a
limited number of commercial  real estate  mortgage  loans,  including  loans on
multi-family  dwellings,  retail/service  space,  and  space  occupied  by local
fraternal,  church or service  organizations.  The Association  requires no less
than 25% downpayment or equity for commercial  real estate  mortgage loans.  The
average loan size is approximately $150,000. Typically these loans are made with
adjustable  rates of  interest  with  terms of up to 20 years.  Essentially  all
originated commercial real estate loans are within the Association's market area
and all are within the  Commonwealth of  Pennsylvania.  As of December 31, 1998,
the Association had commercial real estate loans,  totalling $765,000 or 2.7% of
the Association's  total loan portfolio.  The Association's  largest  commercial
real estate loan had a balance of $239,000 on December  31, 1998 and was secured
by a multi-family apartment building located in the Association's market area.



                                       59
<PAGE>

         Commercial real estate loans,  including  multi-family loans, generally
are considered to entail significantly  greater risk than that which is involved
with single family real estate  lending.  The repayment of these loans typically
is dependent on the  successful  operations  and income stream of the commercial
real  estate and the  borrower.  These  risks can be  significantly  affected by
economic  conditions.  In addition,  commercial  real estate  lending  generally
requires  substantially  greater  oversight efforts compared to residential real
estate lending.

         Loans to One Borrower.  Under federal law, savings  institutions  have,
subject to certain exemptions, lending limits to one borrower in an amount equal
to the greater of $500,000 or 15% of the  institution's  unimpaired  capital and
surplus. As of December 31, 1998, the Association's largest aggregation of loans
to one borrower  was $323,000  consisting  of seven loans  primarily  secured by
single-family  residential rental units in Middletown and Lititz,  Pennsylvania,
which was  within the  Association's  legal  lending  limit to one  borrower  of
$556,886  at that date.  At  December  31,  1998,  the loans were  current.  The
increase in the capital of the Association  from this offering will increase its
lending limit.

         Loan Solicitation and Processing.  The Association's  customary sources
of mortgage loan applications include repeat customers,  walk-ins, and referrals
from home builders and real estate brokers.

         Upon receipt of any loan  application  from a prospective  borrower,  a
credit  report and  verifications  are ordered to confirm  specific  information
relating to the loan  applicant's  employment,  income and credit  standing.  An
appraisal of the real estate  intended to secure the proposed loan is undertaken
by an independent fee appraiser.  In connection with the loan approval  process,
the Executive Committee of the Board of Directors analyzes the loan applications
and the property  involved and  approves  all  mortgage  loans in amounts  above
$30,000.  The Executive Vice President,  Mr. Harold E. Stremmel,  and the Senior
Vice President,  Mr. James S. Nelson, have authority to jointly approve mortgage
loans in amounts up to $30,000.  The  Executive  Committee  ratifies  most loans
below $30,000  approved by Mr.  Stremmel and Mr. Nelson.  Individually,  Messrs.
Stremmel and Nelson have the authority to approve  consumer  loans in amounts up
to $15,000.  The Executive  Committee  approves  consumer  loans in amount above
$30,000. The full Board of Directors ratifies all loans.

         Loan   applicants  are  promptly   notified  of  the  decision  of  the
Association  by a letter setting forth the terms and conditions of the decision.
If approved, these terms and conditions include the amount of the loan, interest
rate  basis,  amortization  term,  a  brief  description  of real  estate  to be
mortgaged  to the  Association,  tax  escrow and the  notice of  requirement  of
insurance coverage to be maintained to protect the Association's interest.

         Loan  Commitments.   The  Association  gives  written   commitments  to
prospective  borrowers  on  all  approved  real  estate  loans.  Generally,  the
commitment requires  acceptance within 30 days of the date of the issuance.  The
total amount of the  Association's  commitments  to extend credit as of December
31, 1998, was $275,000.

         Loan  Origination  and Other Fees.  In  addition to interest  earned on
loans,  the  Association  receives  loan  origination  and  commitment  fees for
originating or purchasing  certain loans.  The  Association  generally  receives
between two and three points on mortgage loans originated.


                                       60
<PAGE>

         The  Association  also  receives  other fees and  charges  relating  to
existing  loans,  which include late charges,  and fees  collected in connection
with a change in  borrower or other loan  modifications.  These fees and charges
have not constituted a material source of income.

Non-performing Loans and Problem Assets

         Collection Procedures.  The Association's collection procedures provide
that when a loan is 10 to 20 days delinquent,  the borrower is notified by mail.
If the  loan  becomes  45  days  delinquent,  the  borrower  is  sent a  written
delinquent notice requiring payment.  If the delinquency  continues,  subsequent
efforts are made to contact the delinquent borrower.  In certain instances,  the
Association  may modify the loan or grant a limited  moratorium on loan payments
to enable the borrower to reorganize his financial  affairs and the  Association
attempts to work with the borrower to establish a repayment schedule to cure the
delinquency.  As to  mortgage  loans,  if the  borrower  is  unable  to cure the
delinquency or reach a payment  agreement with the  Association  within 90 days,
the Association will institute  foreclosure  actions. If a foreclosure action is
taken and the loan is not reinstated,  paid in full or refinanced,  the property
is sold at judicial sale at which the  Association may be the buyer if there are
no adequate  offers to satisfy the debt. Any property  acquired as the result of
foreclosure or by deed in lieu of foreclosure is classified as real estate owned
("REO") until it is sold or otherwise  disposed of by the Association.  When REO
is acquired,  it is recorded at the lower of the unpaid principal balance of the
related loan or its fair market value less estimated  selling costs. The initial
writedown of the property is charged to the allowance for loan losses.

         Loans are reviewed on a regular  basis and are placed on a  non-accrual
status  when  they are more  than 90 days  delinquent.  Loans may be placed on a
non-accrual status at any time if, in the opinion of management,  the collection
of additional  interest is doubtful.  Interest  accrued and unpaid at the time a
loan is placed  on  non-accrual  status  is  charged  against  interest  income.
Subsequent  payments are either applied to the outstanding  principal balance or
recorded  as  interest  income,  depending  on the  assessment  of the  ultimate
collectibility  of the loan. At December 31, 1998, the  Association had $322,000
of loans that were held on a non-accrual basis.

                                       61
<PAGE>

         Non-Performing   Assets.  The  following  table  provides   information
regarding the Association's non-performing loans and other non-performing assets
as of the end of each of the last three  fiscal  years.  As of each of the dates
indicated,  the Association did not have any troubled debt restructurings within
the meaning of Statement of Financial Accounting Standards No. 114.


<TABLE>
<CAPTION>
                                                                           At December 31,
                                                                -----------------------------------
                                                                      1998       1997      1996
                                                                      ----       ----      ----
                                                                       (Dollars in thousands)
<S>                                                             <C>         <C>         <C>
Loans accounted for on a non-accrual basis:
Mortgage loans:
  1-4 family residential real estate ...................         $     223      $ 236    $     --
  Non-residential ......................................                55        292          --
Non-mortgage loans:
  Home equity and second mortgages .....................                44          7          --
  Other consumer .......................................                --          8          --
  Commercial (business) ................................                --         --          --
                                                                 ---------       ----    --------
Total ..................................................         $     322       $543    $     --
                                                                 =========       ====    ========

Accruing loans which are contractually past
  due 90 days or more:
Mortgage loans:
  1-4 family residential real estate ...................         $      --       $ 42    $     65
  Non-residential ......................................                --         --          57
Non-mortgage loans:
  Home equity and second mortgages .....................                --         --          --
  Other consumer .......................................                --          6          58
                                                                 ---------       ----    --------
Total ..................................................         $      --       $ 48    $    180
                                                                 =========       ====    ========
Total non-accrual and accrual loans ....................         $     322       $591    $    180
                                                                 =========       ====    ========
Real estate owned ......................................         $      --       $ --    $     27
                                                                 =========       ====    ========
Other non-performing assets ............................         $      --       $ --    $     --
                                                                 =========       ====    ========
Total non-performing assets ............................         $     322       $591    $    207
                                                                 =========       ====    ========
Total non-accrual and accrual loans to net loans .......              1.16%      1.84%       0.65%
                                                                 =========       ====    ========
Total non-accrual and accrual loans to total assets ....              0.78%      1.59%       0.49%
                                                                 =========       ====    ========
Total non-performing assets to total assets ............              0.78%      1.59%       0.57%
                                                                 =========       ====    ========
</TABLE>


         During  the year  ended  December  31,  1998,  approximately  $7,000 of
interest would have been recorded on loans accounted for on a non-accrual  basis
if those loans had been current  according to the original loan  agreements  for
the entire period. These amounts were not included in the Association's interest
income  for the  respective  periods.  The  amount of  interest  income on loans
accounted for on a non-accrual basis that was included in income during the same
periods was insignificant during December 31, 1998.

         Classified Assets.  Management, in compliance with OTS guidelines,  has
instituted an internal  loan review  program,  whereby  loans are  classified as
special  mention,  substandard,  doubtful or loss.  When a loan is classified as
substandard or doubtful, management is required to establish a valuation reserve
for loan losses in an amount considered  prudent by management.  When management
classifies

                                       62
<PAGE>

a loan as a loss asset,  a reserve equal to 100% of the loan balance is required
to be  established  or the loan is to be  charged-off.  This  allowance for loan
losses is  composed of an  allowance  for both  inherent  risk  associated  with
lending activities and particular problem assets.

         An asset is considered "substandard" if it is inadequately protected by
the paying capacity and net worth of the obligor or the collateral  pledged,  if
any.  Substandard assets include those characterized by the distinct possibility
that the insured  institution will sustain some loss if the deficiencies are not
corrected.  Assets classified as doubtful have all of the weaknesses inherent in
those classified substandard,  with the added characteristic that the weaknesses
present  make  collection  or  liquidation  in  full,  highly  questionable  and
improbable,  on the basis of currently existing facts,  conditions,  and values.
Assets  classified as loss are those considered  uncollectible  and of so little
value that their  continuance  as assets  without  the  establishment  of a loss
reserve is not  warranted.  Assets  which do not  currently  expose the  insured
institution to a sufficient  degree of risk to warrant  classification in one of
the  aforementioned  categories  but possess  credit  deficiencies  or potential
weaknesses are required to be designated special mention by management.

         Management's  evaluation  of  the  classification  of  assets  and  the
adequacy of the  allowance for loan losses is reviewed by the Board on a regular
basis and by the regulatory agencies as part of their examination process.


                                                       At
                                                   December 31,
                                                     1998
                                                     ----
                                                (In thousands)

            Special mention                           $  --
            Substandard                                 291
            Doubtful                                     --
            Loss                                         --
                                                       ----
              Total                                   $ 291
                                                       ====

         Allowance  for  Loan  Losses.  The  Association   segregates  the  loan
portfolio for loan losses into the following broad categories:  residential real
estate, commercial real estate, and consumer loans. The Association provides for
a  general  allowance  for  losses  inherent  in  the  portfolio  by  the  above
categories,  which  consists of two  components.  General loss  percentages  are
calculated  based upon  historical  analyses and other  factors.  A supplemental
portion of the allowance is calculated for inherent  losses which probably exist
as of the evaluation date even though they might not have been identified by the
more objective  processes used. This is due to the risk of error and/or inherent
imprecision  in the  process.  This  portion of the  allowance  is  particularly
subjective and requires judgments based on qualitative factors which do not lend
themselves to exact mathematical calculations such as:

o       trends in delinquencies and nonaccruals;
o       trends in volume, terms and portfolio mix;
o       new credit products;
o       changes in lending policies and procedures;
o       changes in the outlook for the local, regional and national economy; and
o       peer group comparisons.




                                       63
<PAGE>

         At least quarterly,  the Association's management evaluates the need to
establish  reserves  against losses on loans and other assets based on estimated
losses on specific loans and on any real estate held for sale or investment when
a  finding  is made  that a loss is  estimable  and  probable.  This  evaluation
includes  a  review  of all  loans  for  which  full  collectibility  may not be
reasonably assured and considers,  among other matters: (1) the estimated market
value of the underlying  collateral of problem loans, (2) prior loss experience,
(3) economic conditions and (4) overall portfolio quality.

         Provisions for losses are charged  against  earnings in the period they
are  established.  The Association had $166,000 in allowances for loan losses at
December 31, 1998.

         While  the  Association   believes  it  has  established  its  existing
allowance  for loan losses in  accordance  with GAAP,  there can be no assurance
that regulators, in reviewing the Association's loan portfolio, will not request
the Association to significantly increase its allowance for loan losses, or that
general  economic  conditions,  a  deteriorating  real estate  market,  or other
factors will not cause the Association to  significantly  increase its allowance
for loans losses,  which would  negatively  affect the  Association's  financial
condition and earnings.

         In making loans, the Association  recognizes that credit losses will be
experienced  and that the risk of loss will vary with,  among other things,  the
type of loan being made, the  creditworthiness  of the borrower over the term of
the loan and, in the case of a secured loan, the quality of the security for the
loan.

         It is the  Association's  policy  to  review  its  loan  portfolio,  in
accordance with regulatory  classification  procedures,  on at least a quarterly
basis.  Additionally,  the  Association  maintains a program of  reviewing  loan
applications prior to making the loan and immediately after loans are made in an
effort to maintain loan quality.


                                       64
<PAGE>

         The  following  table  sets  forth  information  with  respect  to  the
Association's allowance for loan losses at the dates indicated:


                                                         At December 31,
                                                  ------------------------------
                                                     1998               1997
                                                     ----               ----
                                                      (Dollars in thousands)

Total loans outstanding (net)                      $27,784             $32,118
                                                    ======              ======
Average loans outstanding                           29,889              32,131
                                                    ======              ======
Allowance balances (at beginning of period)            126                 119
Provision (credit):
  1-4 family residential                               (4)                  --
  Non-residential real estate                            4                  --
  Consumer                                              42                  12
  Commercial (business)                                  8                  --

Charge-offs:
  1-4 family residential                                --                   4
  Non-residential real estate                           --                  --
  Consumer                                              10                   1
  Commercial (business)                                 --                  --
Recoveries                                              --                  --
                                                    ------              ------
Allowance balance (at end of period)               $   166             $   126
                                                    ======              ======
Allowance for loan losses as a percent
  of total loans outstanding                           .60%                .39%
Loans charged off as a percent
  of average loans outstanding                         .04%                 --%


         Allocation of Allowance for Loan Losses. The following table sets forth
the allocation of the  Association's  allowance for loan losses by loan category
and the percent of loans in each category to total loans receivable, net, at the
dates indicated.  The portion of the loan loss allowance  allocated to each loan
category  does not  represent  the total  available  for losses  which may occur
within the loan  category  since the total loan loss  allowance  is a  valuation
reserve applicable to the entire loan portfolio.

`                                                 At December 31,
                                   ---------------------------------------------
                                        1998                      1997
                                   ----------------------- ---------------------
                                              Percent of              Percent of
                                               Loans to                 Loans to
                                   Amount     Total Loans    Amount  Total Loans
                                   ------     -----------    ------  -----------
                                             (Dollars in thousands)
At end of period allocated
to:
1-4 family                            $92         55.42%      $ 96        86.80%
Non-residential real estate             4          2.41         --         2.57
Consumer                               62         37.35         30        10.63
Commercial (business)                   8          4.82         --           --
                                     ----       -------       ----      -------
Total allowance                      $166        100.00%      $127       100.00%
                                      ===        ======        ===       ======



                                       65


<PAGE>

Investment Activities

         General. Federally chartered savings associations have the authority to
invest in various  types of liquid  assets,  including  United  States  Treasury
obligations,  securities  of  various  Federal  agencies  (including  securities
collateralized by mortgages),  certain certificates of deposits of insured banks
and savings institutions,  municipal  securities,  corporate debt securities and
loans to other banking institutions.

         The  Association  maintains  liquid  assets  which may be  invested  in
specified short-term securities and certain other investments. See "Regulation -
Regulation  of the  Association  - Federal  Home Loan  Association  System"  and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Liquidity and Capital Resources". Liquidity levels may be increased
or  decreased  depending  upon the yields on  investment  alternatives  and upon
management's  judgment as to the  attractiveness of the yields then available in
relation to other  opportunities  and its expectation of future yield levels, as
well as  management's  projections as to the  short-term  demand for funds to be
used in the Association's loan origination and other activities. The Association
maintains an investment  securities  portfolio and a mortgage-backed  securities
portfolio  as part of its  investment  portfolio.  At  December  31,  1998,  the
Association  had an  investment  securities  portfolio of $2.1 million  (5.0% of
total assets) and a mortgage-backed  securities portfolio of $7.1 million (17.2%
of total  assets).  At December  31, 1998,  the market  value of the  investment
securities   portfolio   was  $2.1   million   and  the  market   value  of  the
mortgage-backed securities portfolio was $7.2 million.
See Note 2 of the consolidated financial statements.

         Investment Policies. The investment policy of the Association, which is
established  by the Board of  Directors,  is  designed  to foster  earnings  and
liquidity within prudent interest rate risk guidelines,  while complementing the
Association's  lending  activities.  The policy provides for available for sale,
held to maturity and trading classifications.  However, the Association does not
currently use a trading  classification  and does not anticipate doing so in the
future. The policy permits  investments in high credit quality  instruments with
diversified cash flows while permitting the Association to maximize total return
within the  guidelines  set forth in the  Association's  interest  rate risk and
liquidity management policy.  Permitted  investments include but are not limited
to U. S.  government  obligations,  government  agency  or  government-sponsored
agency  obligations,  state, county and municipal  obligations,  mortgage backed
securities and collateralized  mortgage obligations  guaranteed by government or
government-sponsored  agencies,  investment grade corporate debt securities, and
commercial  paper. The Association  also invests in FHLB overnight  deposits and
federal funds,  but these  instruments are not considered part of the investment
portfolio.

         The policy also includes several  specific  guidelines and restrictions
to insure  adherence  with  safe and  sound  activities.  The  policy  prohibits
investments  in high risk mortgage  derivative  products,  as defined within its
policy,  without prior  approval from the Board of  Directors.  Management  must
demonstrate the business  advantage of those types of investments.  In addition,
the policy limits the maximum amount of the investment in a specific  investment
category.  The Association  does not participate in hedging  programs,  interest
rate  swaps,  or  other  activities  involving  the  use  of  off-balance  sheet
derivative  financial  instruments.  Further, the Association does not invest in
securities which are not rated investment grade.

         All transactions are reported to the Board of Directors  monthly,  with
the entire portfolio reported quarterly,  including market values and unrealized
gains (losses).



                                     66

<PAGE>


         Investment  Securities.   The  Association  maintains  a  portfolio  of
investment  securities,  classified  as  either  available  for  sale or held to
maturity,  to enhance total return on investments.  At December 31, 1998, all of
the Association's  investment  securities  consisted of obligations of state and
local  governments  and  U.S.   Government   Agency   obligations  with  varying
characteristics  as to rate,  maturity  and  call  provisions.  Callable  agency
securities,  representing  64%  of  the  Association's  U.S.  Government  Agency
obligations, totalling approximately $700,000 at December 31, 1998, could reduce
the  Association's  investment  yield if these  securities  are called  prior to
maturity.  The  Association  has recently  invested in  obligations of state and
local governments as part of the Association's  efforts to lower its tax burden.
These obligations are backed by the full faith and credit of these  governmental
bodies.

         Mortgage-backed  Securities. The Association invests in mortgage-backed
securities to provide earnings,  liquidity,  cash flows, and  diversification to
the Associations'  overall balance sheet. These  mortgage-backed  securities are
classified as either available for sale or held to maturity.  The securities are
participation  certificates  that are secured by interest in pools of mortgages.
At December 31, 1998, the Association held mortgage-backed  securities totalling
$5.9 million that were issued and guaranteed by the Government National Mortgage
Association  ("GNMA"),  the FNMA and the Federal Home Loan Mortgage  Corporation
("FHLMC"). At December 31, 1998, the Association held mortgage-backed securities
totalling  $967,000  that were  issued by a financial  institution  and were not
guaranteed  by the  issuer.  Mortgage-backed  securities  typically  represent a
participation  interest in a pool of  single-family  or multi-family  mortgages,
although the Association  focuses its investments on mortgage-backed  securities
secured by single-family mortgages.

         Expected  maturities  will differ from  contractual  maturities  due to
scheduled  repayments and because borrowers may have the right to call or prepay
obligations with or without prepayment penalties.

         Mortgage-backed  securities  typically are issued with stated principal
amounts.  The  securities  are backed by pools of mortgages that have loans with
interest  rates that are  within a set range and have  varying  maturities.  The
underlying pool of mortgages can be composed of either  fixed-rate or adjustable
rate mortgage  loans.  Mortgage-backed  securities are generally  referred to as
mortgage participation certificates or pass-through  certificates.  The interest
rate  risk  characteristics  of the  underlying  pool  of  mortgages,  including
fixed-rate or  adjustable-rate,  and the  prepayment  risk, are passed on to the
certificate holder. The life of a mortgage-backed pass-through security is equal
to the life of the underlying mortgages.

         Collateralized  Mortgage  Obligations  ("CMOs").  The Association  also
invests in CMOs,  issued or sponsored by FNMA and FHLMC which totalled  $304,000
at December 31, 1998. CMOs are a type of debt security that aggregates  pools of
mortgages and  mortgage-backed  securities and creates  different classes of CMO
securities  with  varying  maturities  and  amortization  schedules as well as a
residual  interest with each class having  different risk  characteristics.  The
cash flows from the underlying collateral are usually divided into "tranches" or
classes  whereby  tranches  have  descending  priorities  with  respect  to  the
distribution of principal and interest repayment of the underlying mortgages and
mortgage-backed securities as opposed to pass through mortgage-backed securities
where  cash  flows are  distributed  pro rata to all  security  holders.  Unlike
mortgage-backed  securities from which cash flow is received and prepayment risk
is shared pro rata by all securities holders,  cash flows from the mortgages and
mortgage-backed  securities  underlying  CMOs  are  paid  in  accordance  with a
predetermined  priority to investors  holding various tranches of the securities
or obligations.  A particular  tranche or class may carry  prepayment risk which
may be different  from that of the

                                       67
<PAGE>
underlying  collateral  and  other  tranches.   Investing  in  CMOs  allows  the
Association to moderate  reinvestment risk resulting from unexpected  prepayment
activity  associated with conventional  mortgage-backed  securities.  Management
believes these securities  represent attractive  alternatives  relative to other
investments  due to the wide variety of maturity,  repayment  and interest  rate
options available.

         Other  Securities.  Other securities used by the  Association,  but not
necessarily included in the investment portfolio,  consist of equity securities,
interest-bearing  deposits  and federal  funds  sold.  Equity  securities  owned
consist of a $564,600 investment in FHLB of Pittsburgh common stock (this amount
is not  shown  in  the  securities  portfolio).  As a  member  of  the  FHLB  of
Pittsburgh,  ownership of FHLB of  Pittsburgh  common  shares is  required.  The
remaining  securities provide  diversification  and complement the Association's
overall investment strategy.

         The following table sets forth the carrying value of the  Association's
investment and mortgage-backed securities portfolio at the dates indicated.


                                                             At December 31,
                                                       -------------------------
                                                          1998           1997
                                                          ----           ----
                                                             (In thousands)

Securities Held to Maturity:
 U.S. Government and Federal Agencies                  $   500        $    497
 Mortgage-backed Securities                              3,405           1,414
 Obligations of State and Local Governments              1,295             460
                                                         -----           -----
   Total Securities Held to Maturity                     5,200           2,371
                                                         -----           -----

Securities Available for Sale (at fair value):
 U.S. Government and Federal Agencies                      200              --
 Mortgage-backed Securities                              3,705              --
 Obligations of State and Local Governments                 99              --
                                                         -----          ------
   Total Securities Available for Sale                   4,004              --
                                                         -----          ------

 Total Investment and
   Mortgage-backed Securities                          $ 9,204        $  2,371
                                                       =======         =======


                                       68

<PAGE>





         The  following  table  sets forth  certain  information  regarding  the
carrying  values,  weighted  average yields and maturities of the  Association's
investment and mortgage-backed securities portfolio at December 31, 1998.

<TABLE>
<CAPTION>

                                                                     At December 31, 1998
                            --------------------------------------------------------------------------------------------------------
                             One Year or Less  One to Five Years   Five to Ten Years More than Ten Years Total Investment Securities
                            ------------------ -----------------   ----------------- ------------------- ---------------------------
                            Carrying  Average   Carrying Average   Carrying  Average  Carrying  Average  Carrying  Average    Market
                             Value    Yield      Value   Yield      Value    Yield     Value    Yield     Value    Yield      Value
                             ------   ------     ------  ------     ------   ------    ------   ------    ------   ------    ------
                                                 (Dollars in thousands)
<S>                         <C>        <C>     <C>        <C>      <C>        <C>     <C>        <C>    <C>          <C>     <C>
U.S. Government and
  Federal Agencies           $    --      --%   $   250    4.15%    $  200     6.02%   $  250     7.00%  $  700       4.58%   $  682
Mortgage-backed securities        --      --        --       --         --       --     7,110     6.41    7,110       6.41     7,175
Obligations of State and
  local governments               --      --        382    3.93        415     4.30       597     5.18     1,394      5.70     1,407
                              ------   -----     ------     ----     -----    -----     -----    -----     -----     -----     -----
  Total                      $    --      --%   $   632    4.02%    $  615     4.86%   $7,957     6.33%  $ 9,204      6.08%   $9,264
                              ======   =====     ======    ====      ======   =====     ======    ====    =======    =====     =====

</TABLE>




                                       69
<PAGE>



Sources of Funds

         General.  Deposits are the major source of the Association's  funds for
lending and other investment  purposes.  Borrowings  (principally from the FHLB)
are used to  supplement  the  amount of funds for  lending  and  investment.  In
addition to deposits and borrowings, the Association derives funds from loan and
mortgage-backed securities principal repayments, and proceeds from the maturity,
call and sale of mortgage-backed securities and investment securities.  Loan and
mortgage- backed  securities  payments are a relatively  stable source of funds,
while deposit inflows are significantly influenced by general interest rates and
money market conditions.

         Deposits.  The Association  offers a variety of deposit accounts.  Over
the past year,  demand  deposits have increased  significantly.  The increase in
non-interest  bearing  checking  accounts  is  attributed  to the fact  that the
Association,  unlike local  competitors,  does not require a minimum  balance on
this type of  account.  A majority of deposits  are in  fixed-term,  market-rate
certificate  accounts.  Deposit account terms vary, primarily as to the required
minimum balance amount, the amount of time that the funds must remain on deposit
and the applicable interest rate.

         The  Association's  current deposit  products  include  certificates of
deposit accounts ranging in terms from 90 days to ten years as well as checking,
savings,  NOW, money market and club accounts.  Individual  retirement  accounts
(IRAs) are included in these  accounts,  depending on the  customers  investment
preference.

         Deposits are obtained  primarily from residents of Dauphin County.  The
Association   attracts  deposit  accounts  by  offering   outstanding   service,
competitive  interest  rates,  and convenient  locations and service hours.  The
Association uses traditional methods of advertising to attract new customers and
deposits, including print media advertising,  billboards, radio and direct mail.
The Association  does not utilize the services of deposit brokers and management
believes  that  an  insignificant   number  of  deposit  accounts  are  held  by
non-residents of Pennsylvania.

         The Association  pays interest on its deposits which are competitive in
its  market.  Interest  rates on deposits  are set weekly by senior  management,
based upon a number of factors,  including: (1) the Association's need for funds
based on loan demand,  current maturities of deposits and other cash flow needs;
(2) a current  survey of a  selected  group of  competitors'  rates for  similar
products;  (3) the Association's  current cost of funds and its yield on assets;
and (4) the alternate cost of funds on a wholesale basis, in particular the cost
of advances from the FHLB of Pittsburgh.

         Beginning  in the 1980's the  Association  offered  IRA  accounts  that
originally  offered interest rates of 8 percent.  Approximately  $4.0 million of
these 8% IRAs were  issued.  The  Association  has since early 1998  reduced the
interest rate offered on these accounts as the accounts  individually mature. At
December 31, 1998,  $1.8 million of these  deposits still had a rate of 8% and a
remaining average maturity of less than 6 months. At December 31, 1998, however,
the  Association  still had $2.2  million of these IRAs with a weighted  average
yield of 6.93% and a weighted  average  maturity  of 49  months,  which is still
above market rates.

         From time to time, the  Association has offered  depositors  incentives
for making deposits into its accounts.  These offers have been made on a limited
basis for a limited amount of time. In 1997, when the  Association  opened a new
branch in Woodridge,  the  Association  offered  premiums for new deposits for a
period of three months.  The  Association  does not currently offer any premiums
and has no plans to do so in the near future.

                                       70
<PAGE>

         Because  of the large  percentage  of  certificates  of  deposit in the
deposit  portfolio  (72.2% at December 31, 1998),  the  Association's  liquidity
could be reduced if a significant  amount of certificates  of deposit,  maturing
within a short period of time,  were not renewed.  A significant  portion of the
certificates  of deposit remain with the  Association  after they mature and the
Association believes that this will continue.  However, the need to retain these
time deposits could result in an increase in the Association's cost of funds.

         Deposits in the Association as of December 31, 1998,  were  represented
by various types of savings programs described below.3


<TABLE>
<CAPTION>


                                                                               Minimum           Balance at       Percentage of
Category                              Term             Interest Rate(1)   Balance Amount     December 31, 1998    Total Deposits
- --------                              ----             ----------------   --------------     -----------------    --------------
                                                                                              (In thousands)
<S>                                  <C>                   <C>              <C>                <C>                <C>
Checking Accounts                     None                     --%           $    --               $1,096              3.88%
NOW Accounts                          None                   1.50                300                1,194              4.22
Savings Accounts                      None                   2.67                100                3,960             14.01
Money Market Accounts                 None                   2.47              2,500                1,606              5.68

Certificates of Deposit(2):
Fixed Term, Fixed Rate                3 Months               3.57              1,000                  272              0.96
Fixed Term, Fixed Rate                6 Months               4.62              1,000                1,424              5.04
Fixed Term, Fixed Rate                9 Months               4.21                500                  848              3.00
Fixed Term, Fixed Rate                12 Months              4.95                500                4,347             15.38
Fixed Term, Fixed Rate                24 Months              6.29                500                4,938             17.47
Fixed Term, Fixed Rate                36 Months              5.72                500                4,623             16.35
Fixed Term, Fixed Rate                48 Months              6.36                500                   21              0.07
Fixed Term, Fixed Rate                60 Months              6.66                500                3,184             11.26
Fixed Term, Fixed Rate                120 Months             5.87                500                  759              2.68
                                                                                                   ------            ------
                                      Total                                                       $28,272            100.00%
                                                                                                   ======            ======
</TABLE>

- ---------------
(1)  Weighted average rate as of December 31, 1998.
(2)  Includes  jumbo  certificates  of  deposit  of  $1,934,000.  See  table  of
     maturities of certificates of deposit of $100,000 or more.
(3)  Includes IRA accounts depending on the customers investment preference.


         The  following  table sets forth the time  deposits in the  Association
classified by interest rate as of the dates indicated.

                                                  At December 31,
                                             ----------------------
                                              1998             1997
                                              ----             ----
                                                  (In thousands)
         Interest Rate
         3.99% or less                         $176            $ 671
         4.00-4.99%                           4,369            3,118
         5.00-5.99%                           8,154            5,774
         6.00-6.99%                           3,655            3,196
         7.00-7.99%                           2,076              545
         8.00% or more                        1,986            4,373
                                              -----            -----
           Total                          $  20,416          $17,677
                                           ========           ======


                                       71
<PAGE>




         The  following  table  sets forth the  amount  and  maturities  of time
deposits at December 31, 1998.


<TABLE>
<CAPTION>


                                        Amount Due
                    ---------------------------------------------------------------

                                                                  After
                    December 31,  December 31,  December 31,   December 31,
Interest Rate           1999          2000          2001          2002        Total
- -------------          -----         -----         -----         -----       -----

                                               (In thousands)
<S>                   <C>            <C>            <C>          <C>      <C>
3.99% or less         $  177         $   --         $  --        $  --        $ 177
4.00-4.99%             3,780            425           164           --        4,369
5.00-5.99%             4,910          1,261           989          994        8,154
6.00-6.99%             1,226          2,119            26          284        3,655
7.00-7.99%                11            114            --        1,951        2,076
8.00% or more          1,768             69            --          148        1,985
                                                                              -----
  Total                                                                     $20,416
                                                                            =======
</TABLE>


         The following table shows the amount of the Association's  certificates
of deposit of $100,000 or more by time  remaining  until maturity as of December
31, 1998.

                                                                   Certificates
Maturity Period                                                     of Deposits
- ---------------                                                     -----------
                                                                  (In thousands)
Three months or less                                                  $  300
Over three through six months                                            220
Over six through twelve months                                           714
Over twelve months                                                       700
                                                                       -----
                                                                      $1,934
                                                                      ======


         The  following   table  sets  forth  the  savings   activities  of  the
Association for the periods indicated:

<TABLE>
<CAPTION>

                                                     Years Ended December 31,
                                                     ------------------------
                                                    1998       1997         1996
                                                    ----       ----         ----
                                                            (In thousands)
<S>                                                <C>        <C>        <C>
Net increase (decrease) before interest credited   $ 4,809    $   557    $   (89)
Interest credited ..............................      (891)      (827)      (765)
                                                   -------    -------    -------
Net increase (decrease) in savings deposits ....   $ 3,918    $  (270)   $  (854)
                                                   =======    =======    =======

</TABLE>

                                       72
<PAGE>

         Borrowings.   Deposits   are  the  primary   source  of  funds  of  the
Association's  lending and investment  activities  and for its general  business
purposes.  The Association,  as the need arises or in order to take advantage of
funding  opportunities,  borrows  funds in the form of advances from the FHLB to
supplement  its  supply  of  lendable  funds  and  to  meet  deposit  withdrawal
requirements.  Advances from the FHLB are typically secured by the Association's
stock in the FHLB and a portion of the Association's  residential mortgage loans
and may be secured by other assets,  mainly  securities which are obligations of
or guaranteed by the U.S. Government.  The Association typically has funded loan
demand and  investment  opportunities  out of current  loan and  mortgage-backed
securities  repayments,  investment  maturities and new deposits.  However,  the
Association  recently has utilized FHLB advances to supplement these sources and
as a match against  certain assets in order to better manage interest rate risk.
Short-term  advances at December 31, 1998 totalled  $3.0 million.  See Note 8 to
Notes to Consolidated Financial Statements.

Subsidiary Activity

         The  Association is permitted to invest its assets in the capital stock
of, or originate  secured or unsecured loans to,  subsidiary  corporations.  The
Association's only subsidiary is Baldwin Service  Corporation.  The sole purpose
of Baldwin Service Corporation is to hold a six-unit apartment house that nearly
adjoins the Association's main office location.  Baldwin Service Corporation has
owned the property  since 1988. The  Association  expects to use the land at the
apartment  location for future expansion of that office,  however,  no timetable
for that expansion has been developed.  Currently,  Baldwin Service  Corporation
leases the apartments.

Personnel

         As of December 31, 1998, the Association had 14 full-time employees and
4  part-time  employees.  The  employees  are not  represented  by a  collective
bargaining unit. The Association believes its relationship with its employees to
be satisfactory.

Competition

         The Association faces strong competition in its attraction of deposits,
which are its primary  source of funds for lending,  and in the  origination  of
real estate,  commercial and consumer loans. The  Association's  competition for
deposits  and loans  historically  has come from local and  regional  commercial
banks  and  credit  unions  located  in  the  Association's   market  area.  The
Association also competes with mortgage banking companies for real estate loans,
and commercial  banks and savings  institutions  for consumer  loans;  and faces
competition for investor funds from mutual fund accounts, short-term money funds
and corporate and government  securities.  The Association's primary market area
is the southern half of Dauphin County, Pennsylvania.

         The  Association  competes for loans by charging  competitive  interest
rates and loan fees, and emphasizing outstanding service for its customers.  The
Association  offers  consumer  banking  services  such as  checking  and savings
accounts,  certificates of deposit,  retirement accounts,  overdraft protection,
and consumer and mortgage loans. The Association provides drive-up facilities at
its Woodridge  branch office and MAC machines at both its main office and branch
office.  The  Association  also  offers a debit card  program.  The  emphasis on
outstanding  services  differentiates  the  Association in its  competition  for
deposits. The Association offers overall market rates on deposits.  Although the
Association has seen an increase in new accounts recently,  many of the regional


                                       73
<PAGE>

commercial banking  competitors of the Association offer a much broader array of
services and products.

Properties and Equipment

         The  Association's  main office is located at 51 South Front  Street in
Steelton,  Pennsylvania.  The Association  also conducts its business  through a
branch  office in  Middletown,  Pennsylvania,  in Lower  Swatara  Township.  The
following  table sets forth the location of both of the  Association's  offices,
the year the office was opened and the net book value of both  offices and their
related equipment.
                                                                    Net Book
                                                                    Value at
                                   Year Facility     Leased or     December 31,
Building/Office Location              Opened            Owned          1998
- ------------------------              ------            -----          ----

Main Office, Steelton                  1980            Owned        $ 185,000
Branch Office, Middletown              1997            Owned          748,000


Legal Proceedings

         The Association,  from time to time, is a party to routine  litigation,
which arises in the normal course of business,  such as claims to enforce liens,
condemnation  proceedings on properties in which the Association  holds security
interests, claims involving the making and servicing of real property loans, and
other issues incident to the business of the Association. There were no lawsuits
pending or known to be contemplated against the Association at December 31, 1998
that would have a material effect on our operations or income.

                                   REGULATION

         Set forth below is a brief  description of certain laws which relate to
the regulation of the Association and Steelton Bancorp. The description does not
purport  to be  complete  and is  qualified  in its  entirety  by  reference  to
applicable laws and regulations.

Regulation of the Association

         General. As a federally  chartered,  SAIF-insured  savings association,
the  Association  is subject to  extensive  regulation  by the OTS and the FDIC.
Lending  activities and other investments must comply with federal statutory and
regulatory requirements. The Association is also subject to reserve requirements
of the Federal Reserve System. Federal regulation and supervision  establishes a
comprehensive  framework of activities in which an institution can engage and is
intended  primarily for the  protection of the SAIF and members.  The regulatory
structure  also  gives  the  regulatory   authorities  extensive  discretion  in
connection with their  supervisory  and  enforcement  activities and examination
policies,  including  policies with respect to the  classification of assets and
the establishment of adequate loan loss reserves for regulatory purposes.

                                       74
<PAGE>

         The OTS regularly  examines the  Association  and prepares  reports for
consideration by the Association's  Board of Directors on deficiencies,  if any,
found in the Association's operations.  The Association's  relationship with its
members and  borrowers is also  regulated by federal law,  especially in matters
such as the  ownership  of  savings  accounts  and the form and  content  of the
Association's mortgage documents.

         The Association  must file reports with the OTS and the FDIC concerning
its activities and financial  condition,  and must obtain  regulatory  approvals
prior to entering into certain transactions such as mergers with or acquisitions
of other financial institutions. Changes in regulations, whether by the OTS, the
FDIC or the United  States  Congress,  could have a material  adverse  impact on
Steelton Bancorp and the Association, and their operations.

         Insurance  of  Deposit  Accounts.  The  deposit  accounts  held  by the
Association  are insured by the SAIF to a maximum of $100,000  for each  insured
member  (as  defined  by law  and  regulation).  Insurance  of  deposits  may be
terminated by the FDIC upon a finding that the institution has engaged in unsafe
or  unsound  practices,  is  in an  unsafe  or  unsound  condition  to  continue
operations  or has violated  any  applicable  law,  regulation,  rule,  order or
condition imposed by the FDIC or the institution's primary regulator.

         As a member of the SAIF, the Association  paid an insurance  premium to
the FDIC equal to a minimum of 0.23% of its total deposits during 1996 and prior
years. The FDIC also maintains another insurance fund, the Association Insurance
Fund ("BIF"),  which primarily  insures  commercial bank deposits.  In 1996, the
annual insurance  premium for most BIF members was lowered to $2,000.  The lower
insurance  premiums  for  BIF  members  placed  SAIF  members  at a  competitive
disadvantage to BIF members.

         Effective  December  31,  1996,  federal  law was  revised to mandate a
one-time  special  assessment  on  SAIF  members  such  as  the  Association  of
approximately  0.657% of deposits held on March 31, 1995.  Beginning  January 1,
1997,  the deposit  insurance  assessment  for most SAIF  members was reduced to
0.064% of deposits on an annual basis through the end of 1999.  During this same
period,  BIF members will be assessed  approximately  0.013% of deposits.  After
1999,  assessments  for BIF and SAIF members  should be the same. It is expected
that these continuing  assessments for both SAIF and BIF members will be used to
repay outstanding Financing  Corporation bond obligations.  As a result of these
changes,  beginning January 1, 1997, the rate of deposit insurance  assessed the
Association declined by approximately 70%.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings institutions to meet three capital standards: (1) tangible capital equal
to 1.5% of total adjusted assets, (2) core capital equal to at least 3% of total
adjusted assets, and (3) risk-based  capital equal to 8% of total  risk-weighted
assets. The Association's capital ratios are set forth under "Historical and Pro
Forma Capital Compliance."

         Tangible capital is defined as core capital less all intangible  assets
(including  supervisory  goodwill),  less certain mortgage  servicing rights and
less certain investments. Core capital is defined as common stockholders' equity
(including  retained  earnings),  noncumulative  perpetual  preferred  stock and
minority interests in the equity accounts of consolidated subsidiaries,  certain
nonwithdrawable accounts and pledged deposits of mutual savings associations and
qualifying supervisory goodwill,  less nonqualifying  intangible assets, certain
mortgage servicing rights and certain investments.



                                       75
<PAGE>


         The risk-based capital standard for savings  institutions  requires the
maintenance of total  risk-based  capital (which is defined as core capital plus
supplementary  capital)  of  8%  of  risk-weighted  assets.  The  components  of
supplementary capital include, among other items, cumulative perpetual preferred
stock,  perpetual  subordinated debt, mandatory  convertible  subordinated debt,
intermediate-term  preferred  stock,  and the portion of the  allowance for loan
losses not designated for specific loan losses. The portion of the allowance for
loan and lease  losses  includable  in  supplementary  capital  is  limited to a
maximum of 1.25% of  risk-weighted  assets.  Overall,  supplementary  capital is
limited  to 100% of core  capital.  A savings  association  must  calculate  its
risk-weighted  assets by multiplying  each asset and  off-balance  sheet item by
various risk factors as determined  by the OTS,  which range from 0% for cash to
100% for delinquent  loans,  property acquired through  foreclosure,  commercial
loans, and other assets.

         The OTS has  adopted a rule  requiring  a  deduction  from  capital for
institutions  with certain  levels of interest rate risk. The OTS calculates the
sensitivity of an  institution's  net portfolio value based on data submitted by
the institution in a schedule to its quarterly Thrift Financial Report and using
the interest rate risk  measurement  model adopted by the OTS. The amount of the
interest rate risk component, if any, to be deducted from an institution's total
capital will be based on the  institution's  Thrift  Financial  Report filed two
quarters  earlier.  Federal savings  institutions with less than $300 million in
assets and a risk-based capital ratio above 12% are generally exempt from filing
the interest rate risk schedule with their Thrift  Financial  Reports.  However,
the OTS may require any exempt  institution  that it determines  may have a high
level of interest rate risk exposure to file this schedule on a quarterly  basis
and may be subject to an additional capital  requirement based upon its level of
interest rate risk as compared to its peers.

         Dividend and Other Capital  Distribution  Limitations.  The OTS imposes
various  restrictions or requirements on the ability of savings  institutions to
make capital distributions, including cash dividends.

         A  savings  association  that is a  subsidiary  of a  savings  and loan
holding  company,  such as the Association  after the  conversion,  must file an
application  or a notice with the OTS at least 30 days  before  making a capital
distribution.  Savings  associations are not required to file an application for
permission  to make a  capital  distribution  and need only file a notice if the
following  conditions  are met: (1) they are eligible  for  expedited  treatment
under OTS regulations,  (2) they would remain  adequately  capitalized after the
distribution,  (3) the annual amount of capital distribution does not exceed net
income for that year to date added to retained net income for the two  preceding
years, and (4) the capital distribution would not violate any agreements between
the OTS and the savings association or any OTS regulations.  Any other situation
would require an application to the OTS.

         In addition,  the OTS could prohibit a proposed capital distribution by
any  institution,  which would otherwise be permitted by the regulation,  if the
OTS  determines  that the  distribution  would  constitute  an unsafe or unsound
practice.

         A federal  savings  institution  is  prohibited  from  making a capital
distribution if, after making the distribution, the savings institution would be
unable to meet any one of its minimum regulatory capital requirements.  Further,
a federal  savings  institution  cannot  distribute  regulatory  capital that is
needed for its liquidation account.


                                       76
<PAGE>


         Qualified Thrift Lender Test. Federal savings  institutions must meet a
qualified thrift lender ("QTL") test or they become subject to certain operating
restrictions.   If  we  maintain  an  appropriate   level  of  qualified  thrift
investments ("QTIs") (primarily  residential  mortgages and related investments,
including certain  mortgage-related  securities) and otherwise qualify as a QTL,
we will have full borrowing privileges from the FHLB of Pittsburgh. The required
percentage  of QTIs is 65% of  portfolio  assets  (defined  as all assets  minus
intangible  assets,  property used by the institution in conducting its business
and liquid assets equal to 10% of total assets). Certain assets are subject to a
percentage  limitation of 20% of portfolio assets. In addition,  federal savings
institutions may include shares of stock of the FHLBs,  FNMA, and FHLMC as QTIs.
Compliance  with the QTL test is  determined  on a monthly  basis in nine out of
every twelve months.

         Transactions With Affiliates.  Generally,  federal banking law requires
that  transactions  between a savings  institution or its  subsidiaries  and its
affiliates  must  be on  terms  as  favorable  to  the  savings  institution  as
comparable transactions with non-affiliates. In addition, certain types of these
transactions   are  restricted  to  an  aggregate   percentage  of  the  savings
institution's capital.  Collateral in specified amounts must usually be provided
by  affiliates  in order to  receive  loans  from the  savings  institution.  In
addition,  a savings  institution may not extend credit to any affiliate engaged
in  activities  not  permissible  for a bank  holding  company  or  acquire  the
securities of any affiliate that is not a subsidiary. The OTS has the discretion
to treat  subsidiaries  of savings  institution  as affiliates on a case-by-case
basis.

         Liquidity  Requirements.  All federal savings institutions are required
to  maintain  an  average  daily  balance  of liquid  assets  equal to a certain
percentage of the sum of its average daily balance of net  withdrawable  deposit
accounts and borrowings  payable in one year or less. The liquidity  requirement
may  vary  from  time to time  (between  4% and  10%)  depending  upon  economic
conditions and savings flows of all savings institutions. Monetary penalties may
be imposed upon institutions for violations of liquidity requirements.

         Federal  Home  Loan  Bank  System.  We  are a  member  of the  FHLB  of
Pittsburgh,  which is one of 12 regional FHLBs. Each FHLB serves as a reserve or
central bank for its members within its assigned region.  It is funded primarily
from funds deposited by savings  institutions and proceeds derived from the sale
of  consolidated  obligations  of the FHLB System.  It makes loans to members in
accordance with policies and procedures established by the Board of Directors of
the FHLB.

         As a member, we are required to purchase and maintain stock in the FHLB
of  Pittsburgh  in an  amount  equal  to at  least  1% of our  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the beginning of each year. We are in compliance with this requirement. The FHLB
imposes  various  limitations on advances such as limiting the amount of certain
types  of real  estate  related  collateral  to 30% of a  member's  capital  and
limiting total advances to a member.

         The FHLBs are required to provide funds for the  resolution of troubled
savings  institutions  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.

                                       77
<PAGE>


         Federal  Reserve  System.  The  Federal  Reserve  System  requires  all
depository  institutions to maintain  non-interest bearing reserves at specified
levels against their transaction accounts (primarily checking, NOW and Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the reserve  requirements imposed by the Federal Reserve System may be used
to satisfy the liquidity requirements that are imposed by the OTS.

         Savings  institutions have authority to borrow from the Federal Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  institutions  to exhaust all other sources  before  borrowing  from the
Federal Reserve System.

Regulation of Steelton Bancorp

         General.  Upon  completion  of the  conversion,  Steelton  Bancorp will
become a unitary  savings and loan holding company within the meaning of Section
10(o) of the Home Owners' Loan Act ("HOLA").  Steelton  Bancorp will be required
to register and file reports with the OTS and will be subject to regulation  and
examination  by the OTS. In addition,  the OTS will have  enforcement  authority
over Steelton Bancorp and any non-savings  institution  subsidiaries.  This will
permit the OTS to restrict or prohibit  activities  that it  determines  to be a
serious risk to us. This regulation is intended  primarily for the protection of
our members and not for the benefit of you, as stockholders of Steelton Bancorp.

         QTL Test. Since Steelton Bancorp will only own one savings institution,
it will,  under current law, be able to diversify its operations into activities
not related to banking,  but only so long as the  Association  satisfies the QTL
test. If Steelton Bancorp controls more than one savings  institution,  it would
lose the ability to diversify its operations into nonbanking related activities,
unless  the  other  savings  institutions  each  also  qualify  as a QTL or were
acquired in a supervised  acquisition.  See  "Regulation  of the  Association  -
Qualified Thrift Lender Test."

         Restrictions  on  Acquisitions.  Steelton  Bancorp must obtain approval
from  the  OTS  before  acquiring  control  of any  other  SAIF-insured  savings
institution.  No person may  acquire  control  of a  federally  insured  savings
institution  without  providing at least 60 days  written  notice to the OTS and
giving the OTS an opportunity to disapprove the proposed acquisition.

                                    TAXATION

Federal Taxation

         Savings  institutions  are subject to the  provisions  of the  Internal
Revenue Code of 1986,  as amended (the  "Code"),  in the same general  manner as
other  corporations.  Prior to  certain  changes  to the  Code in  1996,  thrift
institutions  enjoyed a tax  advantage  over banks with  respect to  determining
additions to its bad debt reserves. All thrift institutions, prior to 1996, were
generally  allowed a deduction  for  additions  to a reserve  for bad debts.  In
contrast, only "small banks" (those with an average adjusted bases of all assets
equal to $500 million or less) were allowed a similar deduction for additions to
their bad debt reserves. In addition, while small banks were only allowed to use
the  experience  method  in  determining  their  annual  addition  to a bad debt
reserve,  all thrift  institutions  generally  enjoyed a choice  between (1) the
percentage  of  taxable  income  method  and,  (2) the  experience  method,  for
determining the annual addition to their bad debt reserve. This choice of

                                       78
<PAGE>

methods provided a distinct  advantage to thrift  institutions  that continually
experienced  little or no losses  from bad debts,  over small banks in a similar
situation,  because  thrift  institutions  in  comparison  to small  banks  were
generally  allowed a greater tax  deduction by using the  percentage  of taxable
income method (rather than the experience  method) to determine their deductible
addition to their bad debt reserves.

         The Code was revised in August 1996 to equalize  the taxation of thrift
institutions  and banks,  effective for taxable years  beginning after 1995. All
thrift institutions are now subject to the same provisions as banks with respect
to deductions  for bad debt.  Now only thrift  institutions  that are treated as
small  banks  under the Code may  continue  to account  for bad debts  under the
reserve method;  however these  institutions may only use the experience  method
for determining  additions to their bad debt reserve.  Thrift  institutions that
are not treated as small  banks may no longer use the reserve  method to account
for their bad debts but must now use the specific charge-off method.

         The  revisions  to the  Code in 1996  also  provided  that  all  thrift
institutions  must generally  recapture any  "applicable  excess  reserves" into
their taxable income,  over a six year period beginning in 1996;  however,  that
recapture  may be  delayed  up to two  years  if a  thrift  institution  meets a
residential-lending  test. Generally,  a thrift institution's  applicable excess
reserves equals the excess of (1) the balance of its bad debt reserves as of the
close of its taxable year beginning before January 1, 1996, over (2) the balance
of the  reserves  as of the  close of its last  taxable  year  beginning  before
January 1, 1988  ("pre-1988  reserves").  The  Association  will be  required to
recapture $181,000 of applicable excess reserve.

         In addition,  all thrift  institutions  must  continue to keep track of
their pre-1988  reserves because this amount remains subject to recapture in the
future  under the Code.  A thrift  institution  such as the  Association,  would
generally be required to recapture into its taxable income its pre-1988 reserves
in  the  case  of  certain  excess  distributions  to,  and  redemptions  of the
Association's  stockholders and in the case of a reduction in the  Association's
outstanding   loans  when  comparing  loans   currently   outstanding  to  loans
outstanding  at the end of the base year.  For taxable  years  after  1995,  the
Association will continue to account for its bad debts under the reserve method.
The balance of the Association's pre-1988 reserves equaled $700,000.

         Steelton Bancorp may exclude from its income 100% of dividends received
from the Association as a member of the same affiliated group of corporations. A
70% dividends  received  deduction  generally  applies with respect to dividends
received from corporations that are not members of the affiliated group.

         The  Association's  federal  income tax  returns  for the last five tax
years have not been audited by the IRS.

State Taxation

         The Association is subject to the Mutual Thrift Institutions Tax of the
Commonwealth  of  Pennsylvania  based on its financial net income  determined in
accordance   with  generally   accepted   accounting   principles  with  certain
adjustments.  The Association's tax rate under the Mutual Thrift Institution Tax
is 11.5%. Interest on state and federal obligations is excluded from net income.
An allocable  portion of net interest  expense incurred to carry the obligations
is disallowed as a deduction. Three year carryforwards of losses are allowed.


                                       79
<PAGE>



         Upon  consummation  of the  Conversion,  Steelton  Bancorp will also be
subject  to the  Corporate  Net  Income  Tax and the  Capital  Stock  Tax of the
Commonwealth of Pennsylvania.

         The Association's  state tax returns have not been audited for the past
five years.

                                   MANAGEMENT

Directors and Executive Officers

         The Association's  Board of Directors is composed of seven members each
of whom serves for a term of three years,  with  approximately  one-third of the
directors   elected  each  year.   Steelton   Bancorp's   proposed  articles  of
incorporation and bylaws require that directors be divided into four classes, as
nearly  equal in  number  as  possible,  with  approximately  one-fourth  of the
directors elected each year. The Association's  officers are elected annually by
our board and serve at the board's  discretion.  These same provisions  apply to
Steelton Bancorp,  which will have the same directors and executive  officers as
the Association.

         The  following  table  sets  forth  information  with  respect  to  the
directors and executive officers, all of whom will continue to serve in the same
capacities after the conversion.


<TABLE>
<CAPTION>

                                      Age at                                                          Current
                                   December 31,                                       Director          Term
             Name                      1998                Position                    Since         Expires (1)
             -----               ---------------           ---------                  ---------      -----------
<S>                                    <C>         <C>                                <C>             <C>
Marino Falcone                          79          President, Director                 1961            2001
Harold E. Stremmel                      64          Executive Vice President, CEO,      1991            2000
                                                    Director
James F. Stone                          70          Vice President, Director            1970            2000
Joseph A. Wiedeman                      59          Treasurer, Director                 1979            2002
Victor J. Segina                        71          Secretary, Director                 1980            2000
Richard E. Farina                       67          Director                            1966            2001
James S. Nelson                         50          Senior Vice President, Director     1994            2001
Shannon Aylesworth                      28          Vice President, Chief
                                                    Financial Officer
Barbara G. Coates                       50          Vice President
Michael S. Leonzo                       55          Vice President
</TABLE>

- -------------------
(1)      The terms for  directors  of Steelton  Bancorp are the same as those of
         the  Association  except that Harold E.  Stremmel's term will expire in
         2002 and James S.  Nelson's  term will  expire  in 2003.

         The  business  experience  for  the  past  five  years  of  each of the
directors and executive officers is as follows:

                                       80
<PAGE>


         Marino Falcone has been president of the Association's Board since 1987
and has been a director of the Association  since 1961.  Since 1986, Mr. Falcone
has been  retired.  He was  previously  the sole owner of Steelton  Coal and Oil
Company in Steelton, Pennsylvania.

         Harold  E.  Stremmel  has  been  Executive  Vice  President  and  Chief
Executive  Officer of the Association  since 1987 and has been a director of the
Association  since 1991. Mr. Stremmel is the past president and treasurer of the
Harrisburg  East Shore Kiwanis Club and was  previously the treasurer of the New
Steelton Association.

         James F. Stone is Vice  President  of the  Association's  Board and has
been a director of the  Association  since 1970.  Since 1992, Mr. Stone has been
retired. He was previously owner and operator of Stone Funeral Home in Steelton,
Pennsylvania.

         Joseph A.  Wiedeman  is  Treasurer  of the  Association  and has been a
director of the  Association  since 1979.  Since 1974,  Mr.  Wiedeman has been a
majority stockholder of Wiedeman & Douty, P.C., Certified Public Accountants, an
accounting firm located in Steelton, Pennsylvania.

         Victor J. Segina has been a director of the Association  since 1980 and
is Secretary of the  Association.  Mr. Segina retired in 1998. He was previously
the sole owner of an architectural firm located in Harrisburg, Pennsylvania. Mr.
Segina serves on the Building Commission of the Harrisburg Catholic Diocese.

         Richard E.  Farina has been a director of the  Association  since 1966.
Since 1994, Mr. Farina has been retired.  He was previously a branch manager for
the Pennsylvania Insurance Company in Harrisburg, Pennsylvania.

         James S. Nelson is Senior Vice President of the  Association  and chief
lending  officer.  He has been a director of the Association  since 1994 and has
been employed by the  Association  since 1987.  Mr. Nelson is a director and the
treasurer  of the Church of the  Brethren  Disaster  Relief  Auction,  Inc.  and
previously  served as chairman of the board of the Ridgeway  Community Church of
the Brethren.

         Shannon  Aylesworth has been Chief Financial Officer of the Association
since 1996 and a Vice  President  since January,  1999. Ms.  Aylesworth has been
employed by the Association since 1990.

         Barbara G. Coates has been a Vice  President of the  Association  since
1997. Ms. Coates has been employed by the Association since 1978.

         Michael S. Leonzo has been a Vice  President of the  Association  since
1997.  Mr.  Leonzo  has been  employed  by the  Association  since  1997 and was
previously  Vice  President of marketing for First  Federal  Savings and Loan of
Harrisburg.


                                       81

<PAGE>



Meetings and Committees of the Board of Directors

         The Board of Directors  conducts its business  through  meetings of the
board and through  activities of its committees.  During the year ended December
31, 1998, the Board of Directors held 12 regular meetings.  No director attended
fewer than 75% of the total meetings of the Board of Directors and committees on
which he served during the year ended December 31, 1998. The  Association  has a
standing  audit  committee,  as well as other  standing  committees  such as the
executive,  budget and asset/liability committees. The entire Board of Directors
serves as a nominating committee and a compensation committee.

         The audit committee of the Association  consists of Directors Wiedeman,
Stone and  Segina and Ms.  Coates,  an  officer  of the  Association.  The audit
committee meets quarterly and meets with the Association's independent certified
public  accountants  to review the results of the annual audit and other related
matters.  The audit  committee  met 4 times  during the year ended  December 31,
1998.

Director Compensation

         Board Fees.  During 1998 each  director  was paid a fee of $5,200.  The
president of the board, the secretary,  and the treasurer  receive an additional
yearly fee of $2,756, $2,756 and $1,985, respectively.  Directors do not receive
compensation  for  attending  committee  meetings.  The  total  fees paid to the
directors for the year ended December 31, 1998 were approximately $44,000.

Executive Compensation

         Summary Compensation Table. The following table sets forth the cash and
non-cash  compensation  awarded to or earned by our chief executive  officer for
the year ended December 31, 1998. No current  executive officer received a total
annual salary and bonus in excess of $100,000 during the reporting period.

                                                   Annual Compensation
                                                --------------------------------
                                                                   Other Annual
                                      Fiscal                       Compensation
Name and Principal Position           Year      Salary     Bonus      (1)
- ---------------------------           ----      ------     -----     ------
Harold E. Stremmel,                   1998      $56,753    $--       $7,045
Executive Vice President and
Chief Executive Officer


- --------------------
(1)      Includes directors fees.

         Employment  Agreements.  The Association has entered into an employment
agreement with its President,  Harold E. Stremmel.  Mr. Stremmel's  current base
salary under the employment agreement is $59,591. The employment agreement has a
term of three  years.  The  agreement  is  terminable  by us for "just cause" as
defined in the agreement.  If we terminate Mr.  Stremmel  without just cause, he
will be entitled to a  continuation  of his salary from the date of  termination
through the  remaining  term of the  agreement,  but in no event for a period of
less than 1 year. The employment  agreement contains a provision stating that in
the event of the  termination  of employment  in  connection  with any change in
control of us, Mr.  Stremmel  will be paid a lump sum

                                       82
<PAGE>
amount  equal  to  2.99  times  his  five-year   average   annual  taxable  cash
compensation.  If a payment had been made under the agreement as of December 31,
1998,  the payment  would have equaled  approximately  $178,177.  The  aggregate
payment that would have been made to Mr.  Stremmel would be an expense to us and
would have resulted in  reductions to our net income and capital.  The agreement
may be  renewed  annually  by our Board of  Directors  upon a  determination  of
satisfactory  performance  within the board's sole  discretion.  If Mr. Stremmel
shall become  disabled  during the term of the  agreement,  he shall continue to
receive  payment of 100% of his base salary for a period of 12 months and 65% of
his base salary for the remaining term of the  agreement.  The payments shall be
reduced by any other benefit  payments made under other  disability  programs in
effect for our  employees.  The  Association  has also entered  into  employment
agreements  with two other executive  officers and the aggregate  payment (based
upon current  salaries) that may have to be made to these two executives  upon a
change in control of the Association is approximately $234,028.

         Pension Plan.  The Pension Plan provides for benefits as a life annuity
payable monthly after  retirement or termination.  Generally,  the  compensation
covered  under the  Pension  Plan  includes  total cash  compensation  paid to a
participant  as  reported  or  reportable  on IRS Form W-2,  including  non-cash
compensation. If a participant retires at age 65 his monthly income payable will
be 1.5% of his Average Monthly  Compensation,  multiplied by the number of years
of service  under the  Pension  Plan (not to exceed 25 years).  Average  Monthly
Compensation is based on the participant's  total number of years of service and
is averaged over the  five-year  consecutive  period within the ten-year  period
preceding  the date of  termination  of  employment  which  produces the highest
average.

         Employee Stock  Ownership  Plan. We have  established an employee stock
ownership plan for the exclusive benefit of participating  employees of ours, to
be  implemented  after  the  completion  of  the  reorganization.  Participating
employees are  employees  who have  completed one year of service with us or our
subsidiary  and have  attained  the age of 21.  An  application  for a letter of
determination  as to the  tax-qualified  status of the employee stock  ownership
plan will be  submitted  to the IRS.  Although no  assurances  can be given,  we
expect that the employee stock ownership plan will receive a favorable letter of
determination from the IRS.

         The employee stock ownership plan is to be funded by contributions made
by us in cash or  common  stock.  Benefits  may be paid  either in shares of the
common stock or in cash.  The plan will borrow funds with which to acquire up to
8% of the  common  stock  to be  issued  in the  offering.  The  employee  stock
ownership  plan  intends to borrow  funds  from  Steelton  Bancorp.  The loan is
expected to be for a term of ten years at an annual  interest  rate equal to the
prime rate as published in The Wall Street Journal.  Presently it is anticipated
that the  employee  stock  ownership  plan will  purchase up to 8% of the common
stock to be  issued in the  offering.  The loan will be  secured  by the  shares
purchased and earnings of employee stock ownership plan assets. Shares purchased
with loan  proceeds  will be held in a suspense  account  for  allocation  among
participants  as the loan is repaid.  It is anticipated  that all  contributions
will  be   tax-deductible.   This  loan  is  expected  to  be  fully  repaid  in
approximately 10 years.

         Shares sold above the maximum of the offering  range may be sold to the
employee stock  ownership plan before  satisfying  remaining  unfilled orders of
Eligible  Account  Holders  to fill  the  plan's  subscription,  or the plan may
purchase  some  or all of the  shares  covered  by its  subscription  after  the
offering in the open market.


                                       83
<PAGE>

         Contributions  to the employee stock ownership plan and shares released
from the suspense  account will be allocated among  participants on the basis of
total compensation.  All participants must be employed at least 1,000 hours in a
plan  year,  or  have  terminated  employment  following  death,  disability  or
retirement, in order to receive an allocation. Participant benefits become fully
vested in plan allocations  following five years of service.  Employment  before
the  adoption of the  employee  stock  ownership  plan shall be credited for the
purposes of vesting.  Our contributions to the employee stock ownership plan are
discretionary  and may cause a reduction  in other forms of  compensation.  As a
result, benefits payable under this plan cannot be estimated.

         The board of directors has appointed  the  non-employee  directors to a
committee that will administer the plan and to serve as the plan's trustees. The
trustees  must vote all  allocated  shares  held in the plan as directed by plan
participants.  Unallocated  shares  and  allocated  shares  for  which no timely
direction is received will be voted as directed by the board of directors or the
plan's committee, subject to the trustees' fiduciary duties.

         401(k) Savings Plan. The Association  sponsors a tax-qualified  defined
contribution  savings  plan  ("401(k)  Plan") for the benefit of its  employees.
Employees  become  eligible to participate  under the 401(k) Plan after reaching
age 21 and completing three months of service.  Under the 401(k) Plan, employees
may voluntarily elect to defer between 0% and 15% of compensation, not to exceed
applicable limits under the Code. In 1998,  employees could defer up to $10,000.
The  Association  matches  a  minimum  of  50%  of  the  first  6%  of  employee
contributions.  Employee and matching contributions immediately vest. The 401(k)
Plan  permits  voluntary  investments  of plan  assets  by  participants  in the
offering.

         Benefits are payable upon termination of employment, retirement, death,
disability, or plan termination.  Normal retirement age under the 401(k) Plan is
65.  Additionally,   funds  under  the  401(k)  Plan  may  be  distributed  upon
application  to  the  plan  administrator  upon  severe  financial  hardship  in
accordance  with uniform  guidelines  which  comply with those  specified by the
Code.  It is  intended  that the  401(k)  Plan  operate in  compliance  with the
provisions of the Employee  Retirement  Income  Security Act of 1974, as amended
("ERISA"),  and the requirements of Section 401(a) of the Code. Contributions to
the 401(k) Plan by the Association for employees may be reduced in the future or
eliminated as a result of  contributions  made to the Employee  Stock  Ownership
Plan. See "Employee Stock Ownership Plan."

Potential Stock Benefit Plans

         Stock Option Plans.  Following the offering, we intend to adopt a stock
option  plan  for  directors  and  key  employees  within  one  year  after  the
conversion.  Any plan  adopted  will be  subject  to  stockholder  approval  and
applicable laws. Any plan adopted within one year of the conversion will require
the  approval  of a  majority  of our  stockholders  and will also be subject to
various other  regulatory  limitations.  Up to 10% of the shares of common stock
sold in the offering will be reserved for issuance  under the stock option plan.
No  determinations  have been made as to the specific terms of, or awards under,
the stock option plan.

         The  purpose of the stock  option  plan will be to  attract  and retain
qualified  personnel in key  positions,  provide  officers,  key  employees  and
directors  with a  proprietary  interest in Steelton  Bancorp as an incentive to
contribute to our success and reward  officers and key employees for outstanding
performance.  Although  the  terms of the  stock  option  plan have not yet been
determined, it is expected

                                       84
<PAGE>

that the stock  option  plan will  provide  for the grant  of:  (2)  options  to
purchase the common stock  intended to qualify as incentive  stock options under
the Code  (incentive  stock  options);  and (2)  options  that do not so qualify
(non-statutory stock options).  Any stock option plans would be in effect for up
to ten years from the earlier of adoption by the Board of  Directors or approval
by the stockholders.

         Under the OTS  conversion  regulations,  a stock  option  plan  adopted
within a year of the  conversion,  would  provide for a term of 10 years,  after
which no  awards  could be  made,  unless  earlier  terminated  by the  Board of
Directors  pursuant to the option  plan and the  options  would vest over a five
year period at 20% per year,  beginning  one year after the date of grant of the
option.  Options  would  expire no later than 10 years from the date granted and
would expire  earlier if the option  committee so  determines or in the event of
termination of employment.  Options would be granted based upon several factors,
including  seniority,  job duties and  responsibilities,  job  performance,  our
financial  performance  and a  comparison  of  awards  given  by  other  savings
institutions converting from mutual to stock form.

         Stock  Programs.  Following the  offering,  we also intend to establish
stock programs to provide our officers and outside  directors with a proprietary
interest in Steelton Bancorp. The stock programs are expected to provide for the
award of common stock,  subject to vesting  restrictions,  to eligible officers,
employees  and  directors.  Any plan adopted  within one year of the  conversion
would  require the approval of a majority of our  stockholders  and will also be
subject to various other regulatory limitations.

         We expect to  contribute  funds to stock  programs to  acquire,  in the
aggregate,  up to 4% of the shares of common stock sold in the offering.  Shares
used to fund the stock programs may be acquired through open market purchases or
from authorized but unissued shares. No determinations  have been made as to the
specific terms of stock programs.

         Restrictions on Stock Benefit Plans. OTS regulations provide that if we
implement stock option or management  and/or employee stock benefit plans within
one year from the date of  conversion,  the plans must comply with the following
restrictions:

o    for stock option plans, the total number of shares for which options may be
     granted may not exceed 10% of the shares issued in the conversion;
o    for restricted stock plans such as the MRP, the shares may not exceed 3% of
     the  shares  issued  in the  conversion  (4% for  institutions  with 10% or
     greater tangible capital);
o    the aggregate  amount of stock  purchased by the ESOP in the conversion may
     not  exceed  10%  (12% for  well-capitalized  institutions  utilizing  a 4%
     management recognition plan);
o    no individual  employee may receive more than 25% of the  available  awards
     under the option plan or a restricted stock plan;
o    directors who are not  employees may not receive more than 5%  individually
     or 30% in the aggregate of the awards under any plan;
o    all plans must be approved by a majority of the total votes  eligible to be
     cast at any duly called meeting of Steelton Bancorp's  stockholders held no
     earlier than six months following the conversion;
o    for stock option  plans,  the exercise  price must be at least equal to the
     market price of the stock at the time of grant;


                                       85
<PAGE>
o    for restricted stock plans, no stock issued in a mutual-to-stock conversion
     may by used to fund the plan; and
o    neither  stock option awards nor  restricted  stock awards may vest earlier
     than 20% as of one year after the date of stockholder  approval and 20% per
     year  thereafter,  and  vesting  may be  accelerated  only  in the  case of
     disability of death, or if not inconsistent with applicable OTS regulations
     in effect at the time, in the event of a change in control.

Transactions with Management and Others

         No directors, executive officers or their immediate family members were
engaged in transactions  with the  Association or any subsidiary  involving more
than  $60,000  (other than  through a loan)  during the year ended  December 31,
1998. Furthermore,  the Association had no "interlocking" relationships in which
(2) any  executive  officer is a member of the Board of  Directors or of another
entity, one of whose executive officers are a member of the Association's  Board
of Directors, or where (2) any executive officer is a member of the compensation
committee of another entity,  one of whose executive officers is a member of the
Association's Board of Directors.

         The  Association  has  followed  the  policy  of  offering  residential
mortgage  loans for the  financing  of personal  residences,  share  loans,  and
consumer  loans to its  officers,  directors  and  employees.  Share  loans  and
consumer  loans are made in the  ordinary  course of  business  and also made on
substantially  the  same  terms  and  conditions,  including  interest  rate and
collateral,  as those of  comparable  transactions  prevailing  at the time with
other persons, and do not include more than the normal risk of collectibility or
present other  unfavorable  features.  The Association  offers mortgage loans to
full-time  employees  for the purchase or refinance of a permanent  residence on
special  terms and  conditions  including  waiver of appraisal and credit report
fees and a one percent  reduction in service  charges and interest  rate. If the
employee is terminated,  or the residence is no longer  owner-occupied,  the one
percent  reduction  is  eliminated.  As of  December  31,  1998,  the  aggregate
principal balance of loans outstanding to all directors,  executive officers and
their immediate family members was approximately $302,000.



                                       86
<PAGE>



Proposed Stock Purchases by Management

         The following  table sets forth for each of the directors and executive
officers of the Association and for all of the directors and executive  officers
as a group  (including  in each  case  all  "associates"  of the  directors  and
executive officers) the number of shares of common stock which each director and
executive  officer  intends to purchase,  assuming the sale of 385,000 shares of
common  stock at $10.00 per share.  The table does not include  purchases by the
employee  stock  ownership  plan (8% of the common stock sold in the offering or
30,800  shares),  and does not take into account any stock  benefit  plans to be
adopted within one year following the  conversion.  See  "Management - Potential
Stock Benefit Plans."

<TABLE>
<CAPTION>

                                                                                     Percentage of
                                     Total Number              Total Dollar          385,000] Total
                                       of Shares              Amount of Shares       Shares Sold in
         Name                       to be Purchased           to be Purchased        the Offering(1)
- ------------------                  ---------------           ---------------        ------------
<S>                                    <C>                   <C>                  <C>
Marino Falcone                            5,000                     50,000                1.3%
Harold E. Stremmel                       10,000                    100,000                2.6
James F. Stone                           10,000                    100,000                2.6
Joseph A. Wiedeman                       10,000                    100,000                2.6
Victor J. Segina                         10,000                    100,000                2.6
Richard E. Farina                         2,500                     25,000                0.6
James S. Nelson                          10,000                    100,000                2.6
Other officers                           10,000                    100,000                2.6
                                         ------                    -------          ----------
Total                                    67,500                $   675,000               17.5%
                                         ======                 ==========          ==========

</TABLE>

- ----------------

(1)  In the event the stockholders of Steelton Bancorp approve the stock benefit
     plans as discussed  in this  prospectus  (stock  programs (4% of the common
     stock sold in the  offering)  and the stock option plans (10% of the common
     stock  sold in the  offering)),  and all of the  common  stock  is  awarded
     pursuant  to  the  stock  benefit  plans  and  all  options  are  exercised
     (increasing  the number of  outstanding  shares),  directors  and executive
     officers  would  own  121,400  or  31.5%  of the  shares  of  common  stock
     outstanding.  If fewer  than  385,000  shares  were  publicly  sold,  these
     percentage  ownership  estimates  would  increase.  See "- Potential  Stock
     Benefit Plans."

                                       87
<PAGE>

                                 THE CONVERSION


         The Board of Directors of Mechanics  Savings and Loan,  FSA has adopted
the plan authorizing the conversion and the offering, subject to the approval of
the OTS and of the members of the  Association  and the  satisfaction of certain
other  conditions.   OTS  approval  does  not  constitute  a  recommendation  or
endorsement of the plan by the OTS.

General

         On January 27, 1999,  the Board of  Directors of Mechanics  Savings and
Loan,  FSA  adopted  the  plan  of  conversion  and  stock  issuance  which  was
subsequently  amended,  pursuant to which the Association proposes to reorganize
from a federally  chartered mutual savings  institution to a federally chartered
stock savings institution. The Association will become a wholly owned subsidiary
of Steelton  Bancorp.  Concurrently  with the conversion,  Steelton Bancorp will
sell its common  stock in the  offering  to the  Association's  members  and, if
necessary,  the general public. The Board of Directors  unanimously  adopted the
Plan  after  consideration  of  the  advantages  and  the  disadvantages  of the
conversion  and offering.  After we receive all the required  approvals from the
government  agencies  that  regulate  us,  the  approval  of  the  plan  by  the
Association's  members and the satisfaction of all other conditions precedent to
the  conversion,  the  Association  will effect the conversion by exchanging its
federal  mutual  savings   institution  charter  for  a  federal  stock  savings
institution  charter and becoming a wholly owned subsidiary of Steelton Bancorp,
and having the depositors of the Association  receive  liquidation  interests in
the newly  formed  stock  savings  institution  as they have in the  Association
before the conversion.  See "- Description of the  Conversion." On the effective
date, Steelton Bancorp will commence business as Steelton Bancorp, a savings and
loan holding company,  and the Association  will commence  business as Mechanics
Savings Bank, a federally  chartered  stock savings bank. The conversion will be
accomplished  in  accordance  with the  procedures  set forth in the  plan,  the
requirements of applicable laws and regulations, and the policies of the OTS.

         For additional information concerning the offering, see "The Offering."

Purposes of the Conversion

         The Board of  Directors of  Mechanics  Savings and Loan has  determined
that the conversion is in the best interest of the  Association  and has several
business purposes for the conversion.

         The conversion will structure the Association in the stock form,  which
is used by commercial banks, most major business  corporations and an increasing
number of savings institutions.  Formation of the Association as a capital stock
savings institution  subsidiary of Steelton Bancorp will permit Steelton Bancorp
to issue stock,  which is a source of capital not  available  to mutual  savings
institutions.  The holding  company form of  organization is expected to provide
additional  flexibility  to  diversify  the  Association's  business  activities
through  existing or newly formed  subsidiaries,  or through  acquisitions of or
mergers with other financial institutions,  as well as other companies. Although
the  Association  has no  current  arrangements,  understandings  or  agreements
regarding any  opportunities,  Steelton  Bancorp will be in a position after the
conversion  and  offering,   subject  to  regulatory  limitations  and


                                       88
<PAGE>

Steelton  Bancorp's  financial  position,  to take advantage of any acquisition,
merger or diversification opportunities that may arise.

         Steelton  Bancorp is offering for sale its common stock in the offering
at an aggregate price based on an independent  appraisal.  The proceeds from the
sale of common stock of Steelton  Bancorp will provide the Association  with new
equity   capital,   which  will  support  future  deposit  growth  and  expanded
operations.  The  ability of  Steelton  Bancorp  to sell stock also will  enable
Steelton  Bancorp and the  Association  to  increase  capital in response to the
changing capital requirements of the OTS. While the Association  currently meets
or exceeds all regulatory capital requirements,  the sale of stock in connection
with the conversion,  coupled with the accumulation of earnings,  less dividends
or other  reductions in capital,  from year to year,  represents a means for the
orderly preservation and expansion of the Association's capital base, and allows
flexibility  to respond to sudden and  unanticipated  capital  needs.  After the
conversion and offering,  Steelton  Bancorp may repurchase  shares of its common
stock.  The  investment  of the net proceeds of the  offering  also will provide
additional income to enhance further the Association's future capital position.

         The ability of  Steelton  Bancorp to issue stock also will enable it in
the future to establish  stock  benefit  plans for  management  and employees of
Steelton  Bancorp and the Association,  including  incentive stock option plans,
stock award plans, and employee stock ownership plans.

         Steelton  Bancorp will also be able to borrow  funds,  on a secured and
unsecured basis, and to issue debt to the public or in a private placement.  The
proceeds  of  any  borrowings  or  debt  issuance  may  be  contributed  to  the
Association as core capital for regulatory  capital  purposes.  Steelton Bancorp
has not made a determination to borrow funds or issue debt at the present time.

Description of the Conversion

         After  receiving  all of the  required  approvals  from the  government
agencies that regulate us and the  ratification of the plan of conversion by the
Association's  members, the conversion will be completed.  After the conversion,
the legal existence of the Association  will not terminate,  the converted stock
bank  will  be a  continuation  of  the  Association  and  all  property  of the
Association,  including its right, title, and interest in and to all property of
any kind and nature,  interest and asset of every  conceivable  value or benefit
then  existing or  pertaining  to the  Association,  or which would inure to the
Association  immediately  by operation  of law and without the  necessity of any
conveyance or transfer and without any further act or deed,  will continue to be
owned by the Association.  The Association will possess, hold and enjoy the same
in its right and fully and to the same  extent as the same was  possessed,  held
and enjoyed by the Association.  The Association will continue to have,  succeed
to, and be responsible for all the rights,  liabilities,  and obligations of the
Association and will maintain its headquarters  operations at the  Association's
present location.

         The  foregoing  description  of  the  conversion  is  qualified  in its
entirety by reference to the plan and the charter and bylaws of the  Association
and Steelton Bancorp to be effective after the conversion.

                                       89
<PAGE>

Effects of the Conversion

         General.  The conversion will not have any effect on the  Association's
present  business of  accepting  deposits and  investing  its funds in loans and
other investments permitted by law. The conversion will not result in any change
in the existing  services  provided to depositors and borrowers,  or in existing
offices,  management,  and staff.  After the conversion,  the  Association  will
continue to be subject to regulation,  supervision,  and  examination by the OTS
and the FDIC.

         Deposits and Loans. Each holder of a deposit account in the Association
at the  time  of the  conversion  will  continue  as an  account  holder  in the
Association after the conversion, and the conversion will not affect the deposit
balance,  interest rate, or other terms. Each deposit account will be insured by
the FDIC to the same extent as before the  conversion.  Depositors will continue
to hold their existing certificates,  passbooks,  checkbooks, and other evidence
of their accounts. The conversion will not affect the loans of any borrower from
the  Association.  The  amount,  interest  rate,  maturity,  security  for,  and
obligations  under each loan will  remain  contractually  fixed as they  existed
prior to the conversion.  See "- Voting Rights" and "- Liquidation Rights" below
for a discussion of the effects of the conversion on the voting and  liquidation
rights of the depositors and borrowers of the Association.

         Voting Rights. As a federally chartered mutual savings institution, the
Association  has no authority to issue capital stock and thus, no  stockholders.
Control  of the  Association  in its  mutual  form is  vested  in the  Board  of
Directors of the  Association.  The Directors  are elected by the  Association's
members.  Holders of qualifying deposits in the Association and borrowers of the
Association with loans outstanding on February 1, 1993 which remain  outstanding
are members of the Association.  In the consideration of all questions requiring
action by members of the  Association,  each holder of a  qualifying  deposit is
permitted to cast one vote for each $100, or fraction thereof, of the withdrawal
value of the voting depositor's  account.  Voting borrowers are entitled to cast
one vote. No member may cast more than 1,000 votes.

         After  the  conversion,  all  voting  rights  will  be held  solely  by
stockholders.  A  stockholder  will be  entitled  to one vote for each  share of
common stock owned.

         Tax Effects.  We have  received an opinion  from our counsel,  Malizia,
Spidi,  Sloane & Fisch,  P.C. on the federal tax consequences of the conversion.
The opinion has been filed as an exhibit to the registration  statement of which
this prospectus is a part and covers those federal tax matters that are material
to the transaction. The opinion provides that:

          o    the  conversion  will qualify as a  reorganization  under Section
               368(a)(1)(F)  of the Code, and no gain or loss will be recognized
               by us by reason of the proposed conversion;
          o    no gain or loss  will be  recognized  by us upon the  receipt  of
               money from  Steelton  Bancorp for our stock,  and no gain or loss
               will be recognized by Steelton  Bancorp upon the receipt of money
               for the shares;
          o    no gain  or  loss  will be  recognized  by the  Eligible  Account
               Holders, Supplemental Eligible Account Holders, and Other Members
               upon the issuance to them of withdrawable  savings accounts in us
               in the stock  form in the same  dollar  amount  as their  savings
               accounts  in us in  the  mutual  form  plus  an  interest  in the
               liquidation account of us in the stock form in exchange for their
               savings accounts in us in the mutual form; and




                                       90
<PAGE>

          o    provided  that the amount to be paid for the shares  pursuant  to
               the subscription  rights is equal to the fair market value of the
               shares,  no gain or loss will be recognized  by Eligible  Account
               Holders, Supplemental Eligible Account Holders, and Other Members
               under the Plan upon the  distribution to them of  nontransferable
               subscription rights.

         We have  received  an opinion  from  FinPro  which  concludes  that the
subscription  rights will not have any economic value at the time the rights are
distributed or at the time the shares are purchased.  FinPro's  opinion is based
on the fact that the subscription rights:

          o    are given to the recipients without payment;
          o    may not be sold or transferred;
          o    are good only for a short time; and
          o    give the recipients  only the right to purchase shares at a price
               equal to the estimated fair market value,  which will be the same
               price at which  shares will be sold in the  community,  public or
               syndicated public offerings.

         If the  subscription  rights were determined to have an economic value,
receipt of the  subscription  rights would be taxable in an amount equal to that
value. The opinion of Malizia, Spidi, Sloane & Fisch, P.C. relies in part on the
FinPro opinion.

         We are also subject to  Pennsylvania  income taxes and have received an
opinion from Malizia,  Spidi,  Sloane & Fisch,  P.C. that the conversion will be
treated  for  Pennsylvania  state  tax  purposes  similar  to  the  conversion's
treatment for federal tax purposes.

         Unlike a private  letter  ruling from the IRS, the opinions of Malizia,
Spidi,  Sloane & Fisch,  P.C.  and  FinPro  have no binding  effect or  official
status,  and no assurance  can be given that the  conclusions  reached in any of
those  opinions  would be  sustained  by a court if  contested by the IRS or the
Pennsylvania tax authorities.  Eligible Account Holders,  Supplemental  Eligible
Account Holders,  and Other Members are encouraged to consult with their own tax
advisers as to the tax  consequences  in the event the  subscription  rights are
determined to have an economic value. If the subscription  rights are determined
to have an economic  value,  eligible  account  holders,  supplemental  eligible
account  holders,  and other members may be  determined  to have taxable  income
based upon that value.

         Liquidation  Account. In the unlikely event of our complete liquidation
in  our  present  mutual  form,  each  depositor  is  entitled  to  share  in  a
distribution  of our assets,  remaining after payment of claims of all creditors
(including  the  claims  of all  depositors  to the  withdrawal  value  of their
accounts).  Each  depositor's pro rata share of the remaining assets would be in
the same proportion as the value of his deposit  accounts was to the total value
of all deposit accounts in us at the time of liquidation.

         Upon a complete liquidation after the conversion,  each depositor would
have a claim, as a creditor,  of the same general  priority as the claims of all
other general  creditors of ours. Except as described below, a depositor's claim
would be solely in the amount of the balance in his deposit account plus accrued
interest.  A depositor  would not have an interest in the residual  value of our
assets above that amount, if any.

                                       91
<PAGE>


         The Plan  provides for the  establishment,  upon the  completion of the
conversion,  of a special  "liquidation  account"  for the  benefit of  Eligible
Account Holders and Supplemental Eligible Account Holders. Each Eligible Account
Holder and Supplemental Eligible Account Holder, if he continues to maintain his
deposit account with us, would be entitled on a complete liquidation of us after
conversion,  to an interest in the  liquidation  account prior to any payment to
stockholders. Each Eligible Account Holder would have an initial interest in the
liquidation  account for each deposit account held in us on the qualifying date,
December 31, 1997.  Each  Supplemental  Eligible  Account  Holder  would have a
similar interest as of the qualifying date, March 31,  1999. The interest as  to
each deposit  account would be in the same  proportion of the total  liquidation
account as the balance of the deposit account on the qualifying dates was to the
aggregate  balance in all the deposit  accounts of Eligible  Account Holders and
Supplemental  Eligible Account Holders on the qualifying dates.  However, if the
amount in the deposit  account on any annual  closing date of ours (December 31)
is less than the amount in the liquidation account on the respective  qualifying
dates,  then the interest in this special  liquidation  account would be reduced
from time to time by an amount proportionate to any reduction,  and the interest
would cease to exist if the deposit  account  were  closed.  The interest in the
special  liquidation account will never be increased despite any increase in the
related deposit account after the respective qualifying dates.

         No merger,  consolidation,  purchase of bulk assets with assumptions of
savings accounts and other  liabilities,  or similar  transactions  with another
insured  institution  in which we, in our converted  form, are not the surviving
institution,  shall be considered a complete liquidation. In these transactions,
the liquidation account shall be assumed by the surviving institution.

Accounting Consequences

         The  conversion  will  be  accounted  for  in  a  manner  similar  to a
pooling-of-interests  under  GAAP.  This  means that the  carrying  value of the
Association's  assets,  liabilities,  and  capital  will  be  unaffected  by the
conversion  and will be reflected in Steelton  Bancorp's  and the  Association's
consolidated financial statements based on their historical amounts.

Conditions to the Conversion

         Before  we can  complete  the  conversion,  Steelton  Bancorp  and  the
Association must receive all the required approvals from the government agencies
that regulate us, including various  approvals or  non-objections  from the OTS.
The  receipt  of  these  approvals  or  non-objections  from  the OTS  does  not
constitute a recommendation or endorsement of the plan or conversion by the OTS.
Consummation  of the conversion also is subject to ratification of the plan by a
majority of the total votes of  depositors at a special  meeting  called for the
purpose of approving  the plan.  The Board of Directors may decide to consummate
the conversion without forming a holding company.

Amendment or Termination of the Plan of Conversion

         If determined to be necessary or desirable by the Board of Directors of
the  Association,  the  plan  may  be  amended  by  a  two-thirds  vote  of  the
Association's  Board of Directors,  with the concurrence of the OTS, at any time
prior to or after  submission  of the plan to  members  of the  Association  for
ratification.  The plan may be  terminated  by the  Board  of  Directors  of the
Association  at any time prior to or after  ratification  by the  members,  by a
two-thirds vote with the concurrence of the OTS.


                                       92
<PAGE>


              RESTRICTIONS ON ACQUISITION OF STEELTON BANCORP, INC.

General

         The  following  discussion  is a summary of  statutory  and  regulatory
restrictions on the acquisition of our common stock. In addition,  the following
discussion summarizes provisions of our articles of incorporation and bylaws and
regulatory provisions that have an anti-takeover effect.

Change in Association Control Act

         Federal law provides that no person,  acting  directly or indirectly or
through or in concert with one or more other persons,  may acquire  control of a
savings  association unless the OTS has been given 60 days prior written notice.
Federal law provides  that no company may acquire  control of a savings and loan
holding company without the prior approval of the OTS. Any company that acquires
control becomes a "savings and loan holding  company"  subject to  registration,
examination and regulation by the OTS. Pursuant to federal regulations,  control
is  considered to have been  acquired  when an entity,  among other things,  has
acquired more than 25 percent of any class of voting stock of the institution or
the  ability to  control  the  election  of a majority  of the  directors  of an
institution.  Moreover,  control  is  presumed  to  have  occurred,  subject  to
rebuttal,  upon the  acquisition  of more than 10 percent of any class of voting
stock,  or of  more  than  25  percent  of any  class  of  stock,  of a  savings
institution,  where certain  enumerated  control factors are also present in the
acquisition.  The OTS may  prohibit an  acquisition  of control if: (1) it would
result in a monopoly or  substantially  lessen  competition;  (2) the  financial
condition of the acquiring  person might  jeopardize the financial  stability of
the institution; or (3) the competence, experience or integrity of the acquiring
person  indicates  that it would not be in the interest of the  depositors or of
the public to permit the  acquisition  of control by that person.  The foregoing
restrictions  do  not  apply  to  the  acquisition  of  stock  by  one  or  more
tax-qualified  employee stock benefit plans,  provided that the plan or plans do
not have  beneficial  ownership in the  aggregate of more than 25 percent of any
class of our equity security.

Steelton Bancorp's Articles of Incorporation and Bylaws

         General.  Our articles of incorporation and bylaws are available at our
administrative  office or by  writing  or  calling  us, 51 South  Front  Street,
Steelton, Pennsylvania 17113 (our telephone number is (717) 939-1966).

         Classified  Board of  Directors  and Related  Provisions.  Our Board of
Directors is divided  into four  classes  which are as nearly equal in number as
possible.  Directors serve for terms of four years. As a result, each year, only
one-fourth  of the  directors  are to be elected  and it would take at least two
years to elect a majority of our directors.  A director may be removed only by a
vote of the holders of a majority of the shares.

         Restrictions  on Voting of  Securities.  Our articles of  incorporation
provides  that any  shares  of  common  stock  beneficially  owned  directly  or
indirectly in excess of 10% by any person will not be counted as shares entitled
to vote, shall not be voted by any person or counted as voting shares,  and will
not be  counted as  outstanding  for  purposes  of  determining  a quorum or the
affirmative  vote necessary to approve any matter  submitted to the stockholders
for a vote.  The  purpose of this  provision  is to reduce the chance that large
stockholders could challenge our management.



                                       93
<PAGE>


         Prohibition  Against  Cumulative  Voting. Our articles of incorporation
prohibit  cumulative  voting by stockholders  in the election of directors.  The
absence of cumulative  voting means that the holders of a majority of the shares
voted may, if they so choose, elect all of the directors elected at the meeting,
thus  preventing a minority  stockholder  from obtaining  representation  on our
Board of Directors unless the minority stockholder is able to obtain the support
of a majority.

         Procedures  for  Certain   Business   Combinations.   Our  articles  of
incorporation  require  the  affirmative  vote of at least 80% of the  shares in
order for us to enter into any  merger,  consolidation,  sale,  liquidation,  or
dissolution  of  Steelton  Bancorp  with any  "interested  shareholder."  If the
proposed  transaction  has been approved in advance by 2/3 of the members of our
Board  of  Directors  who  were  directors  prior  to the  time  the  interested
shareholder became a interested shareholder,  the transaction would only require
the  affirmative  vote  of at  least  50% of  the  shareholders.  An  interested
shareholder is any person who, directly or indirectly,  has the right to vote or
to sell 20% or more of the outstanding  shares.  Affiliates and associates of an
interested  shareholder are also considered to be interested  shareholders.  Any
amendment to this provision requires the vote of at least 80% of the shares.

         In addition to the interested shareholder restrictions, our articles of
incorporation also require the affirmative vote of at least 80% of the shares in
order for us to enter into any  merger,  consolidation,  sale,  liquidation,  or
dissolution of Steelton  Bancorp,  unless the  transaction is approved by 2/3 of
our Board of Directors.

         Amendment to our Articles of  Incorporation  and Bylaws.  Amendments to
our articles of  incorporation  must be approved by our Board of  Directors  and
also by the holders of a majority of the shares. Approval by at least 80% of the
shares  is  required  to  amend  provisions  relating  to  restrictions  on  the
acquisition  and voting of more than 10% of the common stock;  number,  election
and  removal of  directors;  amendment  of bylaws;  call of special  stockholder
meetings;  director  liability;  certain  business  combinations;  and  power of
indemnification.

         Our bylaws may be amended by a majority  vote of our Board of Directors
or by the holders of at least 80% of the shares.

         Additional Anti-Takeover Provisions. The provisions described above are
not the only provisions of our articles of  incorporation  and bylaws which have
an anti-takeover  effect. For example,  our articles of incorporation  authorize
the issuance of up to two million shares of preferred stock,  which  conceivably
would  represent an additional  class of stock  required to approve any proposed
acquisition.  This preferred stock, none of which has been issued, together with
authorized   but  unissued   shares  of  the  common  stock  (our   articles  of
incorporation  authorize  the issuance of up to eight  million  shares of common
stock), also could represent  additional capital required to be purchased by the
acquiror.

        Furthermore, for a period of five years after the conversion, the stock
charter of the  Association  provides  that no person can directly or indirectly
offer to acquire or acquire the beneficial  ownership of more than 10 percent of
any class of securities of the Association.  In the event shares are acquired in
violation of this prohibition,  all shares  beneficially  owned by any person in
excess of 10% shall be  considered  "excess  shares" and shall not be counted as
shares  entitled  to vote and shall not be voted by any  person  or  counted  as
voting shares in connection with any matters submitted to the stockholders for a
vote.


                                       94
<PAGE>


         In addition to discouraging a takeover  attempt which a majority of our
stockholders  might  determine  to be in their  best  interest  or in which  our
stockholders  might  receive a premium over the current  market prices for their
shares,  the effect of these provisions may render the removal of our management
more difficult.

                          DESCRIPTION OF CAPITAL STOCK

         Steelton  Bancorp is  authorized  to issue  8,000,000  shares of common
stock, par value $0.10 per share and 2,000,000 shares of preferred stock, no par
value. We currently expect to issue between 327,250 and 442,750 shares of common
stock  in  the  conversion,  subject  to an  increase  to  509,163  shares.  See
"Capitalization."  Upon  payment of the  purchase  price  shares of common stock
issued in the offering will be fully paid and  non-assessable.  The common stock
will represent nonwithdrawable capital, will not be an account of insurable type
and will not be insured by the FDIC or any other  governmental  agency. See also
"Dividend Policy."

Voting Rights

         The holders of common stock will  possess  exclusive  voting  rights in
Steelton  Bancorp.  The holder of shares of common stock will be entitled to one
vote for each share held on all matters  subject to  stockholder  vote. See also
"The Conversion - Effects of the Conversion - Voting Rights"

Liquidation Rights

         In the event of any liquidation, dissolution, or winding-up of Steelton
Bancorp, the holders of the common stock generally would be entitled to receive,
after payment of all debts and  liabilities of Steelton  Bancorp  (including all
debts and  liabilities  of the  Association),  all  assets of  Steelton  Bancorp
available for distribution. See also "The Conversion - Effects of the Conversion
Liquidation Rights."

Preemptive Rights; Redemption

         Because  the  holders  of the common  stock do not have any  preemptive
rights with respect to any shares we may issue,  the Board of Directors may sell
shares of capital stock of Steelton  Bancorp  without first offering such shares
to existing  stockholders  of  Steelton  Bancorp.  The common  stock will not be
subject to any redemption provisions.

Preferred Stock

         We are  authorized to issue up to 2,000,000  shares of preferred  stock
and to fix and state voting powers, designations,  preferences, or other special
rights of preferred stock and the  qualifications,  limitations and restrictions
of those  shares as the Board of  Directors  may  determine  in its  discretion.
Preferred  stock  may  be  issued  in  distinctly   designated  series,  may  be
convertible  into  common  stock and may rank  prior to the  common  stock as to
dividends rights, liquidation preferences, or both, and may have full or limited
voting rights. The issuance of preferred stock could adversely affect the voting
and other rights of holders of common stock.


                                       95
<PAGE>

         The  authorized  but  unissued   shares  of  preferred  stock  and  the
authorized but unissued and unreserved  shares of common stock will be available
for issuance in future mergers or  acquisitions,  in future public  offerings or
private  placements.  Except as otherwise required to approve the transaction in
which the additional  authorized  shares of preferred stock would be issued,  no
stockholder  approval  generally  would be  required  for the  issuance of these
shares.

                             LEGAL AND TAX OPINIONS

         The  legality  of the  issuance of the common  stock being  offered and
certain  matters  relating to the conversion and federal and state taxation will
be passed upon for us by Malizia, Spidi, Sloane & Fisch, P.C., Washington,  D.C.
Certain legal matters will be passed upon for Capital Resources, Inc. by Steele,
Silcox & Browning, P.C.

                                     EXPERTS

         The consolidated  financial  statements of Mechanics  Savings and Loan,
FSA as of December 31, 1998 and 1997 and for each of the years in the three year
period ended December 31, 1998 have been included in this prospectus in reliance
upon  the  report  of  McKonly  &  Asbury,  LLP,  independent  certified  public
accountants,  appearing elsewhere in this prospectus,  and upon the authority of
said firm as experts in accounting and auditing.

         FinPro,  Inc. has  consented to the  publication  in this document of a
summary of its letter to  Mechanics  Savings  and Loan,  FSA  setting  forth its
opinion as to the  estimated pro forma market value of the common stock upon the
conversion  and  stock  offering  and its  opinion  setting  forth  the value of
subscription rights and to the use of its name and statements with respect to it
appearing in this document.

                            REGISTRATION REQUIREMENTS

         Our common stock will be  registered  pursuant to Section  12(g) of the
Securities  Exchange Act of 1934, as amended (the  "Exchange  Act").  We will be
subject to the information,  proxy solicitation,  insider trading  restrictions,
tender offer rules,  periodic  reporting and other requirements of the SEC under
the Exchange Act. We may not  deregister the common stock under the Exchange Act
for a period of at least three years following the conversion.

                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

         We are subject to the  informational  requirements  of the Exchange Act
and must file reports and other information with the SEC.

         We have filed with the SEC a registration  statement on Form SB-2 under
the Securities Act of 1933, as amended, with respect to the common stock offered
in this  document.  As permitted by the rules and  regulations  of the SEC, this
document  does not contain  all the  information  set forth in the  registration
statement.  This  information  can be  examined  without  charge  at the  public
reference facilities of the SEC located at 450 Fifth Street,  N.W.,  Washington,
D.C. 20549,  and copies of the  registration  materials can be obtained from the
SEC at prescribed rates. You may obtain information on

                                       96
<PAGE>

the operation of the Public  Reference Room by calling  1-800-SEC-0330.  The SEC
also maintains an internet address ("Web site") that contains reports, proxy and
information  statements and other information regarding  registrants,  including
Steelton Bancorp,  that file  electronically  with the SEC. The address for this
Web site is  "http://www.sec.gov."  The statements contained in this document as
to the  contents of any  contract or other  document  filed as an exhibit to the
Form  SB-2  are,  of  necessity,  brief  descriptions  and are  not  necessarily
complete;  each statement is qualified by reference to the complete  contract or
document.

         A copy of our articles of incorporation and bylaws, as well as those of
the Association,  are available  without charge from Mechanics Savings and Loan,
FSA. Copies of the plan of conversion are also available without charge.

         The  Association  has filed an application for conversion with the OTS.
This prospectus omits certain  information  contained in that application.  That
information can be examined without charge at the public reference facilities of
the OTS located at 1700 G Street, N.W., Washington, D.C. 20552.


                                       97

<PAGE>



                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                         Mechanics Savings and Loan, FSA

Independent Auditor's Report                                            F-1

Consolidated Statements of Financial Condition
     at December 31, 1998 and December 31, 1997                         F-2

Consolidated Statements of Income for each of
     the years in the two-year period ended
     December 31, 1998                                                  F-3

Consolidated Statements of Changes in Equity for
     each of the years in the two-year period
     ended December 31, 1998                                            F-4

Consolidated Statements of Cash Flows for each
     of the years in the two-year period ended
     December 31, 1998                                                  F-5

Notes to Consolidated Financial Statements                              F-7

Other  schedules  are omitted as they are not required or are not  applicable or
the required  information is shown in the consolidated  financial  statements or
related notes.

Financial  statements of Steelton  Bancorp,  Inc. have not been provided because
they have conducted no operations.

                                      98
<PAGE>


                        [McKONLY & ASBURY LLP LETTERHEAD]

                          INDEPENDENT AUDITOR'S REPORT



The Board of Directors
Mechanics Savings and Loan, FSA
Steelton, Pennsylvania



We have audited the accompanying  consolidated statements of financial condition
of  Mechanics  Savings and Loan FSA,  and  subsidiary  (the  Association)  as of
December 31, 1998 and 1997,  and the related  consolidated  statements of income
and changes in equity,  and cash flows for the years then ended. These financial
statements  are  the  responsibility  of  the  Association's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of Mechanics Savings
and Loan FSA, and  subsidiary as of December 31, 1998 and 1997,  and the results
of their  operations and their cash flows for the years then ended in conformity
with generally accepted accounting principles.



                                        /s/ McKonly & Asbury LLP



Harrisburg, Pennsylvania
February 5, 1999




                                       F-1


<PAGE>


                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                           DECEMBER 31, 1998 AND 1997



                                     ASSETS

                                                Note       1998        1997
                                                ----    ---------    -----------

Cash and cash equivalents
    Cash and amounts due from depository
     institutions                                  1   $   433,414   $   298,564
    Interest bearing deposits in other banks       1     1,954,178       490,088
Investment securities
    Securities available-for-sale               1, 2     4,004,294          --
    Securities held-to-maturity                 1, 2     5,200,205     2,370,739
Loans receivable, net                           1, 3    27,784,386    32,118,391
Accrued interest receivable                     1, 4       227,712       203,047
Federal Home Loan Bank stock, at cost             15       564,600       490,900
Office properties and equipment, net            1, 5     1,046,050     1,061,340
Rental property, net                            1, 6        68,678        72,812
Deferred income taxes                           1, 9        97,771        86,873
Other assets                                    --         129,986        39,640
                                                        ----------    ----------
Total assets                                           $41,511,274   $37,232,394
                                                        ==========    ==========



                             LIABILITIES AND EQUITY

Deposits                                        1, 7   $28,272,431   $23,467,695
Advances from Federal Home Loan Bank               8     9,257,408     9,816,528
Advances from borrowers for insurance and taxes    -       167,315       186,361
Accrued interest payable                                    72,227        84,893
Other liabilities                                           43,404        64,662
                                                        ----------    ----------
Total liabilities                                       37,812,785    33,620,139
                                                        ----------    ----------
Commitments and contingencies                   1, 3

Retained earnings (substantially restricted)             3,712,571     3,612,255
Accumulated other comprehensive income (loss)              (14,082)            -
                                                        ----------    ----------
Total equity                                             3,698,489     3,612,255
                                                        ----------    ----------
Total liabilities and equity                           $41,511,274   $37,232,394
                                                        ==========    ==========





                 See notes to consolidated financial statements.

                                       F-2

<PAGE>


                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

                        CONSOLIDATED STATEMENTS OF INCOME

                     YEARS ENDED DECEMBER 31, 1998 AND 1997

<TABLE>
                                               Note                 1998                  1997
                                            -----------    -------------------    ------------------
<S>                                              <C>             <C>                   <C>
                                                                                        ^
Interest income
     Loans                                           1             $2,536,713            $2,656,973
     Investment securities                        1, 2                259,160               110,581
     Other interest earning assets                                     83,818                63,423
                                                           -------------------    ------------------
Total interest income                                               2,879,691             2,830,977
                                                           -------------------    ------------------
Interest expense
     Deposits                                        7              1,213,091             1,154,062
     Advances from Federal Home Loan Bank            8                580,763               620,860
                                                           -------------------    ------------------
Total interest expense                                              1,793,854             1,774,922
                                                           -------------------    ------------------
Net interest income                                                 1,085,837             1,056,055

Provision for loan losses                          1,3                 50,000                12,000
                                                           -------------------    ------------------
Net interest income after provision
 for loan losses                                                    1,035,837             1,044,055
                                                           -------------------    ------------------
Other income
     Fees and service charges                                          85,909                52,398
     Dividends on FHLB stock                                           35,343                33,909
     Other                                                             54,208                35,036
                                                           -------------------    ------------------
Total other income                                                    175,460               121,343
                                                           -------------------    ------------------
Other expense
     Salaries and employee benefits                                   592,612               477,848
     Occupancy expense of premises                                     92,560                60,038
     Equipment                                                        180,526               135,960
     Advertising                                                       40,859                66,214
     Other                                                            185,066               183,886
                                                           -------------------    ------------------
Total other expense                                                 1,091,623               923,946
                                                           -------------------    ------------------
Income before income taxes                                            119,674               241,452

Income taxes                                      1, 9                 19,358                78,704
                                                           -------------------    ------------------
Net income                                                           $100,316              $162,748
                                                           ===================    ==================

</TABLE>




                 See notes to consolidated financial statements.

                                       F-3

<PAGE>


                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

                  CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

                     YEARS ENDED DECEMBER 31, 1998 AND 1997

<TABLE>

                                               Retained    Accumulated
                                               Earnings       Other
                                            Substantially Comprehensive
                                             Restricted     Income (loss)   Total Equity
                                           -------------- --------------- ---------------
<S>                                          <C>           <C>              <C>
Balance - January 1, 1997,
  as restated                               $ 3,449,507           $  -       $  3,449,507

Comprehensive income
     Net income, as restated                    162,748              -            162,748
                                           -------------   ------------     -------------

Balance - December 31, 1997,
  as restated                                 3,612,255              -          3,612,255

Comprehensive income
     Net income                                 100,316              -            100,316
     Other comprehensive income (loss),
      net of tax
        Unrealized losses on
        securities available for sale,
        net of deferred income tax
         benefit of $7,254                            -       (14,082)            (14,082)
                                           -------------   ------------     -------------
         Total comprehensive income             100,316       (14,082)             86,234
                                           -------------   ------------     -------------

Balance - December 31, 1998                 $ 3,712,571       (14,082)         $3,698,489
                                           =============   ============     =============


</TABLE>


                 See notes to consolidated financial statements.

                                       F-4


<PAGE>


                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                     YEARS ENDED DECEMBER 31, 1998 AND 1997



<TABLE>

                                                                     1998         1997
                                                                  ---------     ---------

Cash flows from operating activities
<S>                                                            <C>            <C>
         Net income                                             $   100,316    $   162,748
         Adjustments to reconcile net income to net
          cash provided by operating activities
                  Depreciation                                       98,129         78,494
                  Gain on sale of foreclosed real estate               --              716
                  Amortization of deferred loan fees                (75,735)       (35,571)
                  Amortization of premiums on loans purchased         8,030          3,941
                  Accretion of investment security discounts
                   net of premium amortization                       19,110           (500)
                  Provision for loan losses                          50,000         12,000
                  Deferred income taxes                              (3,644)        (8,118)
                  (Increase) decrease in
                           Accrued interest receivable              (24,665)       (43,161)
                           Other assets                             (90,346)        83,381
                  Increase (decrease) in
                           Accrued interest payable                 (12,666)       (38,948)
                           Other liabilities                        (21,258)        48,589
                                                                 ----------      ---------
                           Net cash provided by operating
                                  activities                         47,271        263,571
                                                                 ----------      ---------
Cash flows from investing activities
         Investment securities available-for-sale
                  Proceeds from sales and maturities of
                   mortgaged-backed securities                       29,998           --
                  Purchase of mortgage-backed securities         (3,956,056)          --
                  Purchase of other securities                      (99,740)          --
         Investment securities held-to-maturity
                  Proceeds from maturities and repayments
                           Mortgage-backed securities             1,513,064        311,446
                           Other                                    510,000      1,115,000
                  Purchase of mortgage-backed securities         (3,325,633)      (769,954)
                  Purchase of other securities                   (1,545,839)      (447,624)
         Net (increase) decrease in loans                         4,351,710       (431,798)
         Purchase of office properties and equipment                (78,705)      (673,994)
         Proceeds from sale of foreclosed real estate                  --           26,266
         Improvements to rental properties                             --           (3,743)
         Purchase of Federal Home Loan Bank stock                   (73,700)      (196,600)
         Proceeds from sale of Federal Home Loan Bank stock            --          223,400
                                                                 ----------      ---------
                            Net cash used in
                               investing activities              (2,674,901)      (847,601)
                                                                 ----------      ---------
</TABLE>

                                   (continued)

                                       F-5


<PAGE>


                        MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

                 CONSOLIDATED STATEMENTS OF CASH FLOWS (Cont'd)

                     YEARS ENDED DECEMBER 31, 1998 AND 1997

<TABLE>

                                                                1998           1997
                                                          ------------- ---------------

<S>                                                         <C>           <C>
Cash flows from financing activities
     Net increase (decrease) in
        Deposits                                             $4,804,736        $559,358
        Advances from borrowers for insurance and taxes         (19,046)         (8,148)
     Advances from Federal Home Loan Bank                             -       6,550,000
     Repayment of Federal Home Loan Bank advances             (559,120)     (6,586,443)
                                                          -------------  --------------
              Net cash provided by
               financing activities                           4,226,570         514,767
                                                          -------------  --------------
Net increase (decrease) in cash
 and cash equivalents                                         1,598,940        (69,263)

Cash and cash equivalents - beginning                           788,652         857,915
                                                          -------------  --------------

Cash and cash equivalents - ending                           $2,387,592        $788,652
                                                          =============  ==============

Supplemental disclosures
     Cash paid during the year for interest                  $1,806,520      $1,813,870
                                                          =============  ==============

     Cash paid during the year for taxes                       $ 88,992        $ 36,948
                                                          =============  ==============

     Second mortgage received on sale
      of foreclosed property                                        $ -         $ 9,770
                                                          =============  ==============

     Loans transferred to foreclosed real
      estate during the year                                        $ -        $ 12,332
                                                          =============  ==============

     Deferred income tax benefit on recorded
      unrealized losses on securities available-
      for-sale                                                  $ 7,254             $ -
                                                          ============== ==============

     Recorded unrealized loss on securities
      available-for-sale                                       $ 21,336             $ -
                                                          ============== ==============

</TABLE>


                                   (continued)

                                       F-6


<PAGE>


                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        Nature of Operations

        The  Association  provides a variety of financial  services to customers
        through  its  two   offices  in  Dauphin   County,   Pennsylvania.   The
        Association's    primary   deposit   products   are   non-interest   and
        interest-bearing checking accounts, savings accounts and certificates of
        deposit.  Its primary  lending  products are  single-family  residential
        loans.

        The Association's wholly-owned subsidiary,  Baldwin Service Corporation,
        invests  in rental  properties.  In excess  of 99% of  consolidated  net
        assets relate to the Association. The Association reports its activities
        as one operating segment.

        Basis of Consolidation

        The consolidated  financial statements include the accounts of Mechanics
        Savings and Loan, FSA and its wholly-owned  subsidiary,  Baldwin Service
        Corporation.  All material  inter-company balances and transactions have
        been eliminated in consolidation.

        Use of Estimates

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

        Material  estimates  that are  particularly  susceptible  to significant
        change relate to the  determination of the allowance for losses on loans
        and  the  valuation  of  real  estate   acquired  in   connection   with
        foreclosures. In connection with the determination of the allowances for
        losses  on  loans  and  foreclosed  real  estate,   management   obtains
        independent appraisals for significant properties.

        A majority of the Association's loan portfolio consists of single-family
        residential  loans  in the area of  Dauphin  County,  Pennsylvania.  The
        regional  economy is currently  stable and consists of various  types of
        industry,  services,  and government  employment.  Real estate prices in
        this market are also stable;  however, the ultimate  collectibility of a
        substantial  portion of the Association's loan portfolio are susceptible
        to change in local market conditions.




                                   (continued)

                                       F-7
<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


1.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd)

        Use of Estimates (Cont'd)

        While management uses available information to recognize losses on loans
        and foreclosed  real estate,  future  additions to the allowances may be
        necessary  based on changes in local economic  conditions.  In addition,
        regulatory  agencies,  as an integral part of their examination process,
        periodically review the Association's allowances for losses on loans and
        foreclosed real estate.

        Such agencies may require the Association to recognize  additions to the
        allowances based on their judgments about information  available to them
        at the time of  their  examination.  Because  of  these  factors,  it is
        reasonably  possible  that  the  allowances  for  losses  on  loans  and
        foreclosed real estate may change materially in the near term.  However,
        the  amount  of  the  change  that  is  reasonably  possible  cannot  be
        estimated.

        Investment Securities

        The   Association's   investments   in  securities   are  classified  as
        available-for-sale   and  held-to-maturity  and  are  accounted  for  as
        follows:


     o    Securities Held-to-Maturity Government,  Federal agency, and corporate
          debt securities that management has the positive intent and ability to
          hold to maturity are reported at cost,  adjusted for  amortization  of
          premiums and  accretion of discounts  that are  recognized in interest
          income using methods approximating the interest method over the period
          to  maturity.   Mortgage-backed   securities  represent  participating
          interests in pools of long-term  first mortgage  loans  originated and
          serviced by issuers of the securities.  Mortgage-backed securities are
          carried  at  unpaid  principal  balances,   adjusted  for  unamortized
          premiums and unearned discounts.  Premiums and discounts are amortized
          using  methods  approximating  the interest  method over the remaining
          period to contractual maturity, adjusted for anticipated prepayments.

     o    Securities Available-for-sale Available-for-sale securities consist of
          investment  securities not classified as held-to-maturity  securities.
          Unrealized holding gains and losses, net of tax, on available-for-sale
          securities are included in other comprehensive income.  Realized gains
          and losses on  available-for-sale  securities  are  included  in other
          income   (expense)   and,   when   applicable,   are   reported  as  a
          reclassification  adjustment,  net  of  tax,  in  other  comprehensive
          income. Gains and losses on the sale of available-for-sale  securities
          are  determined  using  the  specific   identification   method.   The
          amortization of premiums and the accretion of discounts are recognized
          in  interest  income  using the  interest  method  over the  period of
          maturity. (continued)

                                       F-8


<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd)

     Loans and Allowance for Loan Losses

     Loans are stated at unpaid principal balances,  less the allowance for loan
     losses and net deferred loan fees and costs.

     Loan origination and commitment fees, as well as certain direct origination
     costs,   are  deferred  and  amortized  as  a  yield  adjustment  over  the
     contractual lives of the related loans using the interest method.

     Interest  income  generally is not  recognized on specific  impaired  loans
     unless the likelihood of further loss is remote. Interest payments received
     on such loans are applied as a  reduction  of the loan  principal  balance.
     Interest income on other impaired loans is recognized only to the extent of
     interest payments received.

     An allowance for loan losses is maintained at a level  considered  adequate
     to absorb loan losses.  Management of the  Association,  in determining the
     allowance  for  loan  losses,  considers  the  risks  inherent  in its loan
     portfolio  and  changes in the  nature  and volume of its loan  activities,
     along  with  general  economic  and  real  estate  market  conditions.  The
     Association  utilizes a two tier approach:  (1)  identification of impaired
     loans and the  establishment of specific loss allowances on such loans; and
     (2)  establishment  of general loss allowances on the remainder of its loan
     portfolio.  The Association maintains a loan review system which allows for
     a periodic  review of its loan  portfolio and the early  identification  of
     potential impaired loans. Such system takes into consideration, among other
     things, delinquency status, size of loans, type and estimated fair value of
     collateral  and financial  condition of the  borrowers.  Specific loan loss
     allowances are established for identified  losses based on a review of such
     information.  General loan loss  allowances  are based on a combination  of
     factors  including,  but not  limited  to,  actual  loan  loss  experience,
     composition  of  the  loan  portfolio,   current  economic  conditions  and
     management's  judgement.   Allowances  for  impaired  loans  are  generally
     determined  based on  collateral  values or the present  value of estimated
     cash flows.  The  allowance is  increased  by a provision  for loan losses,
     which is charged to expense, and reduced by charge-offs, net of recoveries.

     Office Properties and Equipment

     Office  properties  and  equipment  are  comprised  of land,  at cost,  and
     buildings,  building  improvements  and furnishings and equipment,  at cost
     less  accumulated  depreciation.  Depreciation  charges are computed on the
     straight-line  and declining  balance methods over the following  estimated
     useful lives:

     Buildings and improvement                        10 to 40 years
     Furnishings and equipment                         5 to 10 years


                                   (continued)

                                       F-9


<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


1.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd)

        Office Properties and Equipment (Cont'd)

          Significant  renewals and  betterments are charged to the premises and
          equipment  account.  Maintenance and repairs are charged to operations
          in the period incurred.

        Pension Plan

          The  Association  has  a  pension  plan  covering   substantially  all
          employees.  The plan is a fully insured  defined benefit plan provided
          through a contract  with a life  insurance  company  that is currently
          funded by the Association through annual premiums.

        Income Taxes

          Income  taxes are  provided  for the tax  effects of the  transactions
          reported in the financial  statements  and consist of taxes  currently
          due plus  deferred  taxes.  The  deferred  tax assets and  liabilities
          represent  the future tax return  consequences  of those  differences,
          which  will  either be  taxable  or  deductible  when the  assets  and
          liabilities  are  recovered  or  settled.   Deferred  tax  assets  and
          liabilities are reflected at income tax rates applicable to the period
          in which the  deferred  tax assets or  liabilities  are expected to be
          realized  or  settled.  As changes  in tax laws or rates are  enacted,
          deferred tax assets and liabilities are adjusted through the provision
          for income taxes.

        Comprehensive Income

          In 1998, the  Association  adopted  Statement of Financial  Accounting
          Standards (SFAS) No. 130, Reporting Comprehensive Income. SFAS No. 130
          establishes  reporting  requirements of  comprehensive  income and its
          components.  Comprehensive  income for the Association  consist of net
          income and unrealized  losses on available for sale  securities and is
          presented  in the  consolidated  statement  of changes in equity.  The
          adoption  of SFAS No.  130 had no impact on total  equity.  Prior year
          financial statements have been reclassified to conform to the SFAS No.
          130 requirements.

        Statements of Cash Flows

          The  Association  considers  all cash and amounts due from  depository
          institutions and  interest-bearing  deposits in other banks to be cash
          equivalents for purposes of the statements of cash flows.






                                   (continued)

                                      F-10


<PAGE>


                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


1.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd)

        Reclassifications

          Certain  amounts in 1997 have been  reclassified  to conform  with the
          1998 presentation.


2.      INVESTMENT SECURITIES

          The  amortized  cost and  estimated  fair values of the  Association's
          investments in securities at December 31, 1998 and 1997 are summarized
          as follows:

<TABLE>

                                                      December 31, 1998
                                -----------------------------------------------------------------
                                                       Gross           Gross
                                     Amortized      Unrealized      Unrealized
                                       Cost           Gains           Losses      Fair Value
                                ---------------  -------------  ---------------  ----------------
<S>                              <C>                <C>            <C>             <C>
Securities available-
 for-sale
      U.S. Government and
        federal agencies            $  200,000         $   360        $       -       $  200,360
      State and local
        governments                     99,745               -           (1,245)          98,500
      Mortgaged-backed
        securities
        FNMA                         1,501,363               -           (6,299)       1,495,064
        GNMA                         1,239,376           3,964                -        1,243,340
        Other                          985,146               -          (18,116)         967,030
                                ---------------  -------------   --------------   ---------------
                                    $4,025,630         $ 4,324        $ (25,660)      $4,004,294
                                ===============  ==============  ===============  ===============

                                                      December 31, 1998
                                -----------------------------------------------------------------
                                                       Gross           Gross
                                     Amortized      Unrealized      Unrealized
                                       Cost           Gains           Losses      Fair Value
                                ---------------  -------------  ---------------  ----------------
Securities held-
 to-maturity
      U.S. Government and
        federal agencies            $  500,000         $     -        $ (17,835)      $  482,165
      State and local
        governments                  1,295,177          13,202                -        1,308,379
      Mortgaged-backed
       securities
        FHLMC                          487,737             323                -          488,060
        FNMA                         2,511,591          64,839                -        2,576,430
        GNMA                           384,624               -             (362)         384,262
        Other                           21,076               -             (199)          20,877
                                ---------------  --------------  --------------- ----------------
                                    $5,200,205         $78,364        $ (18,396)      $5,260,173
                                ===============  ==============  =============== ================
</TABLE>


                                  (continued)
                                      F-11


<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


2.      INVESTMENT SECURITIES (Cont'd)

The  Association  did not have securities  classified as  available-for-sale  at
December 31, 1997.
<TABLE>

                                                           December 31, 1997
                               ----------------------------------------------------------------------
                                                     Gross              Gross
                                    Amortized      Unrealized         Unrealized
                                      Cost           Gains             Losses        Fair Value
                               ---------------  ----------------  ----------------- -----------------
<S>                           <C>                   <C>             <C>             <C>
Securities held-
 to-maturity
      U.S. Government and
         federal agencies          $496,799              $  -         $ (21,323)         $ 475,476
          State and local
              governments           460,000             4,991                  -           464,991
         Mortgaged-backed
               securities
                    FHLMC           517,404             4,384                  -           521,788
                     FNMA           866,286            19,872                  -           886,158
                    Other            30,250                 -               (80)            30,170
                           -----------------  ----------------  ----------------- -----------------
                                $ 2,370,739          $ 29,247          $(21,403)       $ 2,378,583
                           =================  ================  ================= =================
</TABLE>

Mortgage-backed  securities  held-to-maturity  included  collateralized mortgage
obligations  with  amortized  costs and fair values of $300,134  and $304,002 at
December 31, 1998 and $587,051 and $591,868 at December 31, 1997.

The following is a summary of maturities of  available-for-sale  and  securities
held-to-maturity at December 31, 1998:

<TABLE>

                                         Available-for-sale                    Held-to-maturity
                                  ---------------------------------  -------------------------------------
                                    Amortized                           Amortized
                                        Cost         Fair Value             Cost               Fair Value
                                  ---------------  ----------------  -----------------  ------------------
<S>                                 <C>               <C>               <C>                 <C>
       Amounts maturing in:
           One year or less           $        -        $        -         $        -         $         -
             After one year
             through five years           99,745            98,500            533,893             520,794

           After five years
               through ten
                      years              200,000           200,360            414,498             419,080

            After ten years            3,725,885         3,705,434          4,251,814           4,320,299
                                  ---------------  ----------------  -----------------  ------------------
                                      $4,025,630        $4,004,294         $5,200,205         $ 5,260,173
                                  ===============  ================  =================  ==================


</TABLE>

                                   (continued)

                                      F-12




<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


2.      INVESTMENT SECURITIES (Cont'd)

        The  amortized  cost and fair value of  mortgage-backed  securities  are
        presented  by  contractual  maturity in the  preceding  table.  Expected
        maturities will differ from contractual maturities because borrowers may
        have the right to call or prepay obligations  without call or prepayment
        penalties.

 3.     LOANS RECEIVABLE - NET

          Loans  receivable - net at December 31, 1998 and 1997  consists of the
          following:


                                                  1998              1997
                                               ----------       ----------

         Real estate
            1 - 4 family                      $23,537,782      $28,309,779
            Non-residential                       765,331          837,824
         Consumer loans
            Home equity and second mortgage     3,233,871        2,968,903
            Share loans                           276,873          362,711
            Other                                 289,183          137,589
         Commercial loans                          78,799                -
                                                ----------       ----------
                                               28,181,839       32,616,806

         Loans in process                         (51,175)        (138,400)
         Net deferred loan origination fees      (180,078)        (233,436)
         Allowance for loan losses               (166,200)        (126,579)
                                                ----------       ----------
                                               $27,784,386     $32,118,391
                                                ==========      ==========


          An analysis of the  allowance for loan losses at December 31, 1998 and
          1997 is as follows:


                                                 1998             1997
                                           ---------------  ---------------
            Balance,  beginning of year         $ 126,579        $ 119,199
            Provision for loan losses              50,000           12,000
            Charge-offs                           (10,379)          (4,620)
                                           ---------------  ---------------
                   Balance, end of year         $ 166,200        $ 126,579
                                           ===============  ===============


                                   (continued)

                                      F-13

<PAGE>



                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


 3.     LOANS RECEIVABLE - NET (Cont'd)

        Nonaccrual  loans totaled $322,000 and $543,000 at December 31, 1998 and
        1997.  Nonaccrual  loans are  those on which  income  under the  accrual
        method has been discontinued with subsequent  interest payments credited
        to interest income and when received or, if the ultimate  collectibility
        of principal is in doubt, applied as principal reductions. The impact of
        nonaccrual loans was to reduce interest income by $7,048 and $10,016 for
        the years ended December 31, 1998 and 1997.

        The Association has entered into lending  transactions,  in the ordinary
        course  of  business,  with  executive  officers  and  directors  of the
        Association  and  to  their  associates  on  the  same  terms  as  those
        prevailing for comparable  transactions with other borrowers.  A summary
        of activity related to such loans is as follows:




                                             1998              1997
                                          ---------          ---------
          Balance, beginning of year     $  201,805         $  213,161
          Loans                             228,703             22,000
          Repayments                       (128,124)           (33,356)
                                          ---------          ---------
          Balance, end of year           $  302,384         $  201,805
                                          =========          =========


4.      ACCRUED INTEREST RECEIVABLE

          Accrued interest  receivable consists of the following at December 31,
          1998 and 1997:

                                            1998         1997
                                       ---------    ---------

Loans                                  $ 175,930    $ 204,993
Investments                               68,110       20,600
                                       ---------    ---------
                                         244,040      225,593

Allowance for uncollectible interest     (16,328)     (22,546)
                                       ---------    ---------
                                       $ 227,712    $ 203,047
                                       =========    =========


                                   (continued)

                                      F-14



<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


5.      OFFICE PROPERTIES AND EQUIPMENT

          A summary of office  properties and equipment at December 31, 1998 and
          1997 follows:




         Description                         1998            1997
  --------------------------          ------------     ------------
  Land                                   $ 193,930        $ 193,930
  Buildings and improvements               820,635          759,283
  Furnishings and equipment                587,960          570,607
                                      ------------     ------------
                                         1,602,525        1,523,820
  Accumulated depreciation               (556,475)        (462,480)
                                      ------------     ------------
                                        $1,046,050      $ 1,061,340
                                      ============     ============



6.      RENTAL PROPERTY

        A summary of rental property at December 31, 1998 and 1997 follows:




                                        1998                         1997
                                  ------------------    ------------------
     Land                                   $ 9,800               $ 9,800
     Building and improvements               98,387                98,387
                                  ------------------    ------------------
                                            108,187               108,187
     Accumulated depreciation               (39,509)              (35,375)
                                  ------------------    ------------------
                                           $ 68,678              $ 72,812
                                  ==================    ==================




                                   (continued)

                                      F-15


<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


7.      DEPOSITS

        Deposits at December 31, 1998 and 1997 consisted of the following:




                                    1998                        1997
                          -------------------------   -------------------------
                                           Percent                    Percent
                                             of                         of
                                            Total                      Total
                               Amount      Deposits         Amount    Deposits
                         ------------   -----------   ------------  -----------

 Commercial checking      $ 1,096,334         3.88%      $ 552,759        2.36%
  accounts
 NOW accounts               1,193,744         4.22%        766,379        3.27%
 Savings accounts           3,959,892        14.01%      3,312,062       14.11%
 Money Market               1,606,027         5.68%      1,159,218        4.94%
 Certificates of deposit
      1 -  3 months           272,726         0.96%         16,140        0.07%
      4 -  6 months         1,325,018         4.69%        899,152        3.83%
      7 - 12 months         5,194,567        18.37%      3,396,575       14.47%
     13 - 36 months         9,660,262        34.17%     10,909,867       46.49%
     37 + months            3,963,861        14.02%      2,455,543       10.46%
                          ------------  ------------  ------------- ------------
                          $28,272,431       100.00%    $23,467,695      100.00%
                          ============  ============  ============= ===========

The aggregate  amount of certificates of deposit with a minimum  denomination of
$100,000  was  $1,933,731  at December 31, 1998 and  $2,211,301  at December 31,
1997.  Deposits in excess of $100,000 are not insured by the Savings Association
Insurance Fund.

        Maturities  of  certificates  of deposit  at  December  31,  1998 are as
follows:

               1999                               $11,772,014
               2000                                 3,988,623
               2001                                 1,179,655
               2002                                   434,555
               2003 and thereafter                  3,041,587
                                                  -----------
                                                  $20,416,434
                                                   ==========


                                   (continued)

                                      F-16
<PAGE>


                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


7.      DEPOSITS (Cont'd)

        Interest expense on deposits consists of:

                                           1998           1997
                              ------------------    ------------------

NOW accounts                           $ 15,931              $ 12,747
Money market                           $ 33,754              $ 29,469
Savings accounts                         97,335                83,738
Certificates of Deposit               1,066,071             1,028,108
                              ------------------    ------------------

                                     $1,213,091            $1,154,062
                              ==================    ==================



 8.     ADVANCES FROM FEDERAL HOME LOAN BANK

          Advances in the amount of  $9,257,408  in 1998 and  $9,816,528 in 1997
          are due in each of the next five years and thereafter as follows:





                                       Weighted                     Weighted
                                        Average                      Average
                        December 31, Interest rate   December 31,  Interest rate
                             1998         1998             1997         1997
                       ------------ -------------   ------------  -------------
Maturity
   Within one year       $3,000,000      5.48%         $3,412,000       5.90%
   Within two years       2,007,408      5.95%          3,000,000       5.47%
   Within three years             -         -           2,404,528       6.12%
   Within four years      1,000,000      6.08%                  -          -
   Five years and
        thereafter        3,250,000      5.18%          1,000,000       6.08%
                          ---------                     ---------
                         $9,257,408                    $9,816,528
                          =========                     =========



        The Association's  investment  securities issued by the U.S.  Government
        and  federal  agencies,   mortgage-backed  securities  and  real  estate
        mortgage  loans   receivable  with  carrying  values  of   approximately
        $32,000,000  at December  31, 1998 are  pledged as  collateral  for FHLB
        advances.



                                  (continued)

                                      F-17

<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


9.      INCOME TAXES

        The Association  and subsidiary  file a consolidated  federal income tax
        return.  The  consolidated  provision for income taxes for 1998 and 1997
        consists of the following:  The difference between the statutory federal
        income tax rate and the effective income tax rates are as follows:


                                              1998               1997
                                      -------------   ----------------

        Taxes currently payable
           Federal                        $ 14,160           $ 72,890
           State                             8,842             16,272
        Deferred taxes (benefit)            (3,644)           (10,458)
                                      -------------   ----------------
        Total income tax expense          $ 19,358           $ 78,704
                                      =============   ================
        Effective income tax rate            16.18%             32.60%
                                      =============   ================


          The difference  between the statutory  federal income tax rate and the
          effective income tax rates are as follows:

                                                      1998                 1997
                                              -------------   ------------------

        Pre-tax income                           $ 119,674            $ 241,452

        Expected tax provision at 34% rate          40,689               82,094
        Tax-exempt interest income                 (15,292)              (9,403)
        Reserve for loan losses                     13,640              (6,178)
        State income tax, net of
          federal income tax benefit                 5,346               10,250

        Reserve for uncollected interest            (2,114)               5,735
        Deferred loan fees                         (18,141)             (10,023)
        Other                                       (4,770)               6,229
                                              -------------   ------------------
        Actual income tax expense                 $ 19,358             $ 78,704
                                              =============   ==================




                                   (continued)

                                      F-18


<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


9.      INCOME TAXES (Cont'd)

        The components of deferred tax assets (liabilities) at December 31, 1998
and 1997 are as follows:





                                                    1998            1997
                                                  ---------       ---------

Deferred loan fees                                $ 61,227        $ 79,368
Unrealized depreciation on securities
   available-for-sale                                7,254               -
Allowance for uncollected interest                   5,552           7,666

Allowance for loan losses                           54,514          40,874
Recapture of excess loan loss allowance            (30,776)        (41,035)
                                                   -------         -------
Net deferred tax asset                            $ 97,771        $ 86,873
                                                   =======         =======


        The  Association  is permitted a special bad debt  deduction for federal
        income tax purposes which is limited  generally to an amount  calculated
        under the  experience  method as defined in Section 585 of the  Internal
        Revenue Code. With the passage of the Small Business Jobs Protection Act
        of  1996,  thrift  institutions  are no  longer  permitted  to  use  the
        percentage of taxable income method of computing  additions to their bad
        debt  reserves as provided for in Code  Section  593. In  addition,  the
        excess of the  thrift's  bad debt  reserves  over  those  permitted,  as
        defined  under  the  provisions  of the  new  Act,  are  required  to be
        recaptured  into income for federal  income tax  purposes  beginning  in
        calendar  years after 1995 over a six year period.  Excess  reserves are
        those reserves in excess of the base year reserves  generally defined as
        the balance of reserves as of December 31, 1987. In accordance with SFAS
        109,  "Accounting for Income Taxes",  a deferred  liability has not been
        established  for the tax bad debt base year reserve of the  Association.
        Therefore,  retained  earnings  at December  31, 1998 and 1997  includes
        approximately  $703,000  representing such bad debt deductions for which
        no deferred taxes have been  provided.  Reserves  totaling  $181,035 are
        being  recaptured  into federal  taxable  income ratably over a six year
        period that began in 1996.

          No valuation  allowance is  considered  necessary at December 31, 1998
          and 1997.




                                   (continued)

                                      F-19

<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


10.     REGULATORY MATTERS

        The Association is subject to various  regulatory  capital  requirements
        administered  by its  primary  federal  regulator,  the Office of Thrift
        Supervision  (OTS).  Failure  to meet  the  minimum  regulatory  capital
        requirements can initiate  certain  mandatory,  and possible  additional
        discretionary  actions by regulators,  that if undertaken,  could have a
        direct material effect on the Association and the consolidated financial
        statements.  Under the regulatory  capital  adequacy  guidelines and the
        regulatory  framework for prompt corrective action, the Association must
        meet specific capital guidelines involving  quantitative measures of the
        Association's assets,  liabilities,  and certain off-balance-sheet items
        as calculated under regulatory accounting  practices.  The Association's
        capital  amounts  and  classification  are also  subject to  qualitative
        judgements by the regulators  about  components,  risk  weightings,  and
        other factors.

        Quantitative  measures  established  by  regulation  to  ensure  capital
        adequacy  require the Association to maintain  minimum amounts of ratios
        of  Total  and  Tier  1  capital  (as  defined  in the  regulations)  to
        risk-weighted  assets  (as  defined),  and Tier 1 capital  to assets (as
        defined).

        The following tables present a  reconciliation  of capital per generally
        accepted  accounting   principles  (GAAP)  and  regulatory  capital  and
        information  as  to  the  Association's  capital  levels  at  the  dates
        presented (in thousands):


                                                December       December
                                                31, 1998       31, 1997
                                                --------       --------
GAAP equity                                   $    3,698    $    3,612

Add: Unrealized losses on AFS securities
                   net of income taxes                14           -
                                                --------       --------
Tangible and core capital                          3,712         3,612

Add: General valuation allowance                     166           126
                                                --------       --------
Total regulatory capital                      $    3,878    $    3,738
                                                ========       ========


                                   (continued)

                                      F-20


<PAGE>


                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


10.     REGULATORY MATTERS (Cont'd)

<TABLE>
                                                               December 31, 1998
                            --------------------------------------------------------------------------------------
                                                                                                 To Be Well
                                                                                                 Capitalized Under
                                                                Minimum                          Prompt Corrective
                                      Actual              Capital Requirements                   Action Provisions
                            -----------------------  -------------------------  -----------------------------------
                                  Amount    Ratio        Amount         Ratio           Amount          Ratio
                            ------------- ---------  ------------ -------------  ------------------  -------------
                               (Thousands)            (Thousands)                     (Thousands)
<S>                             <C>       <C>         <C>             <C>               <C>             <C>
Total capital (to risk-
 weighted assets)                $ 3,878   19.23%      $ 1,613         8.00%             $ 2,017         10.00%

Tier 1 capital (to risk-
 weighted assets)                  3,712   18.41%            -             -               1,210          6.00%

Core (Tier 1) capital (to
 adjusted total assets)            3,712    8.93%        1,622         4.00%               2,078          5.00%

Tangible equity (to
 adjusted total assets)            3,712    8.93%          623         1.50%                   -              -


                                                               December 31, 1997
                            ------------------------------------------------------------------------------------
                                                                                              To Be Well
                                                                                              Capitalized Under
                                                       Minimum                                Prompt Corrective
                                  Actual               Capital Requirements                   Action Provisions
                            ----------------------  -------------------------  ---------------------------------
                                  Amount    Ratio       Amount         Ratio            Amount          Ratio
                            ------------- --------  ----------- -------------  ------------------  -------------
                                (Thousands)           (Thousands)                     (Thousands)
Total capital (to risk-          $ 3,738   18.13%      $ 1,650         8.00%             $ 2,062         10.00%
 weighted assets)

Tier 1 capital (to risk-           3,612   17.52%            -             -             $ 1,237          6.00%
 weighted assets)

Core (Tier 1) capital (to
 adjusted total assets)            3,612    9.72%        1,487         4.00%               1,859          5.00%

Tangible equity (to
 adjusted total assets)            3,612    9.72%          558         1.50%                   -              -

</TABLE>


                                   (continued)

                                      F-21

<PAGE>


                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


10.     REGULATORY MATTERS (Cont'd)

        As of November 30, 1998, the most recent  notification from the OTS, the
        Association  was  categorized  as  adequately   capitalized   under  the
        regulatory   framework  for  prompt  corrective  action.  There  are  no
        conditions  existing or events which have  occurred  since  notification
        that management believes have changed the institution's category.


11.      PENSION PLAN

         The Association has a qualified, noncontributory, fully insured defined
         benefit pension plan which covers  substantially  all of the employees.
         The benefits are primarily based on years of service and earnings.  The
         plan is fully insured through a contract with a life insurance  company
         and, as such,  the  benefits  of the plan are covered by the  insurance
         contract.   As  a  result,   disclosure  of  the  accumulated   benefit
         obligations,  plan assets and the components of annual pension  expense
         required  by  Statement  of  Financial  Accounting  Standards  No.  87,
         "Employers' Accounting for Pensions" is not applicable.

         The  Association  makes  annual  premium  payments  for plan years that
         coincide with the  Association's  fiscal year. The  Association  has no
         obligation  for benefits  covered by the plan other than the payment of
         premiums  due  to  the  insurance  company.   Pension  expense  of  the
         Association,  net of  experienced-rated  dividends  for the years ended
         December 31, 1998 and 1997 follows:


                                                      1998               1997
                                            ---------------    ---------------
Premium for plan year ended December 31,          $ 67,096           $ 52,199
Experienced-rated dividends                        (15,712)           (14,449)
                                            ---------------    ---------------
                                                  $ 51,384           $ 37,750
                                            ===============    ===============


12.     RETIREMENT SAVINGS PLAN

        The  Association is a participant in the Financial  Institutions  Thrift
        Plan.   The  plan  covers   substantially   all   employees  and  is  in
        participation  with other  institutions.  The plan is a qualified 401(k)
        salary deduction plan that permits  participants to contribute up to 15%
        of their  salary to the plan.  Additionally,  the  Association  provides
        matching  contributions  up to 6% of the participant  salaries.  For the
        years ended December 31, 1998 and 1997, the Association's  contributions
        totaled $15,814 and $13,715.



                                   (continued)

                                      F-22

<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


13.     COMMITMENTS AND CONTINGENCIES

        In  the  normal  course  of  business,   the   Association  has  various
        outstanding   commitments  and  contingent   liabilities  that  are  not
        reflected in the accompanying  consolidated  financial  statements.  The
        financial commitments of the Association are as follows:

        The  Association  has  outstanding  commitments  to  originate  loans as
follows:




                                                 December 31,
                                        ----------------------------
                                           1998               1997
                                        ---------------  -----------
First mortgage loans (fixed rate)        $ 274,600         $208,800
                                        ===============  ===========

          The  range of  interest  rates  on  fixed  rate  first  mortgage  loan
          commitments was 6.5% to 8.0% at December 31, 1998.


14.     FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

        The   Association   is   a   party   to   financial   instruments   with
        off-balance-sheet  risk in the  normal  course of  business  to meet the
        financial needs of its customers. These financial instruments consist of
        commitments  to extend credit.  These  instruments  involve,  to varying
        degrees,  elements of credit risk in excess of the amount  recognized in
        the statement of financial position. The contract or notional amounts of
        those instruments  reflect the extent of involvement the Association has
        in particular classes of financial instruments.

        The   Association's   exposure   to   credit   loss  in  the   event  of
        non-performance  by the  other  party to the  financial  instrument  for
        commitments to extend credit is represented by the contractual  notional
        amount  of those  instruments.  The  Association  uses  the same  credit
        policies  in  making   commitments  as  it  does  for   on-balance-sheet
        instruments.

        Commitments  to extend  credit are  agreements  to lend to a customer as
        long as  there  is no  violation  of any  condition  established  in the
        contract.  Commitments  generally have fixed  expiration  dates or other
        termination   clauses.   The   Association   evaluates  each  customer's
        credit-worthiness  on a  case-by-case  basis.  The amount of  collateral
        obtained  upon  extension  of  credit  is based on  management's  credit
        evaluation of the counter party.


                                   (continued)

                                      F-23
<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


15.     FAIR VALUES OF FINANCIAL INSTRUMENTS

        Statement of Financial Accounting Standards No. 107,  "Disclosures about
        Fair Value of Financial  Instruments"  requires disclosure of fair value
        information  about financial  instruments,  whether or not recognized in
        the  statement of  financial  condition.  In cases where  quoted  market
        prices  are not  available,  fair  values are based on  estimates  using
        present  value or  other  valuation  techniques.  Those  techniques  are
        significantly  affected by the assumptions used,  including the discount
        rate and  estimates of future cash flows.  In that  regard,  the derived
        fair  value  estimates   cannot  be   substantiated   by  comparison  to
        independent  markets  and,  in many  cases,  could  not be  realized  in
        immediate  settlement  of the  instruments.  Statement  No. 107 excludes
        certain financial instruments and all non-financial instruments from its
        disclosure requirements.  Accordingly,  the aggregate fair value amounts
        presented do not represent the underlying value of the Association.

        The following  methods and  assumptions  were used by the Association in
        estimating its fair value disclosures for financial instruments:

               Cash and cash  equivalents - The carrying amounts reported in the
               statement of financial  condition  for cash and cash  equivalents
               approximate fair value.

               Investment securities (including mortgage-backed securities) Fair
               values  for  investment  securities  are based on  quoted  market
               prices,  where  available.   If  quoted  market  prices  are  not
               available,  fair  values  are  based on quoted  market  prices of
               comparable instruments.

               Loans - The fair values for loans are estimated using  discounted
               cash flow  analysis,  based on  interest  rates  currently  being
               offered  for loans with  similar  terms to  borrowers  of similar
               credit  quality.  Loan fair  value  estimates  include  judgments
               regarding    future    expected   loss    experience   and   risk
               characteristics.   The  carrying   amount  of  accrued   interest
               receivable approximates its fair value.

               Federal  Home Loan Bank Stock - No ready  market  exists for this
               stock and it has no quoted market value.  However,  redemption of
               this stock has historically been at par value.  Accordingly,  the
               carrying  amount is deemed to be a  reasonable  estimate  of fair
               value.


                                   (continued)

                                      F-24

<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


15.     FAIR VALUES OF FINANCIAL INSTRUMENTS  (Cont'd)

               Deposits - The fair values  disclosed for demand deposits are, by
               definition,  equal  to  the  amount  payable  on  demand  at  the
               reporting date (that is, their carrying amounts). The fair values
               for certificates of deposit are estimated using a discounted cash
               flow  calculation  that applies  interest rates  currently  being
               offered on certificates  to a schedule of aggregated  contractual
               maturities on such time deposits.  The carrying amount of accrued
               interest payable approximates fair value.

               Advances - The carrying amounts of advances from the Federal Home
               Loan Bank are  estimated  using  discounted  cash flow  analysis,
               based on interest  rates  currently  being offered for loans with
               similar terms.

               Commitments  to  extend  credit - The fair  value of these  items
               approximate their contractual amounts.

     The  carrying  amounts  and  estimated  fair  values  of the  Association's
     financial instruments at December 31, 1998 and 1997 are as follows:


<TABLE>
                                             1998                               1997
                                  ------------------------------  ----------------------------------
                                     Carrying                            Carrying
                                       Amount        Fair Value            Amount        Fair Value
                                  ------------  ----------------  ----------------  ----------------
<S>                             <C>               <C>               <C>               <C>
    Financial assets
       Cash                          $433,414          $433,414          $298,564          $298,564
       Interest-bearing
        deposits                    1,954,178         1,954,178           490,008           490,008
       Investments
         Available-for-sale         4,004,294         4,004,294                 -                 -
         Held-to-maturity           5,200,205         5,260,173         2,370,739         2,378,583
       Loans receivable - net      27,784,386        28,324,393        32,118,391        32,772,000
       Federal Home Loan
         Bank stock                   564,600           564,600           490,900           490,900

    Financial liabilities
       Deposits                    28,272,431        28,492,224        23,467,695        23,506,660
       Advances from Federal
        Home Loan Bank              9,257,408         9,258,408         9,816,528         9,775,530
    Off-balance sheet select
       financial liabilities
         Commitments to
           originate loans            274,600           274,600           208,800           208,800
         Unused lines of credit       201,000           201,000           115,000           115,000



</TABLE>

                                   (continued)

                                      F-25

<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


15.     FAIR VALUES OF FINANCIAL INSTRUMENTS (Cont'd)

        The  carrying  amounts  in  the  preceding  table  are  included  in the
        Consolidated  Statement  of  Financial  Condition  under the  applicable
        captions.

        Fair  value  estimates  are made at a  specific  point in time  based on
        relevant  market   information  and  information   about  the  financial
        instrument.  These estimates do not reflect any premium or discount that
        could result from offering for sale at one time the entire holdings of a
        particular  financial  instrument.   Because  no  market  exists  for  a
        significant portion of the financial  instruments,  fair value estimates
        are  based on  judgments  regarding  future  expected  loss  experience,
        current economic  conditions,  risk characteristics of various financial
        instruments,  and other  factors.  These  estimates  are  subjective  in
        nature,  involve  uncertainties and matters of judgment and,  therefore,
        cannot be  determined  with  precision.  Changes  in  assumptions  could
        significantly affect the estimates.

        Finally, reasonable comparability between financial institutions may not
        be likely due to the wide range of permitted  valuation  techniques  and
        numerous  estimates  which  must be made  given  the  absence  of active
        secondary  markets for many of the financial  instruments.  This lack of
        uniform   valuation   methodologies   introduces  a  greater  degree  of
        subjectivity to these estimated fair values.


16.     YEAR 2000 ISSUE

        The  Association  has  assessed and  continues  to assess the  potential
        impact that the year 2000 issue has on its  operations.  Procedures  and
        processes   completed  to  date  include  upgrades  or  replacements  of
        non-compliant  systems,  testing  of year 2000  compliant  systems,  and
        development of contingency plans for each system deemed mission critical
        to the Association.  Costs of system upgrades or replacements  have been
        expensed or capitalized appropriately, as incurred. Anticipated costs to
        upgrade or replace the Association's software or systems related to year
        2000  compliance is not expected to exceed $50,000 in 1999.  Although it
        is not possible to quantify the effects year 2000 compliance issues will
        have on customers or  suppliers,  the  Association  does not  anticipate
        related material  adverse effects on its financial  condition or results
        of operations.



                                   (continued)

                                      F-26

<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


17.  PLAN OF CONVERSION

     On January 27, 1999, the Board of Directors of the Association,  subject to
     regulatory approval,  ratified a Plan of Conversion (the "plan") to convert
     from a  federally  chartered  mutual  savings  institution  to a  federally
     chartered stock savings  institution.  The Association will become a wholly
     owned  subsidiary  of a  concurrently  formed  holding  company.  The  plan
     provides that the holding company will offer  nontransferable  subscription
     rights to purchase common stock of the holding company.  The rights will be
     offered first to eligible  account  holders,  the employee stock  ownership
     plan,  which  will  be  formed   concurrently   with  the   reorganization,
     supplemental  eligible  account  holders  and  other  members.  Any  shares
     remaining may then be offered to the general public.

     The Plan provides for the establishment, upon completion of the conversion,
     of a special "liquidation  account" in an amount equal to the Association's
     net worth as of the latest  practicable date prior to the conversion.  This
     account is for the benefit of  eligible  account  holders and  supplemental
     eligible  account  holders in the event of liquidation of the  Association.
     The interest as to each deposit  account will be in the same  proportion of
     the total liquidation  account as the balance of the deposit account on the
     qualifying  dates was to the aggregate  balance of all deposit  accounts of
     eligible account holders and supplemental account holders on the qualifying
     dates. The liquidation account will be reduced in a proportionate amount if
     the amount in any deposit  account on any annual  closing date is less than
     it was on the respective qualifying dates. The liquidation account will not
     be increased despite any increase in a deposit account after the respective
     qualifying dates.


     The  regulations  of the OTS prohibit  the  Association  from  declaring or
     paying a cash dividend if the effect thereof would cause the  Association's
     regulatory  capital to be reduced below either the amount  required for the
     liquidation  account  or the  federal  regulatory  capital  requirement  in
     section 567.2 of the Rules and Regulations of the OTS.

     Costs associated with the conversion will be deferred and deducted from the
     proceeds of the stock  offering.  If, for any reason,  the  offering is not
     successful,  the  deferred  costs  will be  charged  to  operations.  As of
     December 31, 1998 there were $5,000 of costs associated with the conversion
     that have been deferred and presented as other assets.

                                   (continued)

                                      F-27

<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)

18.     PREVIOUSLY ISSUED FINANCIAL STATEMENTS

       The Association's  financial statements as of December 31, 1997 have been
       restated  to reflect  the  deferred  tax  effects  of  certain  temporary
       differences between book and tax reserves.  The effect of the restatement
       is as follows:


                                          As Previously
                                             Reported              As
                                                                Restated
                                          ---------------    ---------------
Statement of financial condition
     Deferred tax assets                        $ 40,005            $86,873
     Retained earnings                         3,565,387          3,612,255



       Additionally, the consolidated statement of changes in equity reflects an
       increase in the Association's  retained earnings of $40,657 as of January
       1, 1997.

19.     IMPACT OF NEW ACCOUNTING STANDARDS

        In June 1997,  the Financial  Accounting  Standards  Board (FASB) issued
        Statement of Financial Accounting Standards (SFAS) No 131,  "Disclosures
        about Segments of an Enterprise and Related Information"  (Statement No.
        131), which changes the way public companies  report  information  about
        segments  of their  businesses  and  requires  them to  report  selected
        segment  information in their quarterly  reports issued to stockholders.
        Among other  things,  Statement  No. 131  requires  public  companies to
        report (1) certain  financial and  descriptive  information  about their
        reportable   operating   segments   (as   defined),   and  (2)   certain
        enterprise-wide  financial  information  about  products  and  services,
        geographic  areas and major customers.  The required  segment  financial
        disclosures  include a  measure  of  profit  or loss,  certain  specific
        revenue  and  expense  items,  and total  assets.  Statement  No. 131 is
        effective  for reporting by public  companies in fiscal years  beginning
        after  December  15,  1997 and,  accordingly,  would be  adopted  by the
        Association upon completion of its conversion.  Statement No. 131 is not
        expected to have a  significant  impact on the  Association's  financial
        reporting.

        In February 1998, the FASB issued SFAS No. 132, "Employers'  Disclosures
        about  Pensions  and  Other  Postretirement   Benefits."  The  statement
        addresses disclosures only. The disclosure  requirements of SFAS No. 132
        are effective  for fiscal years  beginning  after  December 15, 1997 and
        have had no impact  on the  financial  condition  or  operations  of the
        Association.

                                  (continued)

                                      F-28
<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


19.      IMPACT OF NEW ACCOUNTING STANDARDS (Cont'd)

        In June 1998,  FASB  issued  SFAS No. 133,  "Accounting  for  Derivative
        Instruments Hedging Activities". SFAS No. 133 establishes accounting and
        reporting   standards  for  derivative   instruments   and  for  hedging
        activities. It requires an entity to recognize all derivatives as either
        assets or liabilities in the statement of financial position and measure
        those instruments at fair value. In addition, certain provisions of this
        statement will permit, at the date of initial adoption of the statement,
        the  transfer  of  any   held-to-maturity   security   into  either  the
        available-for-sale   or  trading   category  and  the  transfer  of  any
        available-for-sale  security into the trading  category.  Transfers from
        the held-to-maturity  portfolio at the date of initial adoption will not
        call into question the entity's  intent to hold other debt securities to
        maturity in the future.  SFAS No. 133 is effective  for fiscal  quarters
        beginning  after June 15,  1999 and is not  expected  to have a material
        impact on the Association. The Association does not intend to adopt SFAS
        No. 133 earlier than required.

        In  October  1998,  the  FASB  issued  SFAS  No.  134,  "Accounting  for
        Mortgaged-Backed   Securities   Retained  after  the  Securitization  of
        Mortgage Loans Held for Sale by a Mortgage Banking Enterprise." SFAS No.
        134 amends  FASB  Statement  No.  65,"Accounting  for  Certain  Mortgage
        Banking  Activities" as previously  amended by FASB  Statements No. 115,
        "Accounting  for Certain  Investment in Debt and Equity  Securities" and
        FASB No. 125,  "Accounting  for  Transfers  and  Servicing  of Financial
        Assets and  Extinguishments  of  Liabilities"  to require that after the
        securitization  of mortgage  loans held for sale,  an entity  engaged in
        mortgage  banking  activities  classify  the  resulting  mortgage-backed
        securities or other retained  interests  based on its ability and intent
        to sell or hold those investments.  SFAS No. 134 conforms the subsequent
        accounting for securities  retained after the securitization of mortgage
        loans by a mortgage  banking  enterprise with the subsequent  accounting
        for  securities  retained  after the  securitization  of other  types of
        assets by a non-mortgage banking enterprise. This statement is effective
        for the first fiscal  quarter  beginning  after December 15, 1998 and is
        not expected to have a material impact on the Association.


                                      F-29

<PAGE>




                      [THIS PAGE INTENTIONALLY LEFT BLANK]




<PAGE>
<TABLE>
<CAPTION>
<S>                                                                              <C>
================================================================================  ==================================================

         You should rely only on the information  contained in this document. We
have not authorized  anyone to provide you with  information  that is different.
This document does not  constitute an offer to sell, or the  solicitation  of an
offer  to  buy,  any of the  securities  offered  hereby  to any  person  in any            Up to 442,750  Shares
jurisdiction in which the offer or solicitation  would be unlawful.  The affairs
of Mechanics  Savings and Loan, FSA or Steelton  Bancorp,  Inc. may change after
the date of this  prospectus.  Delivery of this document and the sales of shares
made hereunder does not mean otherwise.

                              TABLE OF CONTENTS
                                                                            Page
                                                                            ----
Summary........................................................................3
Risk Factors...................................................................7
The Offering..................................................................12
Mechanics Savings and Loan, FSA...............................................25
Steelton Bancorp, Inc.........................................................25
Use of Proceeds...............................................................26
Dividend Policy...............................................................27               Steelton Bancorp, Inc.
Market for the Stock..........................................................28    Holding Company for Mechanics Savings Bank
Capitalization................................................................29
Pro Forma Data................................................................30
Historical and Pro Forma Capital Compliance...................................34
Recent Developments...........................................................35               ------------------------
Selected Financial and Other Data.............................................40
Management's Discussion and Analysis of                                                             PROSPECTUS
 Financial Condition and Results of Operations................................43
Business of Steelton Bancorp, Inc.............................................54               ------------------------
Business of Mechanics Savings and Loan, FSA...................................55
Regulation....................................................................74
Taxation......................................................................78
Management....................................................................80
The Conversion................................................................88
Restrictions on Acquisition of Steelton Bancorp, Inc..........................93               Capital Resources, Inc.
Description of Capital Stock..................................................95
Legal and Tax Opinions........................................................96
Experts.......................................................................96
Registration Requirements.....................................................96
Where You Can Find Additional Information.....................................96                    May 14, 1999
Index to Consolidated Financial Statements....................................98

Until  the  later  of  August 22, 1999  or  90  days  after  commencement of the
offering, all dealers effecting transactions in these securities, whether or not          THESE SECURITIES ARE NOT DEPOSITS OR
participating in this offering, may be required to deliver a prospectus. This is               SAVINGS ACCOUNTS AND ARE NOT
in addition to the dealers'  obligation  to deliver a prospectus  when acting as             FEDERALLY INSURED OR GUARANTEED.
underwriters and with respect to their unsold allotments or subscriptions.

================================================================================  ==================================================
</TABLE>

<PAGE>

[To be used in connection with the Syndicated Community Offering only]

PROSPECTUS SUPPLEMENT FOR SYNDICATED COMMUNITY OFFERING
                                                          Steelton Bancorp, Inc.
                           (Proposed Holding Company for Mechanics Savings Bank)
                                                           51 South Front Street
                                                    Steelton, Pennsylvania 17113
                                                                  (717) 939-1966
- --------------------------------------------------------------------------------
         Steelton  Bancorp,  Inc. is offering  for sale up to 442,750  shares of
common stock at $10.00 per share in Mechanics Savings and Loan, FSA's conversion
from a federal mutual savings association to a federal stock savings bank, to be
known as Mechanics  Savings  Bank.  Mechanics  Savings Bank will become a wholly
owned subsidiary of Steelton Bancorp,  Inc.  Steelton Bancorp,  Inc. has already
received  subscriptions for the remaining  __________ shares of the aggregate of
up to __________  shares to be sold in connection with the  conversion.  We will
not sell any stock unless we receive  additional  subscriptions for at least the
minimum number of shares in the offering.  We will place all funds  submitted to
Steelton  Bancorp,  Inc.  to  purchase  shares of stock in a deposit  account at
Mechanics Savings Bank until we issue the shares or the funds are returned.

         No public market for the common stock currently  exists.  We expect the
common stock to be quoted on the OTC Bulletin Board.
- --------------------------------------------------------------------------------
                              TERMS OF THE OFFERING

      This  offering  will  expire no later than  _________,  Eastern  time,  on
__________, 1999, unless extended.

o        Price Per Share                                                 $10.00
o        Number of Shares                                                ______
         Minimum/Maximum
o        Underwriting Commission and Other Expenses                      ______
         Minimum/Maximum
o        Net Proceeds to Steelton Bancorp, Inc.                          ______
         in the Offering
         Minimum/Maximum
o        Net Proceeds per Share to Steelton Bancorp, Inc.                ______
         in the Offering
         Minimum/Maximum

Please refer to "Risk Factors" beginning on page 7 of the attached prospectus.

These  securities are not deposits or accounts and are not insured or guaranteed
by the Federal Deposit Insurance Corporation or any other governmental agency.

Neither the Securities and Exchange  Commission,  the Federal Deposit  Insurance
Corporation,  the Office of Thrift  Supervision,  nor any other federal or state
securities  regulator has approved or disapproved these securities or determined
if this prospectus is accurate or complete.  Any representations to the contrary
is a criminal offense.

                             Capital Resources, Inc.
             The date of this Prospectus Supplement is May 14, 1999



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission