STEELTON BANCORP INC
SB-2/A, 1999-04-22
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: AUSA ENDEAVOR TARGET ACCOUNT, N-3, 1999-04-22
Next: REDBACK NETWORKS INC, S-1/A, 1999-04-22





<PAGE>
As filed with the Securities and Exchange Commission on April 22, 1999
                                                      Registration No.333-74279 
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                              -------------------
                          PRE-EFFECTIVE AMENDMENT NO. 1
                                    FORM SB-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                              -------------------

                             Steelton Bancorp, Inc.
          (Exact name of Small Business Issuer as specified in charter)
       Pennsylvania                       6035                   25-1830745   
- ---------------------------------   -----------------        -------------------
(State or other jurisdiction        (Primary SIC No.)         (I.R.S. Employer
of incorporation or organization)                            Identification No.)

          51 South Front Street, Steelton, Pennsylvania  17113
                                 (717) 939-1966
- --------------------------------------------------------------------------------
          (Address and telephone number of principal executive offices
                        and principal place of business)

          Mr. Harold E. Stremmel, President and Chief Executive Officer
                             Steelton Bancorp, Inc.
               51 South Front Street, Steelton, Pennsylvania 17113
                                 (717) 939-1966
            ---------------------------------------------------------
            (Name, address and telephone number of agent for service)

                  Please send copies of all communications to:
                             Samuel J. Malizia, Esq.
                            Gregory A. Gehlmann, Esq.
                            Tiffany A. Henricks, Esq.
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:

   As soon as practicable after this registration statement becomes effective.

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration  statement number of the earlier registration statement for the
same offering. [ ]

         If delivery of the prospectus is expected to be made pursuant to Rule 
434, please check the following box. [  ]
<TABLE>
<CAPTION>
                                   CALCULATION OF REGISTRATION FEE
- ---------------------------------------------------------------------------------------------------
Title of Each                 Shares       Proposed Maximum   Proposed Maximum        Amount of
Class of Securities            to be        Offering Price       Aggregate          Registration
To Be Registered            Registered         Per Unit       Offering Price(1)          Fee
- ---------------------------------------------------------------------------------------------------
<S>                          <C>               <C>              <C>                     <C>      
Common Stock,
$.10 Par Value                575,288           $10.00           $5,752,880              $1,599.30
Interests of participants                                                           
in the 401(k) Plan             25,841(2)        $10.00             $258,410               --(3)
- ---------------------------------------------------------------------------------------------------
</TABLE>
(1)  Estimated solely for purposes of calculating the registration fee.
(2)  These shares are included in the 575,288 shares being registered.
(3)  The $258,410 of  participations  to be registered are based upon the assets
     of the 401(k) Plan.  Pursuant to Rule 457(h)(2) under the Securities Act of
     1933,  no  additional  fee is required  with  respect to the  interests  of
     participants of the 401(k) Plan.

     The registrant  hereby amends this  registration  statement on such date or
     dates as may be necessary to delay its effective  date until the registrant
     shall  file  a  further  amendment  which  specifically  states  that  this
     registration statement shall thereafter become effective in accordance with
     Section  8(a)  of the  Securities  Act of 1933 or  until  the  registration
     statement  shall become  effective on such date as the  Commission,  acting
     pursuant to said Section 8(a), may determine.

<PAGE>
   

                                  Interests in
                          Mechanics Savings & Loan, FSA
                     Employee Savings & Profit Sharing Plan
                                       and
                          Offering of 25,841 Shares of
                    Common Stock, $0.10 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 _______________, 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 __ 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 ______________, 1999.



    
<PAGE>
   
<TABLE>
<CAPTION>
                                TABLE OF CONTENTS
<S>                                                                        <C>
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 Steelton Bancorp Common 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............................................ 6
         Withdrawals and Distributions From the Plan........................ 7
         Administration  of the Plan........................................ 8
         Reports to Plan Participants....................................... 8
         Amendment and Termination.......................................... 9
         Merger, Consolidation, or Transfer................................. 9
         Federal Income Tax  Consequences................................... 9
         Restrictions on Resale.............................................10
         SEC Reporting and Short-Swing Liability............................10
         Additional Information.............................................10

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

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

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

</TABLE>

    
<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
$_____. The plan administrator has informed each participant of the value of his
or her  account  in the plan as of March 8, 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 form. 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  ______________,  1999. If you want to invest in the Employer  Stock
Fund, you must return the attached form to _______ of Mechanics  Savings by noon
on __________________, 1999.

                                       1

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

                                       2
    
<PAGE>
   
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).  Mechanics Savings intends for the plan, in operation, to comply
with the requirements under Section 401(a) and Section 401(k). 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
ERISA, except the funding requirements  contained in Part 3 of Title I of ERISA,
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
ERISA. Neither the funding requirements  contained in Part 3 of Title I of ERISA
nor the plan  termination  insurance  provisions  contained in Title IV of ERISA
will be extended to participants or beneficiaries under the plan.

         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  _________ at  Mechanics  Savings. 

                                       3
    
<PAGE>
   
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 after you
work for us after  completing  500 hours of service during a 6-month period with
Mechanics  Savings.  As of March 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  will be generally 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.

         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 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  $60,000,  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 $60,000  represent more than 60 percent of the value
of all accounts.

                                       4
    
<PAGE>
   

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.

         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.


                                       5
    
<PAGE>
   



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  __ of  the
prospectus.

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.

                                       6
    
<PAGE>
   



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

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  _________  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.

         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 when you turn 70 1/2, 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.

         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.

         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.

                                       7

    
<PAGE>
   
         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 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).


                                       8

    
<PAGE>
   
         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).

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;

          (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.

                                       9
    
<PAGE>
   
         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 Mechanics  Savings are  generally  considered
"affiliates." Any person who may be an "affiliate" of Mechanics Savings may 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 them 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  ________________________,  1999, is
part of the  prospectus of Steelton  Bancorp dated  ____________________,  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.


                                       10

    
<PAGE>
   

                                 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  _______________________,  1999,  at
12:00 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 __________,
1999,  at 12:00 noon, will be honored.

         The undersigned  participant  acknowledges  that he or she has received
and read the prospectus of the Steelton Bancorp, Inc., dated __________________,
1999,  the  prospectus  supplement  dated  ____________,   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.

- ---------------------  -------------   ------------------------    -------------
Witness                Date            Participant                 Date

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


For the Trustee                        For the Plan Administrator

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


    
<PAGE>
   


                Appendix-B: Change of Investment Allocation Form



    
<PAGE>

   


                                                                      Appendix-B
                                                                      ----------

                      Change of Investment Allocation Form


    

   
MECHANICS SAVINGS & LOAN, FSA

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

    

   


1.  Member Data
- --------------------------------------------------------------------------------
Print your full name above (Last, first, middle initial)  Social Security Number

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

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 __ 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 _____________ at 12:00 noon. If you need any
assistance  in  completing  this form,  please  contact  Mr.  Stremmel  at (717)
939-1966.  If you do not  complete  and  return  this  form to Mr.  Stremmel  by
___________________________  at 12:00 noon,  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.

    
<PAGE>
   




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.

- --------------------------------------------------------------------------------
                                              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  %
- --------------------------------------------------------------------------------

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 

    
<PAGE>
   
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 12:00 noon on                   1999.




    
<PAGE>

PROSPECTUS

                                 500,250 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 500,250  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 __________  p.m. on
____________ ____, 1999, and may be extended to ______________,  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 under the symbol "_______."

         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                                     369,750          500,250
- ------------------------------------------------- --------------- --------------
Total Underwriting Commissions and Expenses       $  310,000      $  310,000
- ------------------------------------------------- --------------- --------------
 Net Proceeds                                    $3,387,500       $4,692,500
- ------------------------------------------------- --------------- --------------
Net Proceeds Per Share                            $     9.16      $      9.38
- ------------------------------------------------- --------------- --------------
    

   
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  500,250  shares to be sold[,  which  would bring the number of shares to be
sold to 575,288 shares].
    

Please refer to Risk Factors beginning on page ____ 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 __________ ____, 1999
<PAGE>







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




















                                 [MAP GOES HERE]



















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




                                       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 pages _______.

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 pages _______.

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 __________.

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 March 1, 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        23.8x at the minimum; [and]
o        27.8x at the maximum
    

of the estimated valuation range.

         Based on market price  information  as of March 1, 1999, the mean ratio
of trading price to earnings per share for all fully  converted  publicly traded
thrift  holding  companies  was  17.4x.  The median  ratio of  trading  price to
earnings  per share for all  fully  converted  publicly  traded  thrift  holding
companies was 15.4x.

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

                                       3

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

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

o        55.7% at the minimum; [and]
o        64.2% at the maximum
    

of the estimated valuation range.

         Based on market price  information  as of March 1, 1999, the mean ratio
of trading price to book value per share for all fully converted publicly traded
thrift holding  companies was 128.4%.  The median ratio of trading price to book
value per share for all fully converted publicly traded thrift holding companies
was 114.7%.

   
         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
Savings and Loan 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.

     Minimum purchase  = 25 shares
     Maximum purchase  = 10,000 shares for any person or persons acting together

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  _______________,  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 include:

          o    restrictions  on the  acquisition of our stock and limitations on
               voting rights;

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

          o    the denial of cumulative  voting to  stockholders in the election
               of directors;

          o    the inability of stockholders to call special meetings;

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

          o    the 80%  shareholder  vote  requirement  for the  approval of any
               merger or sale of  Steelton  Bancorp  not  approved by 2/3 of our
               Board of Directors.

See "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 435,000 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 __________ 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.
    

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

                                       5
<PAGE>
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                              Percentage of
                                                                        Estimated           Total Shares Sold
                                                  Participants       Value of Shares         in the Offering
                                                  ------------       ---------------         ---------------
<S>                                              <C>                    <C>                      <C>  
Employee Stock Ownership Plan                     Employees              $348,000                  8.0%
Stock-Based Incentive Plans:                                                                
Stock Awards                                      Officers and            174,000                  4.0
                                                  Directors                                 
Stock Options                                     Officers and                 --                 10.0
                                                                          -------                 ----
                                                  Directors                                 
     Total                                                               $522,000                 22.0%
                                                                          =======                 ====
                                                                                       
                                                                                       
</TABLE>

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.

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 __________.

Deadlines for purchasing stock.

         The  subscription  offering  will  terminate at  ____:____  __________,
Pennsylvania  time, on __________  ____,  1999.  The community  offering and the
other offering through broker/dealers, if any, may terminate at any time without
notice but no later than __________ ____, 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  carefully  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, 15.5%
if  435,000  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  depends on [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>



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.

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."


                                       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 369,750 shares and an anticipated maximum of 500,250 shares
of common stock in the offering  (subject to adjustment to up to 575,288  shares
if our estimated  pro forma market value has increased at the  conclusion of the
offering),  which will expire at 12:00 noon,  Pennsylvania  time,  on __________
____, 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  __________  __,  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
________,  1999, 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;
o        the employee stock ownership plan;
o        Supplemental Eligible Account Holders; and
o        Other Members.

   
         [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.
    

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:

                                       12
<PAGE>

   
         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 - Expenses  Associated  with  Stock  Benefit  Plans Will
Reduce Our 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.

         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  

                                       13
<PAGE>
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 and 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 12:00 noon,
Pennsylvania  time, on __________  ____, 1999,  unless it is extended,  up to an
additional  45 days with the  approval  of the OTS,  if  necessary,  but without
additional notice to subscribers (the "expiration  date").  Subscription  rights
will become void if not exercised prior to the expiration date.


                                       14
<PAGE>

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 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 
    

                                       15
<PAGE>



   
[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
___________, 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 $3,697,500 or more than $5,752,880, 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 shares allocated to each group consisting of a
               person and that person's  associates 

                                       16
<PAGE>
               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 

                                       17
<PAGE>
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
tax-qualified  employee  stock benefit  plans or  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.
    



                                       18
<PAGE>
     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;

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.


                                       19
<PAGE>
   
         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  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 

                                       20
<PAGE>
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. 
    
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 March 1, 1999,  our estimated  aggregate pro forma market
value was $4,350,000.  Pursuant to  regulations,  this estimate must be included
within a range with a minimum of $3,697,500 and a maximum of $5,002,500. 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 500,250 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


                                       21
<PAGE>
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 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 369,750 shares or more than 575,288
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  369,750  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 $5,002,500,  or decreases to $3,697,500,
then the total number of shares  outstanding  after the  conversion and offering
will be 500,250 or 369,750,  respectively.  If the updated independent valuation
increases,  Steelton  Bancorp  may  increase  the  number of shares  sold in the
offering to up to 575,288 shares.  Subscribers will not be given the opportunity
to change or withdraw their orders unless more than 575,288 shares or fewer than
369,750  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 


                                       22
<PAGE>
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  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  $3,697,500 or above $5,752,880 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;

                                       23

                                      
<PAGE>
   
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;

   
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 


                                       24
<PAGE>
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].
    
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 shares 369,750 of common stock.

   
If  conditions  1 and 2 above 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.
    

                         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."]
    


                                       25
<PAGE>
                             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 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  $3,388,000 at the minimum and  $5,443,000  at the maximum,  as
adjusted.

   
         Assuming the sale of  $4,350,000 of common stock at the midpoint 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:

Loan to employee stock ownership plan                           $  348,000
Investment in Mechanics Savings                                 $2,020,000



                                       26
<PAGE>
Steelton Bancorp working capital                                $1,672,000
                                                                 ---------
[Net Proceeds]                                                  $4,040,000
                                                                 =========
    

     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.
    



                                       27
<PAGE>
         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   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
                                                                       369,750        435,000         500,250         575,288
                                                      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
                                                         ----           -----           -----           -----         ----------
                                                                                   (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)                                  --             37              44              50              58


Additional paid-in capital(3)                                --          3,351           3,996           4,643           5,385
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)                           --           (296)           (348)           (400)           (460)
  Common stock acquired by
    stock programs(5)                                        --           (148)           (174)           (200)           (230)
                                                          -----          -----           -----           -----           -----
Total equity/stockholders' equity                       $ 3,698        $ 6,642         $ 7,216         $ 7,791         $ 8,451
                                                         ======         ======          ======          ======          ======
</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 - Expenses  Associated  with Stock  Benefit
     Plans 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 Expenses Associated with Stock Benefit Plans
     Will Reduce Our 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 $3.4 million and $4.7 million (or $5.4 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 

                                       30
<PAGE>
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.
   
         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
                                                                          ----------------------------------------------------
                                                                          $3,697,500   $4,350,000    $5,002,500     $5,752,880
                                                                          Independent   Independent  Independent    Independent
                                                                           Valuation    Valuation     Valuation    Valuation
                                                                           ---------    ---------     ---------    ---------

                                                                            369,750      435,000       500,250      575,288 
                                                                             Shares       Shares        Shares       Shares 
                                                                           ---------    ---------     ---------    ---------
                                                                             (Dollars in thousands, except per share amounts)

<S>                                                                      <C>           <C>           <C>           <C>      
Gross proceeds ........................................................   $   3,698     $   4,350     $   5,003     $   5,753
Less expenses .........................................................        (310)         (310)         (310)         (310)
                                                                          ---------     ---------     ---------     ---------    
   Estimated net proceeds .............................................       3,388         4,040         4,693         5,443
Less ESOP funded by Steelton Bancorp ..................................        (296)         (348)         (400)         (460)
Less stock programs adjustment ........................................        (148)         (174)         (200)         (230)
                                                                          ---------     ---------     ---------     ---------    
   Estimated investable net proceeds ..................................   $   2,944     $   3,518     $   4,093     $   4,753
                                                                          =========     =========     =========     =========
Net Income:
   Historical .........................................................   $     100     $     100     $     100     $     100
   Pro forma income on net proceeds ...................................          87           103           120           140
   Pro forma ESOP adjustments(1) ......................................         (19)          (22)          (26)          (29)
   Pro forma stock programs adjustment(2) .............................         (19)          (22)          (26)          (29)
                                                                          ---------     ---------     ---------     --------- 
   Pro forma net income(1)(3)(4) ......................................   $     149     $     159     $     168     $     182
                                                                          =========     =========     =========    ==========
Per share net income
   Historical .........................................................   $    0.29     $      0.25   $     0.22   $      0.19
   Pro forma income on net proceeds ...................................        0.25            0.26         0.26          0.26
   Pro forma ESOP adjustments(1) ......................................       (0.06)          (0.05)       (0.06)        (0.05)
   Pro forma stock programs adjustment(2) .............................       (0.06)          (0.05)       (0.06)        (0.05)
                                                                          ---------     -----------   ----------   -----------
   Pro forma net income per share(1)(3)(4) ............................   $    0.42     $      0.41   $     0.36   $      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 .............................................       3,388         4,040         4,693         5,443
   Less: Common Stock acquired ESOP(1) ................................        (296)         (348)         (400)         (460)
   Less: Common Stock acquired by stock programs(2)
                                                                               (148)         (174)         (200)         (230)
                                                                          ---------     ---------     ---------     ---------  
   Pro forma stockholders' equity(1)(3)(4) ............................   $   6,642     $   7,216     $   7,791     $   8,451
                                                                          =========     ===========   ==========   ===========
Stockholders' equity per share:
   Historical .........................................................   $   10.00     $      8.50   $     7.39   $      6.43
   Estimated net proceeds .............................................        9.16            9.29         9.38          9.46
   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) ........................   $   17.96     $     16.59   $    15.57   $     14.69
                                                                          =========     ===========   ==========   ===========
Offering price as a percentage of pro forma
  stockholders' equity per share ......................................        55.7%           60.3%        64.2%         68.1%
                                                                          =========     ===========   ==========   ===========
Offering price to pro forma
  net income per share ................................................        23.8X           24.4X        27.8X         28.6X
Shares used in calculation of earnings per share ......................     343,128         403,680      464,232       533,867
</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  

                                       32
<PAGE>

     requirement of the loan. This table assumes a 10 year amortization  period.
     See "Management  -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 2,958,  3,480, 4,002, and 4,602 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  -  Expenses  Associated  and Stock
     Benefit Plans Will Reduce Our 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 14,790, 17,400, 20,010, and 23,012 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 4.5% and pro forma net income per share would
     be $0.43, $0.39, $0.36 and $0.34 at the minimum,  midpoint, maximum and 15%
     above the maximum of the range,  respectively,  and pro forma stockholders'
     equity per share would be $17.27, $15.95, $14.98 and $14.13 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
     36,975, 43,500, 50,025, and 57,529 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 $0.39,  $0.36,  $0.33,  and $0.31,  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
     $17.24, $15.99, $15.07 and $14.26,  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            $3,697,500            $4,350,000            $5,002,500            $5,752,880
                        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%   $ 4,948    11.57%      $ 5,196    12.08%    $ 5,445     12.59%     $ 5,730     13.16%
                       ======       ====     ======    =====        ======    =====      ======     =====       ======     =====

Core Capital:
  Actual or Pro 
  Forma.............. $ 3,712       8.93%   $ 4,962    11.59%      $ 5,210    12.10%    $ 5,459     12.61%     $ 5,744     13.18%
  Required              1,662       4.00      1,712     4.00         1,722     4.00       1,732      4.00        1,743      4.00
                        -----       ----      -----     ----         -----     ----       -----     -----        -----     -----
  Excess............. $ 2,050       6.99%   $ 3,250     7.59%      $ 3,488     8.10%    $ 3,727      8.61%     $ 4,001      9.18%
                        =====       ====     ======     ====        ======     ====      ======     =====       ======      ====

Tier 1 Capital:
  Actual or Pro      
  Forma.............. $ 3,712      18.41%   $ 4,962    23.86%      $ 5,210    24.91%    $ 5,459     25.95%     $ 5,744     27.12%
  Required(4)........     807       4.00        832     4.00           837     4.00         842      4.00          847      4.00
                        -----      -----      -----    -----         -----     ----       -----     -----        -----     -----
  Excess............. $ 2,905      14.41%   $ 4,130    19.86%      $ 4,373    20.91%    $ 4,617     21.94%     $ 4,897     23.12%
                       ======      =====     ======    =====        ======    =====      ======     =====       ======     =====

Risk-Based Capital:
  Actual or Pro      
  Forma(5)(6)........ $ 3,878      19.23%   $ 5,128    24.66%      $ 5,376    25.70%   $ 5,625      26.73%    $ 5,910      27.90%
  Required...........   1,613       8.00      1,663     8.00         1,673     8.00      1,683       8.00       1,695       8.00
                        -----      -----      -----    -----         -----    -----      -----       ----       -----      -----
  Excess............. $ 2,265      11.23%   $ 3,465    16.66%      $ 3,703    17.70%   $ 3,942      18.74%    $ 4,215      19.90%
                       ======      =====     ======    =====        ======    =====     ======      =====      ======      =====
</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 financial
statements contained elsewhere in this prospectus.

Selected Financial Data]
<TABLE>
<CAPTION>
                                         [At March 31, 1999] At December 31, 1998
                                         ------------------  --------------------
                                                  (Dollars in Thousands)
<S>                                         <C>                  <C>      
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]
                                                               
                                                         
</TABLE>

- -----------------
[(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 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.

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


                                       38
<PAGE>
   
         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.]


    


                                       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 ____ 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.




<PAGE>

<TABLE>
<CAPTION>

                                             At December 31,                          Year Ended December 31,
                                            ------------------- ------------------------------------------------------------------
                                                  1998                       1998                               1997
                                            ------------------- -------------------------------   ---------------------------------
                                                      Average     Average              Average    Average               Average
                                            Balance  Yield/Cost   Balance Interest   Yield/Cost   Balance     Interest  Yield/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.


              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)
   +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


   
         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  

                                       51
<PAGE>
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.

         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
                           -----------   -----------    ---------   --------   --------         -----
                                                                                             
<S>                       <C>               <C>          <C>        <C>        <C>            <C>     
Non-performing .........   $    223          $ 55         $    44    $  --      $--            $    322
                                                                                             
Amounts Due:                                                                                 
Within 3 months ........        600           --              135         17     --                 752
3 months to 1 Year .....      2,379           --              137        117     --               2,633
After 1 year:                                                                                
 1 to 3 years ..........      2,143           230             265        132     --               2,770
 3 to 5 years ..........        148           --              254        140       79               621
 5 to 10 years .........        596           231           1,400         63     --               2,290
10 to 20 years .........      4,962           249             999         97     --               6,307
Over 20 years ..........     12,486           --             --         --       --              12,486
                           --------         -----         -------    -------    -----           -------
Total due after one year     20,335           710           2,918        432       79            24,474
                           --------         -----         -------    -------    -----           -------
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.       
                                                                          
                                                                          
                                                                         
<PAGE>




         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 

                                       62
<PAGE>
classifies 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         --
 Net Charge-offs (recoveries):
  1-4 family residential ..............................        --          4
  Non-residential real estate .........................        --         --
  Consumer ............................................        10          1
  Commercial (business) ...............................        --         --
                                                          -------    -------    
    
Allowance balance (at end of period) ..................   $   166    $   126
                                                          =======    =======
Allowance for loan losses as a percent
  of total loans outstanding ..........................       .60%       .39%
Net 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.

         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.  These  securities
are participation  certificates issued and guaranteed by the Government National
Mortgage  Association  ("GNMA"),  the FNMA and the  Federal  Home Loan  Mortgage
Corporation   ("FHLMC")   and  secured  by  interest  in  pools  of   mortgages.
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  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  
    

                                       67
<PAGE>
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.]
    

<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.]
    

         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:


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



                                       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.
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

                                       75
<PAGE>

accounts and pledged  deposits of mutual  savings  associations  and  qualifying
supervisory  goodwill,  less nonqualifying  intangible assets,  certain mortgage
servicing rights and certain investments.

         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 application for permission]
to make a capital  distribution  [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 a notice
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  
                                       76
<PAGE>
regulatory capital  requirements.  Further, a federal savings institution cannot
distribute regulatory capital that is needed for its liquidation account.
    

         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  

                                       77
<PAGE>

contributions have adversely affected the level of FHLB dividends paid and could
continue to do so in the future.

         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  

                                       78
<PAGE>
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
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

                                       79
<PAGE>

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.

         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.  


                                       80
<PAGE>

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

         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.

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

</TABLE>

- --------------------
(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 amount equal to 2.99 times
his five-year  average 

                                       82
<PAGE>

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



                                       84
<PAGE>

performance.  Although  the  terms of the  stock  option  plan have not yet been
determined, it is expected 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
435,000  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 34,800 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."
    

                                                                  Percentage of
                             Total Number       Total Dollar      435,000 Total
                               of Shares       Amount of Shares   Shares Sold in
         Name               to be Purchased    to be Purchased   the Offering(1)
- ------------------          ---------------    ---------------   ------------
Marino Falcone                    5,000              50,000           1.1%  
Harold E. Stremmel               10,000             100,000           2.3
James F. Stone                   10,000             100,000           2.3
Joseph A. Wiedeman               10,000             100,000           2.3
Victor J. Segina                 10,000             100,000           2.3
Richard E. Farina                 2,500              25,000           1.0
James S. Nelson                  10,000             100,000           2.3
Other officers                   10,000             100,000           2.3
                                 ------             -------        ------
Total                            67,500         $   675,000          15.5%
                                 ======          ==========        ======
                                                           
- ------------
(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  128,400  or  29.5%  of the  shares  of  common  stock
     outstanding.  If fewer  than  435,000  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;

                                       90
<PAGE>

         [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
         [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.


                                       91
<PAGE>

         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.

         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, ___________,  199_. Each Supplemental Eligible Account Holder would have a
similar interest as of the qualifying date,  ________,  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.
    

                                       92
<PAGE>

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.
    

              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

                                       93
<PAGE>

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.

         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

                                       94
<PAGE>
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.
    

         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 369,750 and 500,250 shares of common
stock in the  conversion[,  subject  to an  increase  to  575,288  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  


                                       95
<PAGE>
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.
    

         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  

                                       96
<PAGE>
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 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>


                        [LETTERHEAD OF McKONLY & ASBURY]

                          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
                                        ---------------------------------------
                                        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
                                                ----    ---------    -----------
                                                                   (as restated)
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                                                                      (as restated)
     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
                                                                  ---------     ---------
                                                                              as restated)
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
                                                          ------------- ---------------
                                                                          (as restated)
<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 methods  approximating  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>


        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
                                      -------------   ----------------
                                                        (as restated)
        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
                                              -------------   ------------------
                                                                  (as restated)
        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
                                          ------------   ------------------
                                                              (as restated)

Deferred loan fees                           $ 61,227             $ 79,368
Unrealized depreciation on securities
   available-for-sale                           7,254                    - 
Reserve for uncollected interest                5,552                7,666   
                                
Reserve for loan losses                        54,514               40,874
Recapture of excess loan loss reserves        (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    $    3,565
 
Add: Unrealized losses on AFS securities
                   net of income taxes                14           -
                                                --------       --------  
Tangible and core capital                          3,712         3,565
 
Add: General valuation allowance                     166           126
                                                --------       --------  
Total regulatory capital                      $    3,878    $    3,691
                                                ========       ========



                                   (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-          $ 3,691   17.90%      $ 1,650         8.00%             $ 2,062         10.00%
 weighted assets)

Tier 1 capital (to risk-           3,565   17.29%            -             -             $ 1,237          6.00%
 weighted assets)

Core (Tier 1) capital (to
 adjusted total assets)            3,565    9.56%        1,487         4.00%               1,859          5.00%

Tangible equity (to
 adjusted total assets)            3,565    9.56%          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.

        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.


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.

                                   (continued)

                                      F-27

<PAGE>

                         MECHANICS SAVINGS AND LOAN, FSA
                                 AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Cont'd)


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.

        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.

                                   (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  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>





   
<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  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                    500,250 Shares
this  prospectus.  Delivery  of this  document  and the  sales  of  shares  made
hereunder does not mean otherwise.
    

                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----
Summary.........................................................................
Risk Factors....................................................................
The Offering....................................................................
Mechanics Savings and Loan, FSA.................................................
Steelton Bancorp, Inc...........................................................
Use of Proceeds.................................................................
Dividend Policy.................................................................                  Steelton Bancorp, Inc.
Market for the Stock............................................................
Capitalization..................................................................
Pro Forma Data..................................................................
Historical and Pro Forma Capital Compliance.....................................
   
[Recent Developments............................................................]                 ----------------------
Selected Financial and Other Data...............................................
Management's Discussion and Analysis of
 Financial Condition and Results of Operations..................................                        PROSPECTUS
Business of Steelton Bancorp, Inc...............................................
Business [of] Mechanics Savings and Loan, FSA...................................
Regulation......................................................................                  ----------------------     
Taxation........................................................................
Management......................................................................
The Conversion..................................................................
Restrictions on Acquisition of Steelton Bancorp, Inc............................
Description of Capital Stock....................................................
Legal and Tax Opinions..........................................................                  Capital Resources, Inc.
Experts.........................................................................
Registration Requirements.......................................................
Where You Can Find Additional Information.......................................
Index to Consolidated Financial Statements......................................               ________________ ______, 1999
    

Until the later of ________or 90 days after  commencement  of the offering,  all        THESE SECURITIES ARE NOT DEPOSITS OR
dealers effecting transactions in these securities, whether or not participating        SAVINGS ACCOUNTS AND ARE NOT
in this offering,  may be required to deliver a prospectus.  This is in addition        FEDERALLY INSURED OR GUARANTEED
to the dealers' obligation to deliver a prospectus when acting  as  underwriters
and with respect to their unsold allotments or subscriptions.

================================================================================  ==================================================
</TABLE>

<PAGE>
                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 27.          Exhibits:

                  The exhibits filed as part of this Registration  Statement are
as follows:
   
<TABLE>
<CAPTION>
                  <S>     <C>
                   1       Form of Sales Agency Agreement with Capital Resources, Inc.*
                   2       Plan of Conversion of Mechanics Savings & Loan, FSA
                   3(i)    Articles of Incorporation of Steelton Bancorp, Inc.*
                   3(ii)   Bylaws of Steelton Bancorp, Inc.*
                   4       Specimen Stock Certificate of Steelton Bancorp, Inc.*
                   5.1     Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding legality of securities registered*
                   5.2     Opinion of FinPro, Inc. as to the value of subscription rights*
                   8.1     Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.
                   8.2     State Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.*
                  10.1     Form of Employment Agreement between the Bank and Harold E. Stremmel*
                  23.1     Consent of Malizia, Spidi, Sloane & Fisch, P.C. (contained in its opinions filed as Exhibits 5.1, 8.1 and
                           8.2)
                  23.2     Consent of McKonly & Asbury, LLP*
                  23.3     Consent of FinPro, Inc.*
                  24       Power of Attorney (reference is made to the signature page)
                  27       Financial Data Schedule**
                  99.1     Stock Order Form
                  99.2     Marketing Materials*
</TABLE>
- ---------------------------------        
                  *        Previously filed
                  * *      Electronic filing only

    


<PAGE>
                                   SIGNATURES

         In accordance  with the  requirements of the Securities Act of 1933, as
amended, the registrant certifies that it has reasonable grounds to believe that
it meets all of the  requirements  for filing on Form SB-2 and  authorized  this
registration  statement  to be  signed  on its  behalf  by the  undersigned,  in
Steelton, Pennsylvania, on April 22, 1999.

                        STEELTON BANCORP, INC.
 
 

                        By:      /s/ Harold E. Stremmel                     
                                 Harold E. Stremmel
                                 President, Chief Executive Officer and Director
                                 (Duly Authorized Representative)



         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities indicated as of April 22, 1999.
<TABLE>
<CAPTION>


<S>                                                  <C>
/s/Marino Falcone*                                   /s/ Harold E. Stremmel    
- --------------------------------------------         -----------------------------------------------
Marino Falcone                                       Harold E. Stremmel
Chairman of the Board                                President, Chief Executive Officer and Director
(Principal Executive Officer)

/s/James F. Stone*                                   /s/James S. Nelson                 
- --------------------------------------------         -----------------------------------------------
James F. Stone                                       James S. Nelson
Vice Chairman of the Board                           Senior Vice President and Director



/s/Shannon Aylesworth                                /s/Victor J. Segina*               
- --------------------------------------------         -----------------------------------------------
Shannon Aylesworth                                   Victor J. Segina
Chief Financial Officer                              Secretary and Director
(Principal Accounting and Financial Officer)



/s/Joseph A. Wiedeman*                               /s/Richard E. Farina*              
- --------------------------------------------         -----------------------------------------------
Joseph A. Wiedeman                                   Richard E. Farina
Treasurer and Director                               Director

</TABLE>

__________________________
*Signed pursuant to a Power of Attorney.
<PAGE>



As filed with the Securities and Exchange Commission on April 22, 1999

                                                      Registration No. 333-74279
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                              -------------------
                                   EXHIBITS TO
                          PRE-EFFECTIVE AMENDMENT NO. 1
                                    FORM SB-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                              -------------------



                             Steelton Bancorp, Inc.
- --------------------------------------------------------------------------------
          (Exact name of Small Business Issuer as specified in charter)


      Pennsylvania                           6035               25-1830745   
- ---------------------------------      -----------------     -------------------
(State or other jurisdiction           (Primary SIC No.)      (I.R.S. Employer
of incorporation or organization)                            Identification No.)
                                                         
               51 South Front Street, Steelton, Pennsylvania 17113
                                 (717) 939-1966
- --------------------------------------------------------------------------------
    (Address, including zip code, and telephone number, including area code,
         of principal executive offices and principal place of business)




                             Mr. Harold E. Stremmel
                      President and Chief Executive Officer
                             Steelton Bancorp, Inc.
               51 South Front Street, Steelton, Pennsylvania 17113
                                 (717) 939-1966
- --------------------------------------------------------------------------------
            (Name, address and telephone number of agent for service)


                  Please send copies of all communications to:
                             Samuel J. Malizia, Esq.
                            Gregory A. Gehlmann, Esq.
                            Tiffany A. Henricks, Esq.
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005


        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
   As soon as practicable after this registration statement becomes effective.


<PAGE>



                         INDEX TO EXHIBITS TO FORM SB-2


Exhibit
- -------

   
<TABLE>
<CAPTION>
<S>              <C>
 1                Form of Sales Agency Agreement with Capital Resources, Inc.*
 2                Plan of Conversion of Mechanics Savings & Loan, FSA
 3(i)             Articles of Incorporation of Steelton Bancorp, Inc.*
 3(ii)            Bylaws of Steelton Bancorp, Inc.*
 4                Specimen Stock Certificate of Steelton Bancorp, Inc.*
 5.1              Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding legality of securities registered*
 5.2              Opinion of FinPro, Inc. as to the value of subscription rights*
 8.1              Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.
 8.2              State Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.*
10.1              Form of Employment Agreement between the Bank and Harold E. Stremmel*
23.1              Consent of Malizia, Spidi, Sloane & Fisch, P.C. (contained in its opinions filed as Exhibits 5.1, 8.1 and 8.2)
23.2              Consent of McKonly & Asbury, LLP*
23.3              Consent of FinPro, Inc.*
24                Power of Attorney (reference is made to the signature page)
27                Financial Data Schedule**
99.1              Stock Order Form
99.2              Marketing Materials*
</TABLE>

- ---------------
*     Previously filed
**    Electronic filing only

    




                                   EXHIBIT 2
<PAGE>


                              PLAN OF CONVERSION




                                   Adopted on


                                January 27, 1999


                            and Subsequently Amended


                          By the Board of Directors of


                          Mechanics Savings & Loan, FSA


                             Steelton, Pennsylvania


<PAGE>


                                TABLE OF CONTENTS
                                                                       Page
                                                                        ----


1.       Introduction.................................................    1
2.       Definitions..................................................    2
3.       Procedure for Conversion.....................................    5
4.       Holding Company Applications and Approvals...................    5
5.       Sale of Conversion Stock.....................................    5
6.       Number of Shares and Purchase Price of
                Conversion Stock......................................    6
7.       Purchase by the Holding Company of the Stock
                of the Institution....................................    7
8.       Subscription Rights of Eligible Account
                Holders (First Priority)..............................    7
9.       Subscription Rights of Employee Plans (Second Priority)......    7
10.      Subscription Rights of Supplemental Eligible
                Account Holders (Third Priority)......................    8
11.      Subscription Rights of Other Members
                (Fourth Priority).....................................    8
12.      Community Offering...........................................    9
13.      Public Offering..............................................    9
14.      Limitation on Purchases......................................    10
15.      Payment for Conversion Stock.................................    11
16.      Manner of Exercising Subscription Rights
                Through Order Forms...................................    12
17.      Undelivered, Defective or Late Order Forms or
                Insufficient Payment..................................    13
18.      Restrictions on Resale or Subsequent Disposition.............    13
19.      Voting Rights of Stockholders................................    14
20.      Establishment of Liquidation Account.........................    14
21.      Transfer of Savings Accounts.................................    15
22.      Restrictions on Acquisition of the Institution
                and Holding Company...................................    16
23.      Payment of Dividends and Repurchases of Stock................    16
24.      Amendment of Plan............................................    16
25.      Charter and Bylaws...........................................    16
26.      Consummation of Conversion...................................    16
27.      Registration and Marketing...................................    16
28.      Residents of Foreign Countries and Certain States............    16
29.      Expenses of Conversion.......................................    17
30.      Conditions to Conversion.....................................    17
31.      Interpretation...............................................    17

<PAGE>

                               PLAN OF CONVERSION

                                       FOR

                          MECHANICS SAVINGS & LOAN, FSA
                             STEELTON, PENNSYLVANIA


1.       INTRODUCTION

         This  Plan  of  Conversion  ("Plan")  provides  for the  conversion  of
Mechanics  Savings & Loan,  FSA  ("INSTITUTION")  from a Federal  mutual savings
association  to a federal  capital  stock savings bank, to be known as Mechanics
Savings Bank. The Board of Directors of the INSTITUTION  currently  contemplates
that all of the stock of the  INSTITUTION  shall be held by another  corporation
(the  "Holding  Company").  The  purpose  of this  conversion  is to enable  the
INSTITUTION to be in the stock form of  organization,  like commercial banks and
most other  corporations.  The  conversion  will  result in an  increase  in the
INSTITUTION's  capital  available  to support  growth and for  expansion  of its
facilities,  possible  diversification  into other  related  financial  services
activities and further enhance the  INSTITUTION's  ability to render services to
the public and compete with other financial institutions. The use of the Holding
Company would also provide greater organizational flexibility. Shares of capital
stock of the  INSTITUTION  will be sold to the  Holding  Company and the Holding
Company will offer the Conversion  Stock upon the terms and conditions set forth
herein to Eligible Account  Holders,  the  tax-qualified  employee stock benefit
plans (the  "Employee  Plans")  established  by the  INSTITUTION  or the Holding
Company,  which may be  funded by the  Holding  Company,  Supplemental  Eligible
Account  Holders,  and Other Members in the  respective  priorities set forth in
this Plan.  Any shares of Conversion  Stock not  subscribed for by the foregoing
classes of  persons  may be  offered  for sale to certain  members of the public
either  directly by the  INSTITUTION and the Holding Company through a Community
Offering or through a Public Offering by an  Underwriter.  In the event that the
INSTITUTION  decides  not to utilize  the  Holding  Company  in the  conversion,
Conversion  Stock of the INSTITUTION,  in lieu of the Holding  Company,  will be
sold as set forth above and in the respective priorities set forth in this Plan.
In addition to the foregoing,  the INSTITUTION and the Holding Company intend to
implement  stock  option plans and other stock  benefit  plans at the time of or
subsequent to the conversion and may provide employment or severance  agreements
to certain  management  employees and certain other  benefits to the  directors,
officers and employees of the INSTITUTION as described in the prospectus for the
Conversion Stock.

         This Plan,  which has been  approved by the Board of  Directors  of the
INSTITUTION,  must also be approved by the affirmative vote of a majority of the
total number of votes entitled to be cast by Voting  Members of the  INSTITUTION
at a special  meeting to be called for that purpose.  Prior to the submission of
this Plan to the Voting Members for consideration,  the Plan must be approved by
the Office of Thrift Supervision (the "OTS").

         Upon  conversion,  each Account Holder having a Savings  Account at the
INSTITUTION prior to conversion will continue to have a Savings Account, without
payment  therefor,  in the  same  amount  and  subject  to the  same  terms  and
conditions (except for voting and liquidation  rights) as in effect prior to the
conversion.  After  conversion,  the INSTITUTION will succeed to all the rights,
interests,   duties  and  obligations  of  the  INSTITUTION  before  conversion,
including but not limited to all rights and interests of the  INSTITUTION in and
to its assets and properties,  whether real,  personal or mixed. The INSTITUTION
will  become a member of the  Federal  Home Loan Bank System and all its insured
savings  deposits will continue to be insured by the Federal  Deposit  Insurance
Corporation (the "FDIC") to the extent provided by applicable law.


                                       A-1

<PAGE>



2.       DEFINITIONS

         For the purposes of this Plan,  the following  terms have the following
meanings:

         Account  Holder - The term Account  Holder  means any Person  holding a
Savings Account in the INSTITUTION.

         Acting in Concert - The Term  "Acting  in  Concert"  means (i)  knowing
participation in a joint activity or  interdependent  conscious  parallel action
towards a common goal  whether or not pursuant to an express  agreement;  (ii) a
combination  or pooling of voting or other  interests  in the  securities  of an
issuer  for  a  common   purpose   pursuant  to  any  contract,   understanding,
relationship,  agreement or other arrangement,  whether written or otherwise; or
(iii) a person or company  which acts in concert with another  person or company
("other  party") shall also be deemed to be acting in concert with any person or
company who is also  acting in concert  with that other  party,  except that any
tax-qualified  employee  stock  benefit  plan will not be deemed to be acting in
concert with its trustee or a person who serves in a similar capacity solely for
the purpose of  determining  whether stock held by the trustee and stock held by
the plan will be aggregated.

         Associate - The term  Associate  when used to  indicate a  relationship
with any  person,  means (i) any  corporation  or  organization  (other than the
INSTITUTION or a  majority-owned  subsidiary of the  INSTITUTION)  of which such
person is an officer or partner or is,  directly or  indirectly,  the beneficial
owner of 10 percent or more of any class of equity securities, (ii) any trust or
other estate in which such person has a substantial beneficial interest or as to
which such person serves as trustee or in a similar  fiduciary  capacity  except
that for the purposes of Sections 9 and 14 hereof, the term "Associate" does not
include any Tax-Qualified  Employee Stock Benefit Plan or any  Non-Tax-Qualified
Employee  Stock  Benefit  Plan 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 (iii) any relative or spouse of such person,  or any relative
of such  spouse,  who has the same home as such  person or who is a Director  or
Officer of the  INSTITUTION  or the  Holding  Company,  or any of its parents or
subsidiaries.

         Community Offering - The term Community Offering, if applicable,  means
the offering for sale to certain  members of the general public  directly by the
Holding Company, of shares not subscribed for in the Subscription Offering.

         Conversion  Stock - The term Conversion  Stock means the $.10 par value
common stock offered and issued by the Holding Company upon conversion.

         Director - The term  Director  means a member of the Board of Directors
of the INSTITUTION and, where applicable,  a member of the Board of Directors of
the Holding Company.

         Eligible  Account  Holder - The term Eligible  Account Holder means any
person holding a Qualifying Deposit at the INSTITUTION on the Eligibility Record
Date.  Only  the  name(s)  of the  Person(s)  listed  on the  account  as of the
Eligibility Record Date (or a successor entity or estate) is an Eligible Account
Holder. Any Person(s) added to a Qualifying Deposit after the Eligibility Record
Date is not an Eligible Account Holder.

         Eligibility  Record Date - The term  Eligibility  Record Date means the
date for  determining  Eligible  Account  Holders in the  INSTITUTION and is the
close of business on December 31, 1997.

         Employees - The term  Employees  means all Persons who are  employed by
the INSTITUTION, excluding Directors and Officers.

         Employee  Plans - The  term  Employee  Plans  means  the  Tax-Qualified
Employee  Stock Benefit  Plans,  including the Employee  Stock  Ownership  Plan,
approved by the Board of Directors of the INSTITUTION.


                                       A-2

<PAGE>




         Estimated Valuation Range. The term Estimated Valuation Range means the
range  of the  estimated  pro  forma  market  value of the  Conversion  Stock as
determined by the Independent  Appraiser prior to the Subscription  Offering and
as it may be amended from time to time thereafter.

         FDIC - The term FDIC means the Federal Deposit Insurance Corporation.

         Holding Company - The term Holding Company means the corporation formed
for  the  purpose  of  acquiring  all of the  shares  of  capital  stock  of the
INSTITUTION  to be issued upon its  conversion  to stock form unless the Holding
Company  form of  organization  is not  utilized.  Shares of common stock of the
Holding Company will be issued in the Conversion to Participants and others in a
Subscription, Community, Public Offering, or through a combination thereof.

         Independent  Appraiser  -  The  term  Independent  Appraiser  means  an
appraiser  retained by the  INSTITUTION to prepare an appraisal of the pro forma
market value of the Conversion Stock.

         Institution - The term INSTITUTION means Mechanics Savings & Loan, FSA,
Steelton, Pennsylvania.

         Local  Community - The term local community means the county of Dauphin
in the Commonwealth of Pennsylvania.

         Member - The term Member means any Person or entity who  qualifies as a
member of the INSTITUTION pursuant to its charter and bylaws.

         OTS - The term OTS means Office of Thrift Supervision of the Department
of the Treasury.

         Officer  -  The  term  Officer  means  an  executive   officer  of  the
INSTITUTION  and  may  include  the  Chairman  of  the  Board,  President,  Vice
Presidents in charge of principal  business  functions,  Secretary and Treasurer
and any  individual  performing  functions  similar  to those  performed  by the
foregoing persons.

         Order Form - The term Order Form means any form  together with attached
cover  letter,  sent by the  INSTITUTION  to any Person  containing  among other
things a description of the alternatives available to such Person under the Plan
and by which any such  Person may make  elections  regarding  subscriptions  for
Conversion Stock in the Subscription and Community Offerings.

         Other Member - The term Other Member means any person,  who is a Member
of the INSTITUTION (other than Eligible Account Holders or Supplemental Eligible
Account Holders) at the close of business on the voting record date.

         Participants  -  The  term  Participants  means  the  Eligible  Account
Holders,  Employee  Plans,  Supplemental  Eligible  Account  Holders  and  Other
Members.

         Person  - The  term  Person  means  an  individual,  a  corporation,  a
partnership,   an  association,   a  joint-stock  company,  a  trust  (including
Individual   Retirement   Accounts  and  KEOGH  Accounts),   any  unincorporated
organization, a government or political subdivision thereof.

         Plan - The term Plan means this Plan of Conversion  of the  INSTITUTION
as it exists on the date hereof and as it may hereafter be amended in accordance
with its terms.

         Public Offering - The term Public  Offering,  if applicable,  means the
offering for sale through the Underwriter to the general public of any shares of
Conversion Stock not subscribed for in the Subscription Offering.

                                       A-3

<PAGE>

         Purchase  Order - The term Purchase  Order means any form together with
attached cover letter,  sent by the Underwriter to any Person  containing  among
other things a description  of the  alternatives  available to such Person under
the Plan and by which any such Person may make elections regarding subscriptions
for Conversion Stock in the Public Offering.

         Purchase  Price - The term Purchase  Price means the per share price at
which the Conversion Stock will be sold in accordance with the terms hereof.

         Qualifying  Deposit - The term Qualifying  Deposit means the balance of
each Savings  Account of $50 or more in the INSTITUTION at the close of business
on the Eligibility Record Date or Supplemental  Eligibility Record Date. Savings
Accounts  with total  deposit  balances of less than $50 shall not  constitute a
Qualifying   Deposit.   Pursuant  to  the  authority   contained  in  12  C.F.R.
ss.563b.3(e)(1),  the term  Qualifying  Deposit also includes demand accounts as
defined in 12 C.F.R. ss.561.16(a) of $50 or more in the INSTITUTION at the close
of business on the Eligibility  Record Date or Supplemental  Eligibility  Record
Date.

         SEC - The term SEC refers to the Securities and Exchange Commission.

         Savings Account - The term Savings Account includes savings accounts as
defined in Section  561.42 of the Rules and  Regulations of the OTS and includes
certificates of deposit.

         Special  Meeting of Members - The term Special Meeting of Members means
the special meeting and any adjournments  thereof held to consider and vote upon
this Plan.

         Subscription  Offering  - The  term  Subscription  Offering  means  the
offering of Conversion Stock for purchase through Order Forms to Participants.

         Supplemental   Eligibility   Record   Date  -  The  term   Supplemental
Eligibility  Record  Date  means  the close of  business  on the last day of the
calendar quarter preceding the approval of the Plan by the OTS.

         Supplemental  Eligible Account Holder - The term Supplemental  Eligible
Account Holder means a holder of a Qualifying  Deposit in the INSTITUTION (other
than an officer or trustee or their  Associates) at the close of business on the
Supplemental Eligibility Record Date.

         Tax-Qualified  Employee  Stock  Benefit  Plan - The term  Tax-Qualified
Employee  Stock  Benefit  Plan  means  any  defined   benefit  plan  or  defined
contribution  plan, such as an employee stock ownership plan,  stock bonus plan,
profit-sharing  plan or other plan,  which,  with its related  trust,  meets the
requirements to be "qualified" under Section 401 of the Internal Revenue Code.

         Underwriter - The term Underwriter means the investment banking firm or
firms through which the Conversion  Stock will be offered and sold in the Public
Offering.

         Voting Members - The term Voting Members means those Persons qualifying
as voting members of the INSTITUTION pursuant to its charter and bylaws.

         Voting  Record Date - The term Voting  Record Date means the date fixed
by the Directors in accordance with OTS regulations for determining  eligibility
to vote at the Special Meeting of Members.

3.       PROCEDURE FOR CONVERSION

         After   approval  of  the  Plan  by  the  Board  of  Directors  of  the
INSTITUTION,  the Plan  shall be  submitted  together  with all other  requisite
material to the OTS for its approval.  Notice of the adoption of the Plan by the
Board of Directors of the  INSTITUTION  will be published in a newspaper  having
general  circulation in each community

                                       A-4

<PAGE>



in which an office of the  INSTITUTION is located and copies of the Plan will be
made available at each office of the  INSTITUTION for inspection by the Members.
Upon filing the application  with the OTS, the INSTITUTION also will cause to be
published  a notice of the filing with the OTS of an  application  to convert in
accordance with the provisions of the Plan.  Following  approval by the OTS, the
Plan will be submitted to a vote of the Voting  Members at a Special  Meeting of
Members called for that purpose.  Upon approval of the Plan by a majority of the
total votes eligible to be cast by the Voting Members, the INSTITUTION will take
all other necessary steps pursuant to applicable laws and regulations to convert
the INSTITUTION to stock form. The conversion must be completed within 24 months
of the approval of the Plan by the Voting  Members,  unless a longer time period
is permitted by governing laws and regulations.

         The Board of Directors of the INSTITUTION intends to take all necessary
steps to form the Holding Company including the filing of an Application on Form
H-(e)1 or  H-(e)1-S,  if available to the Holding  Company,  with the OTS.  Upon
conversion,  the INSTITUTION will issue its capital stock to the Holding Company
and the Holding  Company will issue and sell the Conversion  Stock in accordance
with this Plan.

         The Board of Directors of the  INSTITUTION may determine for any reason
at any time  prior to the  issuance  of the  Conversion  Stock not to  utilize a
holding  company form of  organization  in the  Conversion,  in which case,  the
Holding  Company's  registration  statement  on Form  S-1 or Form  SB-2  will be
withdrawn  from the SEC,  the  INSTITUTION  will  take all  steps  necessary  to
complete  the  conversion  from the  mutual to the stock  form of  organization,
including  filing any necessary  documents  with the OTS and will issue and sell
the  Conversion  Stock  in  accordance  with  this  Plan.  In  such  event,  any
subscriptions  or orders  received for Conversion  Stock of the Holding  Company
shall be  deemed  to be  subscriptions  or orders  for  Conversion  Stock of the
INSTITUTION without any further action by the INSTITUTION or the subscribers for
the Conversion  Stock.  Any references to the Holding Company in this Plan shall
mean the  INSTITUTION  in the event the  Holding  Company is  eliminated  in the
Conversion.
   
         The Conversion  Stock will not be insured by the FDIC. [The INSTITUTION
will not  knowingly  lend  funds or  otherwise  extend  credit to any  Person to
purchase shares of the Conversion Stock.]
    

4.       HOLDING COMPANY APPLICATIONS AND APPROVALS

         The Holding  Company shall make timely  applications  for any requisite
regulatory approvals, including an Application on Form H-(e)1 or an H-(e)1-S, if
available to the Holding  Company,  to be filed with the OTS and a  Registration
Statement  on Form S-1 or Form SB-2 to be filed  with the SEC.  The  INSTITUTION
shall be a wholly owned subsidiary of the Holding Company.

5.       SALE OF CONVERSION STOCK

         The Conversion Stock will be offered simultaneously in the Subscription
Offering to the Eligible Account Holders,  Employee Plans, Supplemental Eligible
Account  Holders and Other  Members in the  respective  priorities  set forth in
Sections 8 through 11 of this Plan. The  Subscription  Offering may be commenced
as early as the  mailing  of the Proxy  Statement  for the  Special  Meeting  of
Members and must be commenced in time to complete the conversion within the time
period specified in Section 3.

         Any shares of Conversion  Stock not subscribed for in the  Subscription
Offering may be offered for sale in the Community Offering,  if any, as provided
in  Section  12 of this Plan or offered in a Public  Offering,  as  provided  in
Section  13,  if  necessary  and  feasible.  The  Subscription  Offering  may be
commenced  prior to the  Special  Meeting of Members  and,  in that  event,  the
Community Offering or Public Offering may also be commenced prior to the Special
Meeting of Members. The offer and sale of Conversion Stock, prior to the Special
Meeting of Members shall,  however,  be conditioned upon approval of the Plan by
the Voting Members.

                                       A-5

<PAGE>

         Shares  of  Conversion  Stock  may be sold  in a  Public  Offering,  as
provided  in Section 13 of this Plan in a manner  that will  achieve  the widest
distribution of the Conversion  Stock as determined by the  INSTITUTION.  In the
event of a Public  Offering,  the sale of all Conversion Stock subscribed for in
the  Subscription  Offering will be consummated  simultaneously  on the date the
sale of Conversion  Stock in the Public  Offering is consummated and only if all
unsubscribed for Conversion Stock is sold.

         The  INSTITUTION  may  elect  to pay  fees on  either  a  fixed  fee or
commission  basis or  combination  thereof to an  investment  banking firm which
assists it in the sale of the Conversion Stock in the offerings.

6.       NUMBER OF SHARES AND PURCHASE PRICE OF CONVERSION STOCK

         The total number of shares (or a range thereof) of Conversion  Stock to
be issued and offered for sale will be  determined by the Boards of Directors of
the INSTITUTION and the Holding Company,  immediately  prior to the commencement
of the Offerings,  subject to adjustment  thereafter if necessitated by a change
in the  appraisal  due to changes in market or  financial  conditions,  with the
approval of the OTS, if necessary.

         All shares sold in the  Conversion  will be sold at a uniform price per
share  referred to in this Plan as the Purchase  Price.  The aggregate  Purchase
Price for all  shares of  Conversion  Stock  will not be  inconsistent  with the
estimated consolidated pro forma market value of the INSTITUTION.  The estimated
consolidated  pro forma market value of the  INSTITUTION  will be determined for
such purpose by the  Independent  Appraiser.  Prior to the  commencement  of the
Subscription  and  Community  Offerings,  an Estimated  Valuation  Range will be
established, which range will vary within 15% above to 15% below the midpoint of
such range.  The number of shares of  Conversion  Stock to be issued  and/or the
Purchase  Price may be increased or decreased by the  INSTITUTION.  In the event
that the aggregate  Purchase Price of the Conversion  Stock is below the minimum
of the  Estimated  Valuation  Range,  or  materially  above the  maximum  of the
Estimated  Valuation  Range,  a  resolicitation  only of persons who submitted a
purchase  order may be required,  provided  that up to a 15% increase  above the
maximum of the Estimated  Valuation  Range will not be deemed  material so as to
require a  resolicitation.  Any such  resolicitation  shall be  effected in such
manner  and  within  such  time as the  INSTITUTION  shall  establish,  with the
approval of the OTS, if  required.  Up to a 15% increase in the number of shares
to be issued which is supported by an  appropriate  change in the  estimated pro
forma  market  value of the  INSTITUTION  or in  order to fill the  order by the
Employee  Plans  will  not  be  deemed  to  be  material  so  as  to  require  a
resolicitation of subscriptions.

         Based  upon  the  independent  valuation,   as  updated  prior  to  the
consummation of the Subscription,  Community and/or Public Offerings, the Boards
of Directors of the  INSTITUTION  and the Holding  Company will fix the Purchase
Price.

         Notwithstanding  the  foregoing,  no sale of  Conversion  Stock  may be
consummated  unless,  prior  to such  consummation,  the  Independent  Appraiser
confirms to the INSTITUTION and Holding Company and to the OTS that, to the best
knowledge  of the  Independent  Appraiser,  nothing  of a  material  nature  has
occurred  which,  taking into  account  all  relevant  factors,  would cause the
Independent  Appraiser to conclude  that the aggregate  value of the  Conversion
Stock  sold at the  Purchase  Price is  incompatible  with its  estimate  of the
aggregate  consolidated  pro  forma  market  value of the  INSTITUTION.  If such
confirmation  is not  received,  the  INSTITUTION  may cancel  the  Subscription
Offering,  Community  Offering  and/or the Public  Offering,  reopen or hold new
Offerings to take such other action as the OTS may permit.

         The Conversion Stock to be issued in the Conversion shall be fully paid
and nonassessable.

7.       PURCHASE BY THE HOLDING COMPANY OF THE STOCK OF THE INSTITUTION

         Upon the  consummation of the sale of all of the Conversion  Stock, the
Holding  Company will purchase from the  INSTITUTION all of the capital stock of
the  INSTITUTION  to be issued by the  INSTITUTION in the conversion in exchange
for the Conversion proceeds that are not permitted to be retained by the Holding
Company.


                                       A-6

<PAGE>




         The  Holding  Company  will apply to the OTS to retain up to 50% of the
proceeds of the Conversion.  Assuming the Holding  Company is not eliminated,  a
lesser percentage may be acceptable.

8.       SUBSCRIPTION RIGHTS OF ELIGIBLE ACCOUNT HOLDERS (FIRST PRIORITY)

         A.  Each  Eligible  Account  Holder  shall  receive,  without  payment,
nontransferable  subscription rights to subscribe for shares of Conversion Stock
equal to the greater of: (i) the maximum established for the Community Offering;
(ii) one-tenth of one percent of the Conversion Stock offered; or (iii) 15 times
the product  (rounded down to the next whole number) obtained by multiplying the
total number of shares of  Conversion  Stock  offered by a fraction of which the
numerator  is the  amount of the  Qualifying  Deposit of such  Eligible  Account
Holder and the  denominator  is the total amount of  Qualifying  Deposits of all
Eligible  Account  Holders but in no event  greater  than the  maximum  purchase
limitation specified in Section 14 hereof. All such purchases are subject to the
maximum  and  minimum  purchase  limitations  specified  in  Section  14 and are
exclusive of an increase in the total number of shares issued due to an increase
in the maximum of the Estimated  Valuation  Range of up to 15%. Only a Person(s)
with a  Qualifying  Deposit as of the  Eligibility  Record  Date (or a successor
entity or estate) shall receive  subscription  rights.  Any Person(s) added to a
Qualifying  Deposit after the Eligibility Record Date is not an Eligible Account
Holder.

         B. In the event that Eligible  Account  Holders  exercise  Subscription
Rights for a number of shares of Conversion  Stock in excess of the total number
of such shares eligible for  subscription,  the shares of Conversion Stock shall
be allocated among the subscribing Eligible Account Holders so as to permit each
subscribing  Eligible  Account  Holder,  to the extent  possible,  to purchase a
number of shares  sufficient  to make his or her total  allocation of Conversion
Stock equal to the lesser of 100 shares or the number of shares  subscribed  for
by the Eligible Account Holder.  Any shares remaining after that allocation will
be allocated among the subscribing  Eligible Account Holders whose subscriptions
remain  unsatisfied in the proportion that the amount of the Qualifying  Deposit
of each Eligible Account Holder whose subscription  remains unsatisfied bears to
the total  amount of the  Qualifying  Deposits of all Eligible  Account  Holders
whose subscriptions  remain unsatisfied.  If the amount so allocated exceeds the
amount  subscribed for by any one or more Eligible Account  Holders,  the excess
shall be  reallocated  (one or more times as  necessary)  among  those  Eligible
Account  Holders whose  subscriptions  are still not fully satisfied on the same
principle  until all available  shares have been allocated or all  subscriptions
satisfied.

         C.  Subscription   rights  as  Eligible  Account  Holders  received  by
Directors and Officers and their  Associates which are based on deposits made by
such persons during the twelve (12) months preceding the Eligibility Record Date
shall be subordinated to the  Subscription  Rights of all other Eligible Account
Holders.

9.       SUBSCRIPTION RIGHTS OF EMPLOYEE PLANS (SECOND PRIORITY)

         Subject  to  the  availability  of  sufficient   shares  after  filling
subscription  orders of Eligible  Account  Holders under Section 8, the Employee
Plans shall  receive  without  payment  nontransferable  subscription  rights to
purchase in the  Subscription  Offering the number of shares of Conversion Stock
requested  by such  Plans,  subject  to the  purchase  limitations  set forth in
Section 14.

         The Employee  Plans shall not be deemed to be  associates or affiliates
of or Persons  Acting in Concert  with any  Director  or Officer of the  Holding
Company or the INSTITUTION.
   
         [The INSTITUTION may make scheduled discretionary  contributions to the
Employee Plans, provided such contributions do not cause the INSTITUTION to fail
to meet its regulatory capital requirements.]
    
10.      SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (THIRD PRIORITY)

         A. In the event that the Eligibility Record Date is more than 15 months
prior to the date of the latest amendment to the Application  filed prior to OTS
approval,  then,  and only in that event,  each  Supplemental  Eligible  Account
Holder shall  receive,  without  payment,  nontransferable  subscription  rights
entitling such  Supplemental  Eligible Account Holder to purchase that number of
shares of  Conversion  Stock  which is equal to the  greater of: (i) the maximum
purchase limitation established for the Community Offering; (ii) one-tenth of 1%
of the Conversion

                                       A-7

<PAGE>



Stock Offered; and (iii) or 15 times the product (rounded down to the next whole
number)  obtained by multiplying the total number of shares of Conversion  Stock
to be  issued  by a  fraction  of  which  the  numerator  is the  amount  of the
Qualifying  Deposit  of  the  Supplemental   Eligible  Account  Holder  and  the
denominator is the total amount of the Qualifying  Deposits of all  Supplemental
Eligible  Account  Holders.  All such  purchases  are subject to the maximum and
minimum  purchase  limitations in Section 14 and are exclusive of an increase in
the total  number of shares  issued  due to an  increase  in the  maximum of the
Estimated Valuation Range of up to 15%.

         B.  Subscription  rights  received  pursuant to this Category  shall be
subordinated to the subscription rights received by Eligible Account Holders and
by the Employee Plans.

         C. Any  subscription  rights to  purchase  shares of  Conversion  Stock
received by an Eligible Account Holder in accordance with Section 8 shall reduce
to the extent thereof the subscription rights to be distributed pursuant to this
Section.

         D. In the event of an  oversubscription  for shares of Conversion Stock
pursuant to this Section,  shares of Conversion  Stock shall be allocated  among
the subscribing Supplemental Eligible Account Holders as follows:

                  (1) Shares of  Conversion  Stock shall be  allocated  so as to
permit each such  Supplemental  Eligible Account Holder, to the extent possible,
to purchase a number of shares of Conversion  Stock sufficient to make his total
allocation  (including  the  number  of  shares  of  Conversion  Stock,  if any,
allocated in accordance with Section 8) equal to 100 shares of Conversion  Stock
or the total amount of his subscription, whichever is less.

                  (2) Any shares of Conversion Stock not allocated in accordance
with   subparagraph   (1)  above  shall  be  allocated   among  the  subscribing
Supplemental  Eligible  Account  Holders on an equitable  basis,  related to the
amounts  of their  respective  Qualifying  Deposits  as  compared  to the  total
Qualifying Deposits of all subscribing Supplemental Eligible Account Holders.

11.      SUBSCRIPTION RIGHTS OF OTHER MEMBERS (FOURTH PRIORITY)

         A. Each Other Member shall receive,  without  payment,  nontransferable
subscription  rights to subscribe  for shares of  Conversion  Stock in an amount
equal to the  greater of the maximum  purchase  limitation  established  for the
Community  Offering or one-tenth of one percent of the Conversion Stock offered,
subject to the maximum and minimum purchase limitations  specified in Section 14
and  exclusive  of an  increase in the total  number of shares  issued due to an
increase in the maximum of the  Estimated  Valuation  Range of up to 15%,  which
will be allocated only after first allocating to Eligible  Account Holders,  the
Employee  Plans  and  Supplemental   Eligible  Account  Holders  all  shares  of
Conversion Stock subscribed for pursuant to Sections 8, 9 and 10 above.

         B. In the  event  that such  Other  Members  subscribe  for a number of
shares of Conversion  Stock which,  when added to the shares of Conversion Stock
subscribed  for by the Eligible  Account  Holders,  the  Employee  Plans and the
Supplemental Eligible Account Holders is in excess of the total number of shares
of Conversion Stock being issued,  the  subscriptions of such Other Members will
be  allocated  among  the  subscribing  Other  Members  so  as  to  permit  each
subscribing Other Member, to the extent possible, to purchase a number of shares
sufficient to make his total  allocation of Conversion Stock equal to the lesser
of 100 shares or the number of shares  subscribed  for by the Other Member.  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.

12.      COMMUNITY OFFERING

         If less than the total  number  of  shares  of  Conversion  Stock to be
subscribed for in the Conversion 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 number of shares
of Conversion Stock, which may be subscribed for in the Community  Offering,  if
any, by any Person shall not exceed such number of shares of Conversion Stock as
shall equal $100,000  divided by the Purchase Price,  subject to the maximum and
minimum  purchase  limitations  specified  in Section 14. The shares may be made
available  in the  Community  Offering,  if  any, 

                                       A-8

<PAGE>



through a direct community  marketing  program which may provide for utilization
of a broker,  dealer,  consultant or investment  banking firm,  experienced  and
expert in the sale of savings institution securities. In the Community Offering,
if any,  shares  will be  available  for  purchase  by the  general  public with
preference given to natural persons residing in the Local Community.  Subject to
these  preferences,  the INSTITUTION  shall make  distribution of the Conversion
Stock to be sold in the  Community  Offering  in such a manner as to promote the
widest distribution of Conversion Stock.

         If Persons 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  as  determined  by the  Board  of
Directors. The INSTITUTION may establish all terms and conditions of such offer.

         The  Community  Offering,  if any,  may commence  simultaneously  with,
during  or  subsequent  to the  completion  of the  Subscription  Offering.  The
Community  Offering must be completed within 45 days after the completion of the
Subscription Offering unless otherwise extended by the OTS.

         The INSTITUTION and the Holding Company, in their 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.   Actions
concerning the rejection of orders should not be in contravention of law.

13.      PUBLIC OFFERING

         Any shares of Conversion  Stock not sold in the  Subscription  Offering
may be sold through the  Underwriter to the general public at the Purchase Price
in the Public Offering,  subject to such terms, conditions and procedures as may
be  determined  by the Boards of  Directors of the  INSTITUTION  and the Holding
Company, in a manner that will achieve the widest distribution of the Conversion
Stock and subject to the right of the  INSTITUTION and the Holding  Company,  in
their  absolute  discretion,  to  accept  or  reject  in  whole  or in part  all
subscriptions in the Public Offering. In the Public Offering, if any, any Person
may purchase up to the maximum purchase limitation established for the Community
Offering,  subject to the maximum and minimum purchase limitations  specified in
Section 14. Shares  purchased by any Person together with any Associate or group
of persons  Acting in  Concert  pursuant  to Section 12 shall be counted  toward
meeting the maximum  purchase  limitation  specified for this Section.  Provided
that the Subscription  Offering has commenced,  the INSTITUTION may commence the
Public  Offering  at any time  after the  mailing  to the  Members  of the Proxy
Statement to be used in connection with the Special Meeting of Members, provided
that the  completion  of the offer  and sale of the  Conversion  Stock  shall be
conditioned upon the approval of this Plan by the Voting Members. It is expected
that the Public  Offering,  if any,  will  commence just prior to, or as soon as
practicable  after,  the termination of the  Subscription  Offering.  The Public
Offering  shall  be  completed  within  45 days  after  the  termination  of the
Subscription Offering,  unless such period is extended as provided in Section 3,
above.

         If for any reason a Public  Offering of shares of Conversion  Stock not
sold in the  Subscription  and Community  Offerings  can not be effected,  other
purchase  arrangements  will be made for the sale of unsubscribed  shares by the
INSTITUTION,  if possible.  Such other purchase  arrangements will be subject to
the approval of the OTS.


                                       A-9

<PAGE>



14.      LIMITATION ON PURCHASES

         The  following  limitations  shall apply to all  purchases of shares of
Conversion Stock:

         A. The  maximum  number  of  shares of  Conversion  Stock  which may be
purchased in the  Subscription  Offering,  or Community  Offering  and/or Public
Offering by any Person (or persons  through a single  account)  shall not exceed
such number of shares as shall equal $100,000 divided by the Purchase Price.

         B. The  maximum  number  of  shares of  Conversion  Stock  which may be
subscribed  for or purchased in all  categories in the  Conversion by any Person
(or persons through a single account) or Participant together with any Associate
or group of persons  Acting in Concert shall not exceed such number of shares as
shall equal $100,000  divided by the Purchase Price,  except for Employee Plans,
which in the  aggregate  may  subscribe  for up to 10% of the  Conversion  Stock
issued.  In  accordance  with Section 31, the Board of Directors  shall have the
authority to determine whether persons are Acting in Concert or otherwise are in
compliance with the limitations on purchases.

         C. The  maximum  number  of  shares of  Conversion  Stock  which may be
purchased in all  categories in the  conversion by Officers and Directors of the
INSTITUTION  and their  Associates in the aggregate  shall not exceed 35% of the
total number of shares of Conversion Stock issued.

         D. A minimum of 25 shares of Conversion Stock must be purchased by each
Person  purchasing  shares in the  conversion  to the  extent  those  shares are
available; provided, however, that the minimum number of shares requirement will
not apply if the number of shares of Conversion  Stock purchased times the price
per share exceeds $500.

         E.  The  Employee  Plans  shall  not  be  deemed  to be  associates  or
affiliates  of or Persons  Acting in Concert with any Director or Officer of the
Holding Company or the Institution.

         If the  number  of  shares  of  Conversion  Stock  otherwise  allocable
pursuant  to Sections 8 through 13,  inclusive,  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  Conversion  Stock  allocated to each such
person shall be reduced to the lowest limitation  applicable to that Person, and
then the number of 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 such
maximum  number  of  shares  shall be  reallocated  among  that  Person  and his
Associates as they may agree,  or in the absence of an agreement,  in proportion
to the shares  subscribed by each (after first applying the maximums  applicable
to each Person, separately).

         Depending upon market or financial  conditions,  the Board of Directors
of the INSTITUTION  and the Holding  Company,  without  further  approval of the
Members,  may  decrease  or  increase  the  purchase  limitations  in this Plan,
provided  that  the  maximum  purchase  limitations  may not be  increased  to a
percentage in excess of 5%. Notwithstanding the foregoing,  the maximum purchase
limitation  may be increased  up to 9.99%  provided  that orders for  Conversion
Stock  exceeding  5% of the  shares  being  offered  shall  not  exceed,  in the
aggregate, 10% of the total offering. If the INSTITUTION and the Holding Company
increase  the maximum  purchase  limitations,  the  INSTITUTION  and the Holding
Company are only required to resolicit  Persons who  subscribed  for the maximum
purchase  amount and may,  in the sole  discretion  of the  INSTITUTION  and the
Holding Company, resolicit certain other large subscribers. For purposes of this
Section 14, the Directors of the  INSTITUTION  and the Holding Company shall not
be deemed to be  Associates or a group  affiliated  with each other or otherwise
Acting in Concert solely as a result of their being Directors of the INSTITUTION
or the Holding Company.

         In the event of an  increase in the total  number of shares  offered in
the  conversion  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:   (i)  to  fill  the  Employees  Plan's
subscription to up to 10% of the Adjusted Maximum;  (ii) in the event that there
is an  oversubscription  at the Eligible  Account Holder level, to fill unfilled
subscriptions  of Eligible  Account  Holders  exclusive of the Adjusted  Maximum
according to Section 8; (iii) in the event that 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
according to Section 10; (iv) in the

                                      A-10

<PAGE>



event that  there is an  oversubscription  at the Other  Member  level,  to fill
unfilled  subscriptions  of Other Members  exclusive of the Adjusted  Maximum in
accordance  with  Section  11;  and (v) to fill  unfilled  Subscriptions  in the
Community Offering exclusive of the Adjusted Maximum.

         Each Person  purchasing  Conversion  Stock in the  Conversion  shall be
deemed to confirm that such purchase  does not conflict with the above  purchase
limitations contained in this Plan.

         For a period of three  years  following  the  conversion,  no  Officer,
Director or their Associates shall purchase,  without the prior written approval
of the OTS,  any  outstanding  shares of common  stock of the  Holding  Company,
except from a  broker-dealer  registered  with the SEC. This provision shall not
apply  to  negotiated  transactions  involving  more  than  one  percent  of the
outstanding  shares of common stock of the Holding Company,  the exercise of any
options  pursuant to a stock  option plan or  purchases  of common  stock of the
Holding  Company,  made by or held by any  Tax-Qualified  Employee Stock Benefit
Plan or Non-Tax Qualified  Employee Stock Benefit Plan of the INSTITUTION or the
Holding Company  (including the Employee Plans) which may be attributable to any
Officer or Director.  As used herein, the term "negotiated  transaction" means a
transaction in which the  securities are offered and the terms and  arrangements
relating to any sale are arrived at through  direct  communications  between the
seller or any person  acting on its behalf and the  purchaser or his  investment
representative.  The term "investment  representative" shall mean a professional
investment  advisor  acting as agent for the  purchaser and  independent  of the
seller  and  not  acting  on  behalf  of  the  seller  in  connection  with  the
transaction.

15.      PAYMENT FOR CONVERSION STOCK

         All payments for Conversion Stock  subscribed for in the  Subscription,
Community,  Public  Offerings  must be  delivered  in  full to the  INSTITUTION,
together with a properly completed and executed Order Form, or Purchase Order in
the case of the Public Offering, on or prior to the expiration date specified on
the  Order  Form or  Purchase  Order,  as the case may be,  unless  such date is
extended by the  INSTITUTION;  provided,  however,  that if the  Employee  Plans
subscribes for shares during the Subscription  Offering,  the Employee Plan will
not be required to pay for the shares at the time they  subscribe but rather may
pay for such shares of Conversion Stock upon consummation of the Conversion. The
INSTITUTION may make scheduled  discretionary  contributions to an Employee Plan
provided such  contributions  do not cause the  INSTITUTION  to fail to meet its
regulatory capital requirement.

         Notwithstanding the foregoing,  the INSTITUTION and the Holding Company
shall  have the  right,  in  their  sole  discretion,  to  permit  institutional
investors to submit contractually  irrevocable orders in the Community Offering,
Public  Offering and to thereafter  submit payment for the Conversion  Stock for
which they are  subscribing in the Community  Offering,  Public  Offering at any
time prior to the completion of the Conversion.

         Payment for  Conversion  Stock  subscribed  for shall be made either in
cash (if delivered in person), check or money order. Alternatively,  subscribers
in the  Offerings  may pay for the  shares  subscribed  for by  authorizing  the
INSTITUTION  on the Order Form or Purchase  Order to make a withdrawal  from the
subscriber's  Qualifying  Deposit at the  INSTITUTION  in an amount equal to the
purchase  price of such  shares.  Such  authorized  withdrawal,  whether  from a
savings,  passbook  or  certificate  account,  shall be  without  penalty  as to
premature  withdrawal.  If the  authorized  withdrawal  is  from  a  certificate
account,  and the remaining balance does not meet 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
rate. Funds for which a withdrawal is authorized will remain in the subscriber's
Qualifying  Deposit but may not be used by the  subscriber  until the Conversion
Stock  has been  sold or the  45-day  period  (or such  longer  period as may be
approved by the OTS) following the Subscription Offering has expired,  whichever
occurs first. Thereafter, the withdrawal will be given effect only to the extent
necessary  to satisfy the  subscription  (to the extent it can be filled) at the
Purchase  Price per share.  Interest  will  continue to be earned on any amounts
authorized for withdrawal  until such withdrawal is given effect.  Interest will
be paid by the INSTITUTION at not less than the passbook annual rate on payments
for Conversion Stock received in cash or by money order or check.  Such interest
will be paid from the date payment is received by the INSTITUTION until 

                                      A-11

<PAGE>



consummation or termination of the conversion.  If for any reason the Conversion
is not  consummated,  all payments made by  subscribers in the Offerings will be
refunded to them with  interest.  In case of amounts  authorized  for withdrawal
from Qualifying  Deposits,  refunds will be made by canceling the  authorization
for withdrawal.

16.      MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH ORDER FORMS

         As soon as  practicable  after the  Prospectus  prepared by the Holding
Company and  INSTITUTION  has been  declared  effective  by the OTS and the SEC,
Order  Forms  will be  distributed  to the  Participants  at  their  last  known
addresses  appearing  on the  records  of the  INSTITUTION  for the  purpose  of
subscribing  to  shares  of  Conversion  Stock  in  the  Subscription  Offering.
Notwithstanding  the foregoing,  the  INSTITUTION  may elect to send Order Forms
only to those  Persons who request  them after such notice as is approved by the
OTS  and  is  adequate  to  apprise  the  Participants  of the  pendency  of the
Subscription Offering has been given. Such notice may be included with the proxy
statement  for the  Special  Meeting of Members  and may also be  included  in a
notice of the pendency of the conversion and the Special Meeting of Members sent
to all Eligible Account Holders in accordance with regulations of the OTS.

         Each Order Form or Purchase  Order will be preceded or  accompanied  by
the Prospectus (if a holding  company form of  organization  is utilized) or the
Offering  Circular (if the holding company form of organization is not utilized)
describing the Holding Company (if utilized),  the  INSTITUTION,  the Conversion
Stock and the Offerings.  Each Order Form or Purchase Order will contain,  among
other things, the following:

         A. A specified  date by which all Order Forms and Purchase  Orders must
be received by the  INSTITUTION,  which date shall be not less than twenty (20),
nor more than forty-five (45) days,  following the date on which the Order Forms
are mailed by the INSTITUTION, and which date will constitute the termination of
the Subscription Offering;

     B. The purchase  price per share for shares of Conversion  Stock to be sold
in the Offerings;

         C. A  description  of the  minimum  and  maximum  number  of  shares of
Conversion  Stock  which may be  subscribed  for  pursuant  to the  exercise  of
Subscription  Rights or otherwise  purchased in the Community Offering or Public
Offering;

         D.  Instructions  as to how the recipient of the Order Form or Purchase
Order is to indicate  thereon the number of shares of Conversion Stock for which
such person elects to subscribe and the available alternative methods of payment
therefor;

         E. An  acknowledgment  that the recipient of the Order Form or Purchase
Order has received a final copy of the Prospectus or Offering  Circular,  as the
case may be, prior to execution of the Order Form or Purchase Order.

         F.  A  statement  to  the  effect  that  all  subscription  rights  are
nontransferable,  will be void at the end of the Subscription  Offering, and can
only be exercised by  delivering  within the  subscription  period such properly
completed and executed Order Form,  together with cash (if delivered in person),
check or money order in the full amount of the  purchase  price as  specified in
the Order Form for the shares of Conversion Stock for which the recipient elects
to subscribe in the  Subscription  Offering (or by authorizing on the Order Form
that the  INSTITUTION  withdraw  said  amount from the  subscriber's  Qualifying
Deposit at the INSTITUTION) to the INSTITUTION; and

         G. A statement to the effect that the  executed  Order Form or Purchase
Order,  once received by the INSTITUTION,  may not be modified or amended by the
subscriber without the consent of the INSTITUTION.

                                      A-12

<PAGE>




         Notwithstanding  the above,  the  INSTITUTION  and the Holding  Company
reserve the right in their sole  discretion to accept or reject orders  received
on photocopied or facsimiled  order forms or whose payment is to be made by wire
transfer.

17.      UNDELIVERED, DEFECTIVE OR LATE ORDER FORMS: INSUFFICIENT PAYMENT

         In the event Order Forms (a) are not  delivered and are returned to the
INSTITUTION by the United States Postal Service or the  INSTITUTION is unable to
locate  the  addressee,  (b) are not  received  back by the  INSTITUTION  or are
received by the INSTITUTION after the expiration date specified thereon, (c) are
defectively filled out or executed, (d) are not accompanied by the full required
payment, or, in the case of institutional investors in the Community Offering or
Public  Offering,  by  delivering  irrevocable  orders  together  with a legally
binding  commitment to pay in cash, check, money order or wire transfer the full
amount of the  purchase  price prior to 48 hours  before the  completion  of the
conversion for the shares of Conversion Stock subscribed for (including cases in
which accounts from which  withdrawals are authorized are  insufficient to cover
the amount of the  required  payment),  or (e) are not mailed  pursuant to a "no
mail" order placed in effect by the account holder,  the subscription  rights of
the person to whom such  rights  have been  granted  will  lapse as though  such
person  failed to  return  the  completed  Order  Form  within  the time  period
specified thereon; provided,  however, that the INSTITUTION may, but will not be
required to,  waive any  immaterial  irregularity  on any Order Form or Purchase
Order or require the submission of corrected  Order Forms or Purchase  Orders or
the  remittance  of full  payment  for  subscribed  shares  by such  date as the
INSTITUTION  may specify.  The  interpretation  of the  INSTITUTION of terms and
conditions of the Plan and of the Order Forms or Purchase  Orders will be final,
subject to the authority of the OTS.

18.      RESTRICTIONS ON RESALE OR SUBSEQUENT DISPOSITION

         A. All shares of Conversion Stock purchased by Directors or Officers of
the INSTITUTION or the Holding Company in the conversion shall be subject to the
restriction  that,  except as  provided  in  Section  18B,  below,  or as may be
approved  by the  OTS,  no  interest  in such  shares  may be sold or  otherwise
disposed  of for  value  for a  period  of one (1)  year  following  the date of
purchase.

         B. The  restriction on  disposition  of shares of Conversion  Stock set
forth in Section 18A above shall not apply to the following:

                  (i) Any exchange of such shares in connection with a merger or
acquisition  involving the  INSTITUTION or the Holding  Company,  which has been
approved by the OTS; and

                  (ii) Any disposition of such shares following the death of the
person to whom such shares were initially sold under the terms of the Plan.

         C.  With  respect  to  all  shares  of  Conversion   Stock  subject  to
restrictions  on  resale  or  subsequent  disposition,  each  of  the  following
provisions shall apply;

                  (i) Each certificate representing shares restricted within the
meaning of Section 18A, above,  shall bear a legend  prominently  stamped on its
face giving notice of the restriction;

                  (ii) Instructions  shall be issued to the stock transfer agent
for  the  Holding  Company  not to  recognize  or  effect  any  transfer  of any
certificate  or record of  ownership  of any such  shares  in  violation  of the
restriction on transfer; and



                                      A-13

<PAGE>



                  (iii)  Any  shares of  capital  stock of the  Holding  Company
issued with respect to a stock dividend,  stock split, or otherwise with respect
to  ownership  of  outstanding   shares  of  Conversion  Stock  subject  to  the
restriction on transfer hereunder shall be subject to the same restriction as is
applicable to such Conversion Stock.

19.      VOTING RIGHTS OF STOCKHOLDERS

         Upon  conversion,  the holders of the capital stock of the  INSTITUTION
shall have the  exclusive  voting  rights  with  respect to the  INSTITUTION  as
specified in its charter. The holders of the common stock of the Holding Company
shall have the exclusive voting rights with respect to the Holding Company.

20.      ESTABLISHMENT OF LIQUIDATION ACCOUNT

         The INSTITUTION shall establish at the time of conversion a liquidation
account in an amount  equal to its net worth as of the latest  practicable  date
prior  to  conversion.  The  liquidation  account  will  be  maintained  by  the
INSTITUTION  for the benefit of the Eligible  Account  Holders and  Supplemental
Eligible  Account Holders who continue to maintain their Savings Accounts at the
INSTITUTION.  Each Eligible  Account Holder and  Supplemental  Eligible  Account
Holder  shall,  with  respect to his Savings  Account,  hold a related  inchoate
interest in a portion of the  liquidation  account  balance,  in relation to his
Savings  Account  balance  at  the  Eligibility  Record  Date  and  Supplemental
Eligibility Record Date or to such balance as it may be subsequently reduced, as
hereinafter provided.

         In the unlikely event of a complete liquidation of the INSTITUTION (and
only in such event),  following all liquidation payments to creditors (including
those to Account Holders to the extent of their Savings  Accounts) each Eligible
Account  Holder and  Supplemental  Eligible  Account Holder shall be entitled to
receive a liquidating  distribution from the liquidation  account, in the amount
of the then  adjusted  subaccount  balance  for his Savings  Account  then held,
before  any  liquidation  distribution  may  be  made  to  any  holders  of  the
INSTITUTION's capital stock. No merger,  consolidation,  purchase of bulk assets
with  assumption  of  Savings  Accounts  and  other   liabilities,   or  similar
transactions  with an FDIC  institution,  in which  the  INSTITUTION  is not the
surviving  institution,  shall be deemed to be a complete  liquidation  for this
purpose.  In such transactions,  the liquidation account shall be assumed by the
surviving institution.

         The  initial  subaccount  balance  for a  Savings  Account  held  by an
Eligible  Account  Holder  or  Supplemental  Eligible  Account  Holder  shall be
determined by multiplying the opening  balance in the  liquidation  account by a
fraction, the numerator of which is the amount of such Eligible Account Holder's
and  Supplemental   Eligible  Account  Holder's   Qualifying   Deposit  and  the
denominator  of which is the total  amount  of all  Qualifying  Deposits  of all
Eligible  Account  Holders  and  Supplemental  Eligible  Account  Holders in the
INSTITUTION.  Such initial subaccount balance shall not be increased,  but shall
be subject to downward adjustment as described below.

         If, at the close of business on any annual closing date,  commencing on
or after the effective  date of conversion,  the deposit  balance in the Savings
Account of an Eligible Account Holder or Supplemental Eligible Account Holder is
less than the lesser of (i) the balance in the  Savings  Account at the close of
business on any other annual closing date subsequent to the  Eligibility  Record
Date or Supplemental Eligibility Record Date, as applicable,  or (ii) the amount
of the Qualifying  Deposit in such Savings  Account,  the subaccount  balance of
such Savings Account shall be adjusted by reducing such subaccount balance in an
amount  proportionate to the reduction in such deposit balance.  In the event of
such downward  adjustment,  the  subaccount  balance  shall not be  subsequently
increased, notwithstanding any subsequent increase in the deposit balance of the
related  Savings  Account.  If any such Savings  Account is closed,  the related
subaccount shall be reduced to zero.

         The creation  and  maintenance  of the  liquidation  account  shall not
operate to restrict the use or  application  of any of the net worth accounts of
the INSTITUTION.



                                      A-14

<PAGE>



21.      TRANSFER OF SAVINGS ACCOUNTS

         Each person holding a Savings Account at the INSTITUTION at the time of
conversion  shall  retain  an  identical  Savings  Account  at  the  INSTITUTION
following  conversion  in the same  amount  and  subject  to the same  terms and
conditions (except as to voting and liquidation rights).

22.      RESTRICTIONS ON ACQUISITION OF THE INSTITUTION AND HOLDING COMPANY

         A. In accordance with OTS regulations, for a period of three years from
the date of  consummation  of  conversion,  no Person,  other  than the  Holding
Company, shall directly or indirectly offer to acquire or acquire the beneficial
ownership of more than 10% of any class of an equity security of the INSTITUTION
without the prior written consent of the OTS.

         B.1. The charter of the  INSTITUTION  contains a provision  stipulating
that no person, except the Holding Company, for a period of five years following
the date of conversion  shall directly or indirectly offer to acquire or acquire
the beneficial  ownership of more than 10% of any class of an equity security of
the  INSTITUTION,  without the prior  written  approval of the OTS. In addition,
such  charter may also  provide  that for a period of five years  following  the
conversion,  shares  beneficially  owned  in  violation  of the  above-described
charter  provision  shall not be  entitled to vote and shall not be voted by any
person or counted as voting  stock in  connection  with any matter  submitted to
stockholders  for a vote.  In  addition,  special  meetings of the  stockholders
relating to changes in control or amendment of the charter may only be called by
the Board of  Directors,  and  shareholders  shall not be  permitted to cumulate
their votes for the election of directors.

         B.2.  The  Certificate  of  Incorporation  of the Holding  Company will
contain a provision  stipulating  that in no event shall any record owner of any
outstanding  shares of the Holding  Company's common stock who beneficially owns
in excess of 10% of such outstanding shares be entitled or permitted to any vote
in respect to any shares held in excess of 10%. In addition,  the Certificate of
Incorporation  and Bylaws of the Holding  Company provide for staggered terms of
the directors, noncumulative voting for directors, limitations on the calling of
special meetings,  a fair price provision for certain business  combinations and
certain notice requirements.

         C.       For the purposes of this Section 22, B.1.:

                  (i) The term "person"  includes an individual,  a group acting
in concert, a corporation, a partnership, an association, a joint stock company,
a trust, an unincorporated  organization or similar company,  a syndicate or any
other  group  formed for the  purpose of  acquiring,  holding  or  disposing  of
securities of an insured institution;

                  (ii) The term "offer"  includes every offer to buy or acquire,
solicitation of an offer to sell, tender offer for, or request or invitation for
tenders of, a security or interest in a security for value;

                  (iii) The term "acquire"  includes every type of  acquisition,
whether effected by purchase, exchange, operation of law or otherwise; and

                  (iv)   The   term   "security"    includes    non-transferable
subscription  rights  issued  pursuant  to a plan  of  conversion  as  well as a
"security" as defined in 15 U.S.C. ss.78c(a)(10).

23.      PAYMENT OF DIVIDENDS AND REPURCHASES OF STOCK

         The  INSTITUTION  shall  not  declare  or pay a cash  dividend  on,  or
repurchase  any of, its  capital  stock if the effect  thereof  would  cause its
regulatory  capital  to be  reduced  below  (i)  the  amount  required  for  the
Liquidation  Account  or (ii) the  federal  regulatory  capital  requirement  in
Section 567.2 of the Rules and Regulations of the OTS.

                                      A-15

<PAGE>



Otherwise,  the INSTITUTION may declare dividends or make capital  distributions
in accordance with applicable law and regulations.

24.      AMENDMENT OF PLAN

         If deemed necessary or desirable, the Plan may be substantively amended
at any time prior to solicitation of proxies from Members to vote on the Plan by
a  two-thirds  vote of the  INSTITUTION's  Board of  Directors,  and at any time
thereafter by such vote of such Board of Directors  with the  concurrence of the
OTS.  Any  amendment  to the Plan made after  approval by the  Members  with the
approval of the OTS shall not necessitate further approval by the Members unless
otherwise  required by the OTS. The Plan may be  terminated  by majority vote of
the INSTITUTION's Board of Directors at any time prior to the Special Meeting of
Members to vote on the Plan, and at any time  thereafter with the concurrence of
the OTS.

         By adoption of the Plan, the Members of the  INSTITUTION  authorize the
Board of Directors to amend or terminate  the Plan under the  circumstances  set
forth in this Section.

25.      CHARTER AND BYLAWS

         By voting to adopt the Plan,  members of the INSTITUTION will be voting
to adopt a charter  and bylaws to read in the form of  charter  and bylaws for a
federally  chartered stock institution.  The effective date of the INSTITUTION's
amended  charter  and  bylaws  shall  be the  date of  issuance  and sale of the
Conversion Stock as specified by the OTS.

26.      CONSUMMATION OF CONVERSION

         The conversion of the INSTITUTION  shall be deemed to take place and be
effective  upon the  completion of all requisite  organizational  procedures for
obtaining  the  federal  stock  charter  for  the  INSTITUTION  and  sale of all
Conversion Stock.

27.      REGISTRATION AND MARKETING

         Within the time period required by applicable laws and regulations, the
Holding  Company will  register the  securities  issued in  connection  with the
conversion  pursuant  to the  Securities  Exchange  Act of  1934  and  will  not
deregister  such  securities  for a period of at least three  years  thereafter,
except that the maintenance of registration  for three years  requirement may be
fulfilled by any  successor  to the Holding  Company.  In addition,  the Holding
Company  will use its best  efforts to encourage  and assist a  market-maker  to
establish  and  maintain  a market  for the  Conversion  Stock and to list those
securities on a national or regional securities exchange or the NASDAQ System.

28.      RESIDENTS OF FOREIGN COUNTRIES AND CERTAIN STATES

         The  INSTITUTION  will  make  reasonable  efforts  to  comply  with the
securities laws of all States in the United States in which Persons  entitled to
subscribe for shares of Conversion  Stock pursuant to the Plan reside.  However,
no such Person will be issued  subscription  rights or be  permitted to purchase
shares of Conversion Stock in the  Subscription  Offering if such Person resides
in a foreign  country or in a state of the United  States with  respect to which
any of the following apply: (i) a small number of Persons otherwise  eligible to
subscribe  for shares under the Plan reside in such state;  (ii) the issuance of
subscription  rights or the offer or sale of shares of Conversion  Stock to such
Persons would require the  INSTITUTION or the Holding  Company,  as the case may
be, under the securities  laws of such state,  to register as a broker,  dealer,
salesman or agent or to register or otherwise qualify its securities for sale in
such state; or (iii) such  registration or qualification  would be impracticable
for reasons of cost or otherwise.


                                      A-16

<PAGE>


29.      EXPENSES OF CONVERSION

         The  INSTITUTION  shall use its best  efforts to assure  that  expenses
incurred by it in connection with the conversion shall be reasonable.

30.      CONDITIONS TO CONVERSION

         The  conversion of the  INSTITUTION  pursuant to this Plan is expressly
conditioned upon the following:

         (a) Prior  receipt by the  INSTITUTION  of rulings of the United States
Internal   Revenue  Service  and  the   Commonwealth   of  Pennsylvania   taxing
authorities,  or  opinions  of  counsel,  substantially  to the effect  that the
conversion will not result in any adverse  federal or state tax  consequences to
Eligible  Account  Holders or the  INSTITUTION and the Holding Company before or
after the conversion;

     (b) The sale of all of the Conversion Stock offered in the conversion; and

     (c) The  completion of the conversion  within the time period  specified in
Section 3 of this Plan.

31.      INTERPRETATION

         All  interpretations  of this Plan and application of its provisions to
particular  circumstances  by a  majority  of  the  Board  of  Directors  of the
INSTITUTION shall be final, subject to the authority of the OTS.



                                      A-17




                

                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                ATTORNEYS AT LAW
                               1301 K STREET, N.W.
                                 SUITE 700 EAST
                             WASHINGTON, D.C. 20005
                                 (202) 434-4660
                            FACSIMILE: (202) 434-4661
   
April 22, 1999
    
Board of Directors
Mechanics Savings & Loan, FSA
51 South Front Street
Steelton, Pennsylvania  17113

          Re:  Federal Income Tax Opinion Relating to the Proposed Conversion of
               Mechanics  Savings  & Loan,  FSA from a  Federal  Mutual  Savings
               Association  to a Federal  Capital Stock Savings Bank Pursuant to
               Section  368(a)(1)(F)  of the Internal  Revenue Code of 1986,  as
               amended
               -----------------------------------------------------------------

Members of the Board:

         In accordance with your request,  set forth  hereinbelow is the opinion
of this firm relating to the material  federal  income tax  consequences  of the
proposed  conversion (the  "Conversion")  of Mechanics  Savings & Loan, FSA (the
"Institution")  from  a  federally-chartered  mutual  savings  association  to a
federally-chartered capital stock savings bank (the "Stock Bank"), and formation
of a parent holding company (the "Holding  Company")  which will  simultaneously
acquire all of the outstanding stock of Stock Bank. As proposed,  the Conversion
will be implemented  pursuant to Section  368(a)(1)(F)  of the Internal  Revenue
Code of 1986, as amended (the "Code").

         We  have  examined  such  corporate  records,  certificates  and  other
documents as we have considered  necessary or appropriate  for this opinion.  In
such examination,  we have accepted,  and have not independently  verified,  the
authenticity  of all original  documents,  the  accuracy of all copies,  and the
genuineness of all signatures.  Further, the capitalized terms which are used in
this  opinion  and are not  expressly  defined  herein  shall  have the  meaning
ascribed to them in the Institution's  Plan of Conversion adopted on January 27,
1999, as amended (the "Plan of Conversion").

                               STATEMENT OF FACTS
                               ------------------

         Based  solely  upon  our  review  of  such  documents,  and  upon  such
information as the  Institution  has provided to us (which we have not attempted
to verify in any respect),  and in reliance upon such documents and information,
we  understand  the  relevant  facts  with  respect to the  Conversion  to be as
follows:



<PAGE>


Board of Directors
Mechanics Savings & Loan, FSA
   
April 22, 1999
    
Page 2

         The Institution is a federally-chartered mutual savings association. As
a mutual savings  association,  the Institution has no authorized capital stock.
Instead,  the  Institution,  in mutual form,  has a unique equity  structure.  A
savings  depositor of the  Institution is entitled to interest  income on his or
her account balance as declared and paid by the Institution. A savings depositor
has no right to a distribution  of any earnings of the  Institution,  but rather
these amounts become retained  earnings of the Institution.  However,  a savings
depositor has a right to share pro rata, with respect to the withdrawal value of
his or her respective savings account, in any liquidation  proceeds  distributed
in  the  event  the  Institution  is  ever  liquidated.  Voting  rights  in  the
Institution  are held by its  members.  Each member is entitled to cast one vote
for each $100 or a fraction  thereof  of the  withdrawal  value of the  member's
account and each borrower member is entitled to one vote. Each member shall have
a maximum of 1,000 votes.  All of the interests  held by a savings  depositor in
the Institution  cease when such depositor closes his or her account(s) with the
Institution.

         The Board of Directors of the  Institution has decided that in order to
promote  the growth and  expansion  of the  Institution  through  the raising of
additional capital, it would be advantageous for the Institution to: (i) convert
from a  federally-chartered  mutual savings association to a federally-chartered
capital  stock  savings  bank,  and (ii)  arrange  for the  Holding  Company  to
simultaneously acquire all of the Stock Bank's stock. The Institution's Board of
Directors has determined that in order to provide greater  flexibility in future
operations   of  the   Institution,   including   diversification   of  business
opportunities  and  acquisitions,  it is  advantageous  to have the Stock Bank's
stock held by the  Holding  Company.  Pursuant  to the Plan of  Conversion,  the
Institution's  certificate  of  incorporation  to  operate  as a mutual  savings
association  will be amended  and a new  certificate  of  incorporation  will be
acquired  to  allow  it  to   continue   its   operations   in  the  form  of  a
federally-chartered  capital stock savings bank. The Plan of Conversion provides
for  the  conversion  of  the  Institution  from  mutual-to-stock  form,  and an
appraisal of the pro forma  market  value of the stock of the Stock Bank,  which
will be owned  solely by the Holding  Company.  The Plan of  Conversion  must be
approved by the Office of Thrift Supervision ("OTS"), and by an affirmative vote
of at least a  majority  of the  total  votes  eligible  to be cast at a special
meeting of the Institution's members called to vote on the Plan of Conversion.

         The Holding Company is being formed under the laws of the  Commonwealth
of Pennsylvania,  for the purpose of the proposed transaction  described herein,
to engage in business as a savings and loan  holding  company and to hold all of
the stock of the Stock Bank. The Holding Company will issue shares of its voting
common stock ("Holding  Company  Stock") upon  completion of the Conversion,  as
described  below,  to persons  purchasing  such  shares  through a  Subscription
Offering and to the general public in a Public Offering.



<PAGE>


Board of Directors
Mechanics Savings & Loan, FSA
   
April 22, 1999
    
Page 3

         The  aggregate  purchase  price at which all shares of Holding  Company
Stock will be offered and sold pursuant to the Plan of Conversion  will be equal
to the  estimated pro forma market value of the  Institution  at the time of the
Conversion  as held as a subsidiary  of the Holding  Company.  The estimated pro
forma market value will be determined by an independent  appraiser.  Pursuant to
the Plan of Conversion,  all such shares of Holding Company Stock will be issued
and sold at a uniform  price per  share.  The  Conversion  and the sale of newly
issued  shares of the Stock Bank's  stock to the Holding  Company will be deemed
effective concurrently with the closing of the sale of Holding Company Stock.

         As required by OTS regulations, shares of Holding Company Stock will be
offered  pursuant  to  non-transferable  subscription  rights  on the  basis  of
preference  categories.  All shares must be sold and to the extent that  Holding
Company Stock is available,  no subscriber will be allowed to purchase less than
25 shares of Holding Company Stock,  unless the aggregate purchase price exceeds
$500. The Institution has established various preference  categories under which
shares of Holding Company Stock may be purchased and a public offering  category
for the sale of shares not purchased  under the  preference  categories.  If the
third  preference  category is determined to be inappropriate to the Conversion,
then there will only be three  preference  categories  consisting  of the first,
second,  and fourth  preference  categories set forth below,  and all references
herein to Supplemental Eligible Account Holder and the Supplemental  Eligibility
Record Date shall not be applicable to the Conversion.

         The  first  preference  category  is  reserved  for  the  Institution's
Eligible  Account  Holders.  The Plan of Conversion  defines  "Eligible  Account
Holder" as any  person  holding a  Qualifying  Deposit.  The Plan of  Conversion
defines "Qualifying Deposit" as the aggregate balance of all savings accounts of
an  Eligible  Account  Holder in the  Institution  at the close of  business  on
December  31,  1997,  which is at least  equal to $50.00.  If a savings  account
holder of the Institution  qualifies as an Eligible  Account  Holder,  he or she
will receive, without payment,  non-transferable subscription rights to purchase
Holding  Company Stock.  The number of shares that each Eligible  Account Holder
may subscribe to is equal to the greater of (a) the maximum purchase  limitation
established for the Public  Offering;  (b) one tenth of one percent of the total
offering of shares;  or (c) fifteen times the product  (rounded down to the next
whole  number)  obtained by  multiplying  the total  number of shares of Holding
Company Stock to be issued by a fraction of which the numerator is the amount of
the Qualifying Deposit of the Eligible Account Holder and the denominator is the
total amount of the  Qualifying  Deposits of all Eligible  Account  Holders.  If
there  is an  oversubscription,  shares  will  be  allocated  among  subscribing
Eligible  Account  Holders so as to permit each  account  holder,  to the extent
possible,  to  purchase a number of shares  sufficient  to make his or her total
allocation equal to 100 shares. Any shares not then allocated shall be allocated
among the subscribing Eligible Account Holders on an equitable basis, related to
the amounts of their  respective  deposits as compared to the total  deposits of
Eligible  

<PAGE>


Board of Directors
Mechanics Savings & Loan, FSA
   
April 22, 1999
    
Page 4


Account  Holders  on the  Eligibility  Record  Date.  Non-transferable
subscription  rights to purchase  Holding Company Stock received by officers and
directors  of the  Institution  and their  associates  based on their  increased
deposits in the  Institution  in the one year period  preceding the  Eligibility
Record  Date shall be  subordinated  to all other  subscriptions  involving  the
exercise of  nontransferable  subscription  rights to purchase shares of Holding
Company Stock under the first preference category.

         The second preference  category is reserved for tax-qualified  employee
stock  benefit  plans of the Stock Bank.  The Plan of  Conversion  defines  "tax
qualified  employee stock benefit plans" as any defined  benefit plan or defined
contribution  plan, such as an employee stock ownership plan,  stock bonus plan,
profit-sharing  plan or other  plan,  which,  with its  related  trust meets the
requirements to be "qualified"  under Section 401 of the Code. Under the Plan of
Conversion,  the Stock Bank's  tax-qualified  employee  stock  benefit plans may
subscribe for up to 10% of the shares of Holding  Company Stock to be offered in
the Conversion.

         The  third  preference  category  is  reserved  for  the  Institution's
Supplemental   Eligible  Account  Holders.   The  Plan  of  Conversion   defines
"Supplemental  Eligible  Account  Holder" as any person  (other than officers or
directors  of the  Institution  and their  associates)  holding a deposit in the
Institution  on the last day of the calendar  quarter  preceding the approval of
the Plan of Conversion by the OTS ("Supplemental Eligibility Record Date"). This
third  preference  category will only be used in the event that the  Eligibility
Record Date is more than 15 months prior to the date of the latest  amendment to
the Application for Approval of Conversion on Form AC filed prior to approval by
the OTS. The third preference category provides that each Supplemental  Eligible
Account  Holder will  receive,  without  payment,  nontransferable  subscription
rights to  purchase  Holding  Company  Stock to the extent  that such  shares of
Holding Company Stock are available after satisfying subscriptions for shares in
the first and second preference  categories above. The number of shares to which
a  Supplemental  Eligible  Account Holder may subscribe to is the greater of (a)
the maximum  purchase  limitation  established for the Community  Offering;  (b)
one-tenth of one percent of the total  offering of shares;  or (c) fifteen times
the product  (rounded down to the next whole number) obtained by multiplying the
total number of the shares of Holding  Company  Stock to be issued by a fraction
of which the numerator is the amount of the deposit of the Supplemental Eligible
Account  Holder and the  denominator  is the total amount of the deposits of all
Supplemental  Eligible  Account Holders on the Supplemental  Eligibility  Record
Date.  Subscription  rights received  pursuant to the third preference  category
shall be  subordinated  to all  rights  under the first  and  second  preference
categories.   Non-transferable   subscription   rights  to  be   received  by  a
Supplemental  Eligible Account Holder in the third preference  category shall be
reduced  by the  subscription  rights  received  by such  account  holder  as an
Eligible Account Holder under the first and second preference categories. In the
event of an  oversubscription,  shares  will be  allocated  so as to enable each
Supplemental  Eligible  Account Holder,  to the extent  
<PAGE>


Board of Directors
Mechanics Savings & Loan, FSA
   
April 22, 1999
    
Page 5


possible, to purchase a
number  of shares  sufficient  to make his total  allocation,  including  shares
previously allocated in the first and second preference categories, equal to 100
shares or the total amount of his  subscription,  whichever is less.  Any shares
not then  allocated  shall  be  allocated  among  the  subscribing  Supplemental
Eligible  Account  Holders on an equitable  basis related to the amount of their
respective  deposits as compared to the total deposits of Supplemental  Eligible
Account Holders on the Supplemental Eligibility Record Date.

         If there is no  oversubscription  of the Holding  Company  Stock in the
first, second, and third preference  categories,  the fourth preference category
becomes operable. In the fourth preference category,  members of the Institution
entitled  to vote at the  special  meeting of  members  to  approve  the Plan of
Conversion who are not Eligible Account Holders or Supplemental Eligible Account
Holders  ("Other  Members")  will  receive,  without  payment,  non-transferable
subscription  rights  entitling them to purchase  Holding  Company Stock.  Other
Members  shall each  receive  subscription  rights to purchase up to the maximum
purchase  limitation  established  for the Public  Offering or  one-tenth of one
percent of the total  offering  of shares,  to the extent that  Holding  Company
Stock is  available.  In the  event  of an  oversubscription  by Other  Members,
Holding  Company  Stock will be  allocated  pro rata  according to the number of
shares subscribed for by each Other Member.

         The Plan of Conversion  further provides for limitations upon purchases
of Holding Company Stock. Specifically, any person by himself or herself or with
an associate or a group of persons  acting in concert may subscribe for not more
than  $100,000  of  Holding  Company  Stock  offered  pursuant  to the  Plan  of
Conversion,  except that Tax-Qualified Employee Stock Benefit Plans may purchase
up to 10% of the total shares of Holding  Company Stock  issued.  Subject to any
required  regulatory  approval  and the  requirements  of  applicable  laws  and
regulations,  the  Institution  may  increase  or decrease  any of the  purchase
limitations  set  forth  herein  at any  time.  The  Board of  Directors  of the
Institution  may,  in  its  sole  discretion,   increase  the  maximum  purchase
limitation up to 5.0%. Requests to purchase additional shares of Holding Company
Stock under this  provision will be allocated by the Board of Directors on a pro
rata basis giving  priority in accordance  with the priority rights set forth in
the Plan of  Conversion.  Officers and  directors of the  Institution  and their
associates  may not  purchase  in the  aggregate  more  than 35% of the  Holding
Company Stock issued  pursuant to the  Conversion.  Directors of the Institution
will not be deemed associates or a group acting in concert solely as a result of
their membership on the Board of Directors of the Institution. All of the shares
of Holding  Company Stock purchased by officers and directors will be subject to
certain restrictions on sale for a period of one year.

         The Plan of  Conversion  provides  that no person  will be  issued  any
subscription  rights or be permitted to purchase  any Holding  Company  Stock if
such person resides in a foreign country or in a state of the United States with
respect  to which all of the  following  apply:  (a) a small 


<PAGE>


Board of Directors
Mechanics Savings & Loan, FSA
   
April 22, 1999
    
Page 6

 number of  persons
otherwise  eligible to subscribe for shares under the Plan of Conversion  reside
in such state;  (b) the issuance of subscription  rights or the offer or sale of
the Holding  Company Stock in such state,  would require the  Institution or the
Holding  Company under the securities laws of such state to register as a broker
or dealer or to register or otherwise  qualify its  securities  for sale in such
state;  and (c) such  registration or qualification  would be impracticable  for
reasons of cost or otherwise.

         The  Plan  of  Conversion  also  provides  for the  establishment  of a
Liquidation  Account by the Stock Bank for the benefit of all  Eligible  Account
Holders  and  Supplemental   Eligible  Account  Holders  (if  applicable).   The
Liquidation  Account will be equal in amount to the net worth of  Institution as
of the time of the Conversion. The establishment of the Liquidation Account will
not operate to restrict the use or  application of any of the net worth accounts
of the Stock  Bank,  except  that the Stock  Bank will not  declare  or pay cash
dividends on or  repurchase  any of its stock if the result  thereof would be to
reduce its net worth  below the amount  required  to  maintain  the  Liquidation
Account.  The Liquidation  Account will be for the benefit of the  Institution's
Eligible Account Holders and Supplemental  Eligible Account Holders who maintain
accounts in the  Institution  at the time of the  Conversion.  All such  account
holders,  including  those not  entitled to  subscription  rights for reasons of
foreign or out-of-state residency (as described above), will have an interest in
the  Liquidation   Account.   The  interest  an  Eligible   Account  Holder  and
Supplemental  Eligible Account Holder will have a right to receive, in the event
of a  complete  liquidation  of the  Stock  Bank,  is a  distribution  from  the
Liquidation  Account  in the  amount  of the then  current  adjusted  subaccount
balances  for  savings  accounts  then  held,  which  will be made  prior to any
liquidation distribution with respect to the capital stock of the Stock Bank.

         The  initial  subaccount  balance  for a  savings  account  held  by an
Eligible  Account Holder and/or  Supplemental  Eligible  Account Holder shall be
determined by multiplying the opening  balance in the  Liquidation  Account by a
fraction of which the numerator is the amount of the  qualifying  deposit in the
savings account,  and the denominator is the total amount of qualifying deposits
of all Eligible Account Holders and Supplemental Eligible Account Holders in the
Stock Bank. The initial subaccount  balance will never be increased,  but may be
decreased  if the  deposit  balance  in any  qualifying  savings  account of any
Eligible  Account  Holder or any savings  account of any  Supplemental  Eligible
Account Holder on any annual closing date subsequent to the  Eligibility  Record
Date or Supplemental  Eligibility Record Date, whichever is applicable,  is less
than the lesser of (1) the deposit  balance in the savings  account at the close
of business on any other  annual  closing  date  subsequent  to the  Eligibility
Record Date or the  Supplemental  Eligibility  Record Date, or (2) the amount of
the qualifying  deposit in such savings  account.  In such event, the subaccount
balance for the savings  account  will be adjusted by reducing  each  subaccount
balance in an amount  proportionate  to the  reduction  in the  savings  account
balance.  Once  decreased,  the Plan of Conversion  provides that the subaccount
balance will never be subsequently 


<PAGE>


Board of Directors
Mechanics Savings & Loan, FSA
   
April 22, 1999
    
Page 7


increased,  and  if  the  savings  account  of an  Eligible  Account  Holder  or
Supplemental  Eligible Account Holder is closed,  the related subaccount balance
in the Liquidation Account will be reduced to zero.

         The net proceeds  from the sale of the shares of Holding  Company Stock
will become the permanent  capital of Holding  Company,  and the Holding Company
will in turn purchase 100% of the stock issued by Stock Bank, in exchange for up
to 50% of the  Holding  Company's  stock  offering  net  proceeds  or such other
percentage as is approved by the Board of Directors with the  concurrence of the
OTS.

         Following  the  Conversion,  voting  rights  in Stock  Bank  will  rest
exclusively in the Holding  Company.  Voting rights in the Holding  Company will
rest exclusively in the stockholders of the Holding Company. The Conversion will
not interrupt the business of the Institution, and its business will continue as
usual under the Stock Bank.  Each depositor  will retain a withdrawable  savings
account or accounts equal in amount to the  withdrawable  account or accounts at
the time of the  Conversion.  Mortgage  loans  of the  Institution  will  remain
unchanged  and  retain  their same  characteristics  in the Stock Bank after the
Conversion.  The Stock Bank will  continue  membership  in the Federal Home Loan
Bank System, and will remain subject to the regulatory authority of the OTS.

         Immediately  prior  to the  Conversion,  the  Institution  will  have a
positive net worth in accordance with generally accepted accounting  principles.
The  savings  account  holders  of the  Institution  will  pay  expenses  of the
Conversion solely  attributable to them, if any.  Further,  the Institution will
pay its own  expenses of the  Conversion  and will not pay any  expenses  solely
attributable to the  Institution's  savings account holders or to the purchasers
of Holding Company Stock.

                          REPRESENTATIONS BY MANAGEMENT
                          -----------------------------

         In  connection   with  the   Conversion,   the  following   statements,
representations  and  declarations  have  been made to us by  management  of the
Institution:

         1. The Conversion  will be implemented in accordance  with the terms of
the Plan of Conversion  and all  conditions  precedent  contained in the Plan of
Conversion shall be performed prior to the consummation of the Conversion.

         2. The fair market  value of the  withdrawable  savings  accounts  plus
interests in the  Liquidation  Account to be  constructively  received under the
Plan of  Conversion  will in each  instance be equal to the fair market value of
each savings account of the Institution plus the interest 



<PAGE>


Board of Directors
Mechanics Savings & Loan, FSA
   
April 22, 1999
    
Page 8

in the residual equity of the Institution  surrendered in exchange therefor. All
proprietary  rights in the Institution form an integral part of the withdrawable
savings accounts being surrendered in the Conversion.

         3.  The  Holding  Company  and  the  Stock  Bank  each  have no plan or
intention to redeem or otherwise acquire any of the Holding Company Stock issued
in the proposed transaction.

         4. To the best of the knowledge of the  management of the  Institution,
there is not now nor will  there be at the time of the  Conversion,  any plan or
intention,  on the part of the  depositors in the  Institution to withdraw their
deposits following the Conversion.  Deposits  withdrawn  immediately prior to or
immediately  subsequent to the  Conversion  (other than  maturing  deposits) are
considered in making these assumptions.

         5. Immediately  following the consummation of the proposed transaction,
the Stock Bank will possess the same assets and  liabilities as the  Institution
held immediately prior to the proposed  transaction,  plus  substantially all of
the net proceeds from the sale of its stock to the Holding  Company  (except for
assets used to pay expenses in the  Conversion).  Assets used to pay expenses of
the Conversion  (without reference to the expenses of the Subscription  Offering
and the Public  Offering)  and all  distributions  (except  for  regular  normal
interest payments made by the Institution immediately preceding the transaction)
will in the aggregate constitute less than one percent (1%) of the assets of the
Institution, net of liabilities associated with such assets, and will be paid by
the Institution  and the Holding  Company from the proceeds of the  Subscription
Offering and Public Offering.

         6. Following the Conversion,  the Stock Bank will continue to engage in
its business in  substantially  the same manner as engaged in by the Institution
prior to the  Conversion.  The Stock  Bank has no plan or  intention  to sell or
otherwise  dispose  of any of its  assets,  except  in the  ordinary  course  of
business.

         7. No cash or property  will be given to any member of the  Institution
in lieu of subscription  rights or an interest in the Liquidation Account of the
Stock Bank.

         8. None of the  compensation  to be  received  by any  deposit  account
holder-employees  of the  Institution  or the Holding  Company  will be separate
consideration for, or allocable to, any of their deposits in the Institution. No
interest  in the  Liquidation  Account of the Stock Bank will be received by any
deposit  account   holder-employees  as  separate  consideration  for,  or  will
otherwise be allocable to, any employment  agreement,  and the compensation paid
to  each  deposit  account  holder-employee,  during  the  twelve  month  period
preceding  or  subsequent  to the  Conversion,  will  be for  services  actually
rendered and will be commensurate with amounts paid 


<PAGE>


Board of Directors
Mechanics Savings & Loan, FSA
   
April 22, 1999
    
Page 9


to third parties  bargaining at arm's length for similar services.  No shares of
Holding  Company  Stock will be issued to or  purchased  by any deposit  account
holder-employee  of the  Institution or the Holding  Company at a discount or as
compensation in the Conversion.

         9. The aggregate fair market value of the  Qualifying  Deposits held by
Eligible   Account  Holders  or  Supplemental   Eligible   Account  Holders  (if
applicable)  as of the  close of  business  on the  Eligibility  Record  Date or
Supplemental  Eligibility  Record Date (if applicable)  entitled to interests in
the Liquidation Account to be established by Stock Bank equalled or exceeded 99%
of the  aggregate  fair market value of all savings  accounts  (including  those
accounts of less than $50.00) in the  Institution as of the close of business on
such date.

         10. There is no plan or intention  for the Stock Bank to be  liquidated
or merged with another corporation following the consummation of the Conversion.

         11.  The  Institution  and the Stock Bank are  corporations  within the
meaning of Section 7701(a)(3) of the Code.

         12. The Holding  Company has no plan or  intention to sell or otherwise
dispose  of  the  stock  of  the  Stock  Bank  received  by it in  the  proposed
transaction.

         13.  Both  the  Stock  Bank  and the  Holding  Company  have no plan or
intention,  either  currently  or at  the  time  of  the  Conversion,  to  issue
additional shares of common stock following the proposed transaction, other than
shares that may be issued to employees or  directors  pursuant to certain  stock
option  and stock  incentive  plans or that may be issued  to  employee  benefit
plans.

         14. At the time of the proposed  transaction,  the fair market value of
the assets of the Institution on a going concern basis  (including  intangibles)
will equal or exceed the amount of its liabilities  plus the amount of liability
to  which  such  assets  are  subject.  The  Institution  will  have a  positive
regulatory net worth at the time of the Conversion.

         15. The Institution is not under the jurisdiction of a court in a Title
11 or similar case within the meaning of Section  368(a)(3)(A)  of the Code. The
proposed  transaction does not involve a receivership,  foreclosure,  or similar
proceeding before a federal or state agency involving a financial institution.

         16. The  Institution's  savings  depositors  will pay  expenses  of the
Conversion solely  attributable to them, if any. The Holding Company,  the Stock
Bank, and the Institution will pay their own expenses of the Conversion and will
not pay any expenses  solely  attributable  to the savings  depositors or to the
Holding Company stockholders.




<PAGE>


Board of Directors
Mechanics Savings & Loan, FSA
   
April 22, 1999
    
Page 10

         17. The liabilities of the  Institution  assumed by the Stock Bank plus
the  liabilities,  if any,  to which the  transferred  assets are  subject  were
incurred by the  Institution  in the  ordinary  course of its  business  and are
associated with the assets transferred.

         18. There will be no purchase  price  advantage  for the  Institution's
deposit account holders who purchase Holding Company Stock in the Conversion.

         19. Neither the Institution nor the Stock Bank is an investment company
as defined in Sections 368(a)(2)(F)(iii) and (iv) of the Code.

         20. No  creditors  of the  Institution  have taken any steps to enforce
their claims against the  Institution  by instituting  bankruptcy or other legal
proceedings,  in either a court or  appropriate  regulatory  agency,  that would
eliminate the proprietary  interests of the members of the Institution  prior to
the Conversion.

         21. The proposed  transaction does not involve the payment to the Stock
Bank or the Institution of financial assistance from federal agencies within the
meaning of Notice 89-102, 1989-40 C.B. 1.

         22. The Eligible  Account  Holders' and  Supplemental  Eligible Account
Holders'  proprietary  interest in the Institution arise solely by virtue of the
fact that they are account holders in the Institution.

         23.  At the  time of the  Conversion,  the  Institution  will  not have
outstanding any warrants, options,  convertible securities, or any other type of
right  pursuant  to which any person  could  acquire an equity  interest  in the
Holding Company or the Stock Bank.

         24.  The  Stock  Bank  has no plan or  intention  to sell or  otherwise
dispose  of any of the assets of the  Institution  acquired  in the  transaction
(except for dispositions,  including deposit  withdrawals,  made in the ordinary
course of business).

         25. On a per share  basis,  the purchase  price of the Holding  Company
Stock in the Conversion  will be equal to the fair market value of such stock at
the time of the completion of the proposed transaction.

         26. The  Institution  has  received  or will  receive  an opinion  from
FinPro, Inc. ("Appraiser's  Opinion"),  which concludes that subscription rights
to be  received by  Eligible  Account  Holders,  Supplemental  Eligible  Account
Holders,  and other  eligible  subscribers  do not have any  ascertainable  fair
market value,  because they are acquired by the  recipients  without  cost, 



<PAGE>


Board of Directors
Mechanics Savings & Loan, FSA
   
April 22, 1999
    
Page 11

are  non-transferable,  exist for such a short  duration,  and merely afford the
recipients a right only to purchase  Holding  Company  Stock at a price equal to
its estimated fair market value, which will be the same price used in the Public
Offering for unsubscribed shares of Holding Company Stock.

         27. The  Institution  will not have any net operating  losses,  capital
loss carryovers, or built-in losses at the time of the Conversion.

                               OPINION OF COUNSEL
                               ------------------

         Based  solely  upon the  foregoing  information  and our  analysis  and
examination of current applicable federal income tax laws, rulings, regulations,
judicial precedents, and the Appraiser's Opinion, and provided the Conversion is
undertaken in  accordance  with the above  assumptions,  we render the following
opinion of counsel:

         1.  The  change  in the form of  operation  of the  Institution  from a
federally-chartered  mutual savings association to a federally chartered capital
stock savings bank, as described above, will constitute a reorganization  within
the  meaning of Section  368(a)(1)(F)  of the Code,  and no gain or loss will be
recognized  to either the  Institution  or to the Stock Bank as a result of such
Conversion.  (See Rev. Rul.  80-105,  1980-1 C.B. 78). The  Institution  and the
Stock  Bank will  each be a party to a  reorganization  within  the  meaning  of
Section 368(b) of the Code.  (Rev. Rul. 72-206, 1972-1 C.B. 104).

         2. No gain or loss will be  recognized by the Stock Bank on the receipt
of money in  exchange  for shares of Stock Bank stock.  (Section  1032(a) of the
Code).

         3. The Holding  Company will recognize no gain or loss upon its receipt
of money in exchange for shares of Holding  Company Stock.  (Section  1032(a) of
the Code).

         4.  Depositors  will realize gain, if any, upon the issuance to them of
(i) withdrawable deposit accounts of the Stock Bank, (ii) subscription rights in
connection  with the  Conversion,  and/or  (iii)  interests  in the  Liquidation
Account of the Stock Bank. Any gain resulting therefrom will be recognized,  but
only in an  amount  not in excess of the fair  market  value of the  Liquidation
Accounts and/or subscription rights received. The Liquidation Accounts will have
nominal,  if any,  fair  market  value.  Based  solely  on the  accuracy  of the
conclusion reached in the Appraiser's Opinion, and our reliance on such opinion,
that the  subscription  rights  have no value  at the  time of  distribution  or
exercise,  no gain or loss will be required to be recognized by depositors  upon
receipt or distribution of subscription rights.  (Section 1001 of the Code). See
Paulsen v. Commissioner, 469 U.S. 131, 139 (1985).



<PAGE>


Board of Directors
Mechanics Savings & Loan, FSA
   
April 22, 1999
    
Page 12


         Likewise,  based  solely on the  accuracy of the  aforesaid  conclusion
reached  in the  Appraiser's  Opinion,  and our  reliance  thereon,  we give the
following  opinions:  (a) no taxable income will be recognized by the borrowers,
directors,  officers, and employees of the Institution upon distribution to them
of subscription  rights or upon the exercise or lapse of the subscription rights
to acquire  Holding  Company Stock at fair market value;  (b) no taxable  income
will be  realized  by the  depositors  of the  Institution  as a  result  of the
exercise or lapse of the  subscription  rights to purchase Holding Company Stock
at fair market value (Rev.  Rul.  56-572,  1956-2 C.B.  182); and (c) no taxable
income  will be  realized by the  Institution,  the Stock  Bank,  or the Holding
Company on the issuance or distribution of subscription  rights to depositors of
the Institution to purchase shares of Holding Company Stock at fair market value
(Section 311 of the Code).

         Notwithstanding the Appraiser's Opinion, if the subscription rights are
subsequently  found to have a fair market value greater than zero, income may be
recognized by various  recipients of the subscription  rights (in certain cases,
whether or not the rights are  exercised)  and the  Holding  Company  and/or the
Stock  Bank may be  taxable  on the  distribution  of the  subscription  rights.
(Section 311 of the Code). In this regard, the subscription  rights may be taxed
partially or entirely at ordinary income tax rates.

         5.  The  part  of the  taxable  year  of  the  Institution  before  the
Conversion  and the  part  of the  taxable  year of the  Stock  Bank  after  the
Conversion  will  constitute a single taxable year of the Stock Bank.  (See Rev.
Rul.  57-276,  1957-1  C.B.  126).  Consequently,  the  Institution  will not be
required  to file a federal  income tax return for any  portion of such  taxable
year (Section 1.381(b)-1(a)(2) of the Treasury Regulations).

         6.  As  provided  by  Section   381(c)(2)   of  the  Code  and  Section
1.381(c)(2)-1  of the Treasury  Regulations,  the Stock Bank will succeed to and
take into account the earnings and profits or deficit in earnings and profits of
the Institution as of the date or dates of transfer.

                                SCOPE OF OPINION
                                ----------------

         Our  opinion is limited to the  federal  income tax  matters  described
above and does not address any other federal  income tax  considerations  or any
state, local, foreign, or other tax considerations. If any of the information on
which we have relied is  incorrect,  or if changes in the  relevant  facts occur
after the date hereof,  our opinion  could be affected  thereby.  Moreover,  our
opinion is based on the Internal  Revenue Code of 1986,  as amended,  applicable
Treasury  regulations  promulgated  thereunder,  and  Internal  Revenue  Service
rulings,  procedures,  and other  pronouncements  published by the United States
Internal Revenue Service.  These authorities are all subject to change, and such
change may be made with retroactive effect. We can give no assurance that, after
such change, our opinion would not be different.  We undertake no 




<PAGE>


Board of Directors
Mechanics Savings & Loan, FSA
   
April 22, 1999
    
Page 13

responsibility to update or supplement our opinion.  This opinion is not binding
on the Internal  Revenue  Service,  and there can be no  assurance,  and none is
hereby  given,  that the  Internal  Revenue  Service  will  not take a  position
contrary to one or more of the positions  reflected in the foregoing opinion, or
that our  opinion  will be upheld by the courts if  challenged  by the  Internal
Revenue Service.

                                 USE OF OPINION
                                 --------------
   
         This  opinion  is given  solely for the  benefit of the  parties to the
^[Plan of  Conversion,  the  shareholders  of Stock  Bank and  Eligible  Account
Holders,  Supplemental Eligible Account Holders and other investors who purchase
stock  pursuant  to the Plan of  Conversion,]  and may not be relied upon by any
other party or entity or referred to in any document without our express written
consent.

    
         We hereby  consent to the  filing of this  opinion as an exhibit to the
Application for Conversion on Form AC of the Institution filed with the OTS, the
Application  H-(e)(1)-S  of the  Holding  Company  filed  with the OTS,  and the
Registration  Statement  on Form SB-2 of the  Holding  Company  filed  under the
Securities  Act of 1933,  as amended,  and to the  reference  of our firm in the
prospectus related to this opinion.

                                       Very truly yours,

                                       /s/ Malizia, Spidi, Sloane & Fisch, P.C. 
                                       -----------------------------------------
                                       MALIZIA, SPIDI, SLOANE & FISCH, P.C.





                                  EXHIBIT 99.1
<PAGE>

                                     [LOGO]

                                STOCK ORDER FORM

DEADLINE

This order form,  properly  executed  and with the full payment must and will be
deemed received upon the date and the time of delivery of the form to one of our
offices.  Please submit your order using the enclosed  postage-paid  envelope or
hand-delivering the order form to Mechanics Savings and Loan, FSA.

NUMBER OF SHARES                                                                

Fill in the number of shares you wish to purchase  and the total  amount due. No
fractional  shares  will be issued.  The  minimum  order is 25 shares.  With the
exception  of the ESOP,  no person  (or  persons  who have  subscription  rights
through a single  account) may purchase in the Offerings more than 10,000 shares
of Common Stock and no person (or persons who have subscription rights through a
single account), together with associates of persons acting in concert with such
person,  may purchase in the aggregate  more than 10,000 shares of Common Stock.
See the Prospectus for a description of purchase  limitations,  including how to
determine  whether your  purchases  will be  aggregated  with any  associates or
persons acting in concert.

METHOD OF PAYMENT                                                               

Check the appropriate  box(es).  You may pay by cash,  check, or money order. If
paying by check or money order, please make it payable to Steelton Bancorp, Inc.
If paying by cash,  please hand-  deliver your order form.  Your funds will earn
interest at the interest rate paid on passbook savings accounts from the date of
receipt until the offering is completed. You may also wish to pay by authorizing
withdrawal  from your  Mechanics  Savings and Loan,  FSA savings or  certificate
account(s).  If  paying  by  withdrawal,  please  list the  appropriate  account
number(s);  these  designated  funds  will  continue  to  earn  interest  at the
contractual rate, but cannot be withdrawn by you.


STOCK REGISTRATION                                                             

Print the  name(s) in which you want the stock  registered.  If you are a voting
member,  to protect  your  priority  over other  purchasers  as described in the
Prospectus,  you must take  ownership  in at least one of the  account  holders'
names.

Enter the Social  Security  Number (or Tax I.D.  Number) of a registered  owner.
Only one number is required.

Indicate  the  manner  in  which  you wish to take  ownership  by  checking  the
appropriate  box.  If  necessary,  check  "Other"  and  note  ownership  such as
corporation, estate or trust. If stock is purchased for a trust, the date of the
trust  agreement and trust title must be included.  See the reverse side of this
form for registration guidelines.


Total                                         
Number of       Purchase      Total           
Shares          Price         Amount          

            X  $10.00     = $                 
- ----------      --------     ----------      

[  ]  Enclosed is a check or money order payable 
      to Steelton Bancorp, Inc. for              
      $__________.                               

[  ]  I authorize withdrawal from the following  
      Mechanics Savings and Loan, FSA account(s):

      Account Number(s)    Amount                

      __________________   $ __________          
      __________________   $ __________          
      __________________   $ __________          
      Total Withdrawal     $ __________          

No penalty for early withdrawal.                 



- ---------------------------------------------------- 
Name(s) in which stock is to be registered.          

- ---------------------------------------------------- 
Name(s) in which stock is to be registered.          

- ---------------------------------------------------- 
Address                                              

- ---------------------------------------------------- 
City                            County               

- ---------------------------------------------------- 
State                           Zip Code             

- ---------------------------------------------------- 
Social Security # or Tax ID #                        

[ ] Individual [ ]Joint Tenants [ ]Tenants in Common 
[ ] Uniform  Transfer to Minors [ ] Other            

<PAGE>
                             Steelton Bancorp, Inc.

                        GUIDELINES FOR REGISTERING STOCK

               For reasons of clarity and  standardization,  the stock  transfer
industry has developed uniform  stockholder  registrations which we will utilize
in the issuance of your Steelton Bancorp, Inc. stock certificate(s). If you have
any questions, please consult your legal advisor.

               Stock  ownership  must  be  registered  in one  of the  following
manners:

- --------------------------------------------------------------------------------
INDIVIDUAL     Avoid the use of two  initials.  Include  the first  given  name,
               middle  initial and last name of the  stockholder.  Omit words of
               limitation that do not affect  ownership  rights such as "special
               account," "single man," "personal property," etc.
- --------------------------------------------------------------------------------
JOINT          Joint  ownership  of  stock  by  two or  more  persons  shall  be
               inscribed on the  certificate  with one of the following types of
               joint ownership.  Names should be joined by "and," do not connect
               with "or".  Omit titles such as "Mrs.," "Dr.," etc. JOINT TENANTS
               Joint  Tenancy with Right of  Survivorship  and not as Tenants in
               Common may be  specified  to identify  two or more  owners  where
               ownership  is intended  to pass  automatically  to the  surviving
               tenant(s).  TENANTS IN COMMON  Tenants in common may be specified
               to identify two or more  owners.  When stock is held in a tenancy
               in  common,  upon the death of one  co-tenant,  ownership  of the
               stock will be held by the surviving co-tenant(s) and by the heirs
               of the deceased co-tenant. All parties must agree to the transfer
               or sale of shares held in this form of ownership.

- --------------------------------------------------------------------------------
UNIFORM  
TRANSFER
TO MINORS      Stock may be held in the name of a  custodian  for a minor  under
               the Uniform  Transfers to Minors laws of the  individual  states.
               There may be only one  custodian  and one minor  designated  on a
               stock  certificate.  The  standard  abbreviation  of custodian is
               "CUST," while the description  "Uniform  Transfers to Minors Act"
               is abbreviated "UNIF TRANS MIN ACT." Standard U.S. Postal Service
               state  abbreviations  should be used to describe the  appropriate
               state.  For  example,  stock  held  by John P.  Jones  under  the
               Pennsylvania Uniform Transfers to Minors Act will be abbreviated.
                         JOHN P. JONES CUST SUSAN A. JONES 
                         UNIF TRANS MIN ACT

- --------------------------------------------------------------------------------
FIDUCIARIES   Stock held in a fiduciary capacity must contain the following:

               1.   The name(s) of the fiduciary --
               *    If an individual, list the first given name, middle initial,
                    and last name.
               *    If a corporation, list the corporate title
               *    If an individual and a corporation,  list the  corporation's
                    title before the initial.
              2.            The fiduciary capacity --
                            *   Administrator
                            *   Conservator
                            *   Committee
                            *   Executor
                            *   Trustee
                            *   Personal Representative
                            *   Custodian

               3.   The type of document  governing the fiduciary  relationship.
                    Generally,  such  relationships  are either  under a form of
                    living trust agreement or pursuant to a court order. Without
                    a document establishing a fiduciary relationship, your stock
                    may not be registered in a fiduciary capacity.
               4.   The date of document governing the relationship. The date of
                    the document need not be used in the  description of a trust
                    created by a will.
              5.                Either  of the  following:  The  name of the
                                maker, donor or testator
                                                 or
                                The name of the beneficiary
                                Example of Fiduciary Ownership:
                                JOHN D. SMITH, TRUSTEE FOR TOM A. SMITH
                                UNDER AGREEMENT DATED ___/___/___

<PAGE>
NASD AFFILIATIONS

Please refer to the National  Association of Securities Dealers,  Inc., ("NASD")
affiliation  section and check the box, if applicable.  The NASD  Interpretation
With Respect to Free-Riding and Withholding (the "Interpretation") restricts the
sale of a "hot issue" (securities that trade at a premium in the aftermarket) to
NASD members,  persons  associated with NASD members (i.e., an owner,  director,
officer, partner, employee, or agent of a NASD member) and certain members of
their  families.  Such persons are  requested to indicate  that they will comply
with certain conditions required for an exemption from the restrictions.        

[ ] Check  here and  initial  below if you are a member  of the NASD or a person
associated with an NASD member or a partner with a securities  brokerage firm or
a member of the immediate family of any such person to whose support such person
contributes  directly  or  indirectly  or if you have an account in which a NASD
member or a person  associated with a NASD member has a beneficial  interest.  I
agree (i) not to sell,  transfer or hypothecate  the stock for a period of three
months following issuance,  and (ii) to report this stock purchase in writing to
the  applicable  NASD member I am associated  with within one day of the payment
for the stock. (Initials) _______________

TELEPHONE INFORMATION  ACKNOWLEDGMENT Please enter both a daytime and an evening
telephone  number  where you may be reached in the event we cannot  execute your
order as given. Please include your area code.

 Daytime Phone (     ) ___________________   
 Evening Phone (     ) ___________________   


                                ACKNOWLEDGEMENT

Sign and date the order form. When purchasing as a custodian, corporate officer,
etc., add your full title to your signature. An additional signature is required
only when payment is by  withdrawal  from an account that requires more than one
signature  to  withdraw  funds.  Your  order  will be  filled  according  to the
provisions of the Plan of Conversion as described in the Prospectus.            

I (WE) ACKNOWLEDGE THAT THIS SECURITY IS NOT                                    
A SAVINGS ACCOUNT OR DEPOSIT AND IS NOT                                         
FEDERALLY INSURED AND IS NOT GUARANTEED BY                                      
MECHANICS SAVINGS AND LOAN, FSA OR THE                                          
FEDERAL GOVERNMENT.                                                             
   
I (we) further certify that I (we) received a Prospectus prior to purchasing the
Common Stock of Steelton Bancorp,  Inc. and acknowledge the terms and conditions
described  therein.  The  Prospectus  that I (we) received  contains  disclosure
concerning  the nature of the security  being  offered and  describes  the risks
involved in the investment.  These include,  among others^: 

^o   future changes in interest rates which may reduce our profits;
^o   increase in  commercial  real  estate and  consumer  lending  which carry a
     greater risk than residential loans;
^o   decreased  return on equity and increased  expenses  immediately  after the
     conversion which may negatively affect the price of our stock;
^o   expenses of our stock-based benefit plans which will reduce our earnings;
^o   anti-takeover  provisions  ^in our  articles  of  incorporation  that could
     discourage takeover attempts;
^o   possible  downturn in local  economy and  competition  which could hurt our
     profitability;
^o   potential impact of the Year 2000 issues;
^o   adoption  of  financial  institution  regulations  that  could  reduce  our
     profitability;
^o   lack of an active market for our stock; and
^o   risk that the price of our stock will not increase to a level comparable to
     other publicly traded financial institution holding companies.
    
If anyone asserts that this security is federally  insured or guaranteed,  or is
as safe  as an  insured  deposit,  I we)  should  call  the  Office  of  Thrift
Supervision Regional Director for the Northeast Region, at (201) 413-1000.

I (we) understand that, after receipt by Steelton  Bancorp,  Inc. this order may
not be modified or withdrawn  without the consent of Steelton  Bancorp,  Inc. or
Mechanics Savings and Loan, FSA. Further,  I (we) certify that my (our) purchase
does not conflict with the purchase  limitations  in the Plan of Conversion  and
that the shares being  purchased are for my (our) account only and that there is
no present agreement or understanding  regarding any subsequent sale or transfer
of such shares.  Under penalties of perjury, I (we) certify that: (1) the Social
Security Number or Tax Identification  Number given above is correct;  and (2) I
(we) am (are) not subject to backup  withholding.  Instructions:  You must cross
out #2 above if you have been notified by the Internal  Revenue Service that you
are subject to withholding  because of under-reporting  interest or dividends on
your tax return.
   
^I understand that by executing this order I do not waive any rights afforded to
me by the Securities Act of 1933 or the Securities Exchange Act of 1934.
    
- ----------------------------------------------------------- 
Signature                                    Date
- -----------------------------------------------------------   
Additional Signature (if required)           Date              
   
                     THIS ORDER NOT ^VALID UNLESS SIGNED
    
                 FOR ASSISTANCE, PLEASE CALL OUR STOCK CENTER AT
                   (717) 939-3100 (STEELTON BANCORP, INC.)
               FROM 9:00 A.M. TO 4:00 P.M., MONDAY THROUGH FRIDAY


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission