PEEKSKILL FINANCIAL CORP
SC 13E4, 1998-12-23
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: ASTA FUNDING INC, 10KSB, 1998-12-23
Next: LEARNING TREE INTERNATIONAL INC, 10-K405, 1998-12-23




    As filed with the Securities and Exchange Commission on December 23, 1998


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                 SCHEDULE 13E-4
                          ISSUER TENDER OFFER STATEMENT

      (Pursuant to Section 13(e)(1) of the Securities Exchange Act of 1934)


                         PEEKSKILL FINANCIAL CORPORATION
- --------------------------------------------------------------------------------

                                (Name of issuer)

                         PEEKSKILL FINANCIAL CORPORATION
- --------------------------------------------------------------------------------

                      (Name of Person(s) Filing Statement)

                     Common Stock, $0.01 Par Value Per Share
                         (Title of Class of Securities)

                                   705385 10 2
                      (CUSIP Number of Class of Securities)

                              William J. LaCalamito
                         Peekskill Financial Corporation
                                1019 Park Street
                            Peekskill, New York 10566
                                 (914) 737-2777
- --------------------------------------------------------------------------------

   (Name, Address and Telephone Number of Person Authorized to Receive Notices
        and Communications on Behalf of the Person(s) Filing Statement)


                                   Copies to:

                              Kip A. Weissman, P.C.
                              James M. Larkins, III
                         Silver, Freedman & Taff, L.L.P.
                           1100 New York Avenue, N.W.
                             Washington, D.C. 20005
                                 (202) 414-6100
- --------------------------------------------------------------------------------

                         (Agent for Service of Process)

                                December 23, 1998
     (Date Tender Offer First Published, Sent or Given to Security Holders)

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

                            CALCULATION OF FILING FEE

Transaction Valuation*                                  Amount of Filing Fee
   $13,400,000                                                $2,680


*Calculated solely for the purpose of determining the filing fee, based upon the
purchase  of 800,000  shares at the  maximum  tender  offer  price of $16.75 per
share.

   [ ]   Check box  if  any of the fee is offset as provided by Rule  0-11(a)(2)
         and identify the filing with which the  offsetting  fee was  previously
         paid. Identify the previous filing by registration statement number, or
         the Form or Schedule and the date of its filing.

Amount Previously Paid:      N/A                        Filing Party:    N/A

Form or Registration No.:    N/A                        Date Filed:      N/A


<PAGE>



Item 1.  Security and Issuer.

         (a) The issuer of the  securities to which this Schedule  13E-4 relates
is Peekskill Financial Corporation,  a Delaware corporation (the "Company"), and
the address of its principal  executive office, and its mailing address, is 1019
Park Street Peekskill, New York 10566.

         (b) This Schedule 13E-4 relates to the offer by the Company to purchase
up to 800,000 shares (or such lesser number of shares as are properly  tendered)
of its common  stock,  $0.01 par value per share (the  "Shares"),  2,842,069  of
which Shares were  outstanding  as of December 16, 1998, at prices not in excess
of $16.75 nor less than $14.75 per Share in cash,  upon the terms and subject to
the conditions set forth in the Offer to Purchase,  dated December 23, 1998 (the
"Offer to Purchase"),  and in the related Letter of Transmittal  (which together
constitute  the  "Offer"),  copies of which are attached as Exhibits  (a)(1) and
(a)(2), respectively, and incorporated herein by reference.  Employees, officers
and directors of the Company may  participate  in the Offer on the same basis as
the Company's other  stockholders.  The Company has been advised that one of its
Executive  Officers  intends to tender Shares pursuant to the Offer. The Company
has also been advised that the Trustee of the Company's Employee Stock Ownership
Plan does not intend to tender Shares pursuant to the Offer. The information set
forth in "Introduction",  "Section 1, Number of Shares;  Proration" and "Section
12, Interest of Directors and Officers; Transactions and Arrangements Concerning
Shares" of the Offer to Purchase is incorporated herein by reference.

         (c) The information set forth in  "Introduction"  and "Section 8, Price
Range of Shares;  Dividends" of the Offer to Purchase is incorporated  herein by
reference.

         (d) Not applicable.

Item 2.  Source and Amount of Funds or Other Consideration.

         (a) The  information  set forth in  "Section  11,  Source and Amount of
Funds" of the Offer to Purchase is incorporated herein by reference.

         (b) Not applicable.

Item 3.  Purpose of the  Tender  Offer and Plans or  Proposals  of the Issuer or
Affiliate.

         (a)-(j) The  information set forth in  "Introduction"  and "Section 11,
Source and Amount of Funds,"  "Section 9, Purpose of the Offer;  Certain Effects
of the Offer," "Section 12, Interest of Directors and Officers; Transactions and
Arrangements  Concerning  Shares" and "Section  13,  Effects of the Offer on the
Market for Shares; Registration under the Exchange Act" of the Offer to Purchase
is incorporated herein by reference.

Item 4.  Interest in Securities of the Issuer.

         The  information  set forth in "Section 12,  Interest of Directors  and
Officers;  Transactions  and  Arrangements  Concerning  Shares" is  incorporated
herein by reference.


                                       1

<PAGE>



Item 5. Contracts, Arrangements, Understandings or Relationships with Respect to
     the Issuer's Securities.

         The information set forth in "Introduction" and "Section 11, Source and
Amount of Funds,"  "Section  9,  Purpose of the  Offer;  Certain  Effects of the
Offer," and "Section 12,  Interest of Directors and Officers;  Transactions  and
Arrangements  Concerning Shares" of the Offer to Purchase is incorporated herein
by reference.

Item 6.  Persons Retained, Employed, or to be Compensated.

         The information set forth in  "Introduction"  and "Section 17, Fees and
Expenses" of the Offer to Purchase is incorporated herein by reference.

Item 7.  Financial Condition.

         (a)-(b) The information  set forth in "Section 10, Certain  Information
Concerning  the  Company"  of the Offer to Purchase  is  incorporated  herein by
reference.

Item 8.  Additional Information.

          (a)  Not applicable.

          (b)  The  information set forth in "Section 14, Certain Legal Matters;
               Regulatory  Approvals"  of the Offer to Purchase is  incorporated
               herein by reference.

          (c)  The information set forth in "Section 13, Effects of the Offer on
               the Market for Shares;  Registration  under the Exchange  Act" of
               the Offer to Purchase is incorporated herein by reference.

          (d)  Not applicable.

          (e)  The  information set forth in the Offer to Purchase and Letter of
               Transmittal is incorporated herein by reference.

Item 9.  Material to be Filed as Exhibits.

          (a)  (1)   Form of Offer to Purchase, dated December 23, 1998

               (2)   Form of Letter of Transmittal  (including  Certification of
                     Taxpayer Identification Number on Form W-9).

               (3)   Form of Letter to Brokers, Dealers, Commercial Banks, Trust
                     Companies and Other Nominees.

               (4)   Form of  Letter to  Clients  for Use by  Brokers,  Dealers,
                     Commercial  Banks,   Trust  Companies  and  Other  Nominees
                     (including the Instruction Form).


                                        2

<PAGE>


               (5)   Form  of  Letter  to  Stockholders  of the  Company,  dated
                     December 23, 1998,  from William J.  LaCalamito,  President
                     and Chief Operating Officer of the Company.

               (6)   Form  of  Memorandum,   dated  December  23,  1998, to  the
                     Company's employees.

               (7)   Form of Question and Answer Brochure.

               (8)   Text of Press Release issued by the Company, dated December
                     18, 1998.


         (b) Not applicable.

         (c) Not applicable.

         (d) Not applicable.

         (e) Not applicable.

         (f) Not applicable.


                                    SIGNATURE

         After due inquiry and to the best of my knowledge and belief, I certify
that the  information  set forth in this  Schedule  13E-4 is true,  complete and
correct.


December 23, 1998                      PEEKSKILL FINANCIAL CORPORATION


                                   By: /s/William J. LaCalamito
                                       -----------------------------------------
                                       William J. LaCalamito, 
                                       President, and Chief Operating Officer



                                        3

<PAGE>
                                                                  Exhibit (a)(1)

                         PEEKSKILL FINANCIAL CORPORATION

                           Offer to Purchase for Cash

                           Up to 800,000 Shares of its
                     Common Stock, Par Value $0.01 Per Share

                   At a Purchase Price Not Greater Than $16.75
                         Nor Less Than $14.75 Per Share
                              --------------------

            THE OFFER, PRORATION PERIOD AND WITHDRAWAL RIGHTS EXPIRE
            AT 4:00 P.M., EASTERN STANDARD TIME, ON JANUARY 27, 1999,
                          UNLESS THE OFFER IS EXTENDED
                               -------------------

     Peekskill Financial  Corporation,  a Delaware  corporation (the "Company"),
invites its  Stockholders to tender shares of its Common Stock,  par value $0.01
per share (the "Shares"), at prices, net to the seller in cash, without interest
thereon,  not greater  than $16.75 nor less than $14.75 per Share  specified  by
such  tendering  Stockholders,  upon the terms and subject to the conditions set
forth herein and in the related Letter of Transmittal (which together constitute
the "Offer").  The Company will  determine a single per Share price (not greater
than  $16.75 nor less than  $14.75  per  Share)  that it will pay for the Shares
validly tendered pursuant to the Offer and not withdrawn (the "Purchase Price"),
taking  into  consideration  the  number of Shares so  tendered  and the  prices
specified  by the  tendering  Stockholders.  The Company  will select the lowest
Purchase  Price that will enable it to purchase  800,000  Shares (or such lesser
number of Shares as are validly tendered and not withdrawn at prices not greater
than $16.75 nor less than $14.75 per Share)  pursuant to the Offer.  The Company
will  purchase  all Shares  validly  tendered at prices at or below the Purchase
Price  and not  withdrawn  on or prior to the  Expiration  Date (as  defined  in
Section 1), upon the terms and subject to the conditions of the Offer, including
the provisions  thereof relating to proration and conditional  tenders described
herein.  The  Purchase  Price will be paid in cash,  net to the seller,  without
interest thereon,  with respect to all Shares purchased.  All Shares tendered at
prices in  excess  of the  Purchase  Price,  Shares  not  purchased  because  of
proration  and Shares that were  conditionally  tendered  and not  accepted  for
purchase will be returned.  Stockholders must complete the section of the Letter
of Transmittal relating to the price at which they are tendering Shares in order
to validly tender Shares.

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

     The Offer is not  conditioned  upon any  minimum  number  of  shares  being
tendered.  The offer is, however,  subject to other  conditions.  See Section 7.

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

                                    IMPORTANT

     Any Stockholder  desiring to tender all or any portion of his or her Shares
should  either (i)  complete and sign the Letter of  Transmittal  or a facsimile
thereof in accordance with the  instructions in the Letter of Transmittal,  mail
or deliver it and any other required documents to Registrar and Transfer Company
(the  "Depositary"),  and either mail or deliver the  certificates  representing
Shares to be tendered to the Depositary  along with the Letter of Transmittal or
deliver such Shares pursuant to the procedure for book-entry  transfer set forth
in Section 3 or (ii) request his or her broker,  dealer,  commercial bank, trust
company or nominee to effect the transaction for him or her. A Stockholder whose
Shares are registered in the name of a broker,  dealer,  commercial  bank, trust
company or nominee  must contact such broker,  dealer,  commercial  bank,  trust
company or nominee if he or she desires to tender such Shares.

The Board of  Directors  of the  Company  has  unanimously  approved  the offer.
Neither the Company nor its Board of Directors makes any  recommendation  to any
Stockholder  as to whether to tender all or any Shares.  Each  Stockholder  must
make his or her own decision as to whether to tender shares and, if so, how many
to tender and at what price.  Directors,  officers and  employees of the Company
who own Shares may  participate  in the Offer on the same basis as the Company's
other  Stockholders.  The Company  has been  advised  that one of its  Executive
Officers  intends to tender Shares  pursuant to the Offer.  The Company has been
advised that the Trustee of the Company's Employee Stock Ownership Plan does not
intend to tender any Shares pursuant to the Offer.

                      The Dealer Manager for the Offer is:

                             CAPITAL RESOURCES, INC.

             The date of this Offer to Purchase is December 23, 1998

                                        1
<PAGE>



     As of  December  16,  1998,  the Company had  2,842,069  Shares  issued and
outstanding  and 389,476  Shares  issuable  upon exercise of  outstanding  stock
options  (110,596  of which were  exercisable  and 278,880 of which were not yet
vested) under the Company's  1996 Stock Option and Incentive  Plan.  The 800,000
Shares that the Company is offering to purchase  pursuant to the Offer represent
approximately 28% of the Shares then  outstanding.  The Shares are traded on the
Nasdaq  National  Market  under the symbol  "PEEK." On December  17,  1998,  the
closing price of the Shares as reported on the Nasdaq National Market was $13.75
per Share.  Stockholders  are urged to obtain current market  quotations for the
Shares.

     To tender shares  properly,  Stockholders  must complete the section of the
Letter of Transmittal relating to the price at which they are tendering shares.

     Questions or requests for assistance or for additional copies of this
Offer to Purchase, the Letter of Transmittal or other tender offer materials may
be directed to the  Information  Agent or the Dealer  Manager at the address and
telephone  numbers  set forth on the back cover of this Offer to  Purchase,  and
such copies will be furnished  promptly at the Company's  expense.  Stockholders
may also contact their local broker,  dealer,  commercial  bank or trust company
for assistance concerning the Offer.

     No person has been authorized to make any  recommendation  on behalf of the
Company as to whether  Stockholders  should tender Shares pursuant to the Offer.
No  person  has  been  authorized  to  give  any  information  or  to  make  any
representations  in connection with the Offer other than those contained  herein
or in the related Letter of Transmittal.  If given or made, such  recommendation
and such other information and representations must not be relied upon as having
been authorized by the Company.

                                        2


<PAGE>

                                TABLE OF CONTENTS


Section                                                                     Page
- -------                                                                     ----

INTRODUCTION.................................................................  1
1.  NUMBER OF SHARES; PRORATION..............................................  2
2.  TENDERS BY HOLDERS OF FEWER THAN 100 SHARES..............................  3
3.  PROCEDURE FOR TENDERING SHARES...........................................  3
4.  WITHDRAWAL RIGHTS........................................................  5
5.  ACCEPTANCE FOR PAYMENT OF SHARES AND PAYMENT OF PURCHASE PRICE...........  6
6.  CONDITIONAL TENDER OF SHARES.............................................  7
7.  CERTAIN CONDITIONS OF THE OFFER..........................................  7
8.  PRICE RANGE OF SHARES; DIVIDENDS.........................................  9
9.  PURPOSE OF THE OFFER; CERTAIN EFFECTS OF THE OFFER.......................  9
10. CERTAIN INFORMATION CONCERNING THE COMPANY............................... 11
11. SOURCE AND AMOUNT OF FUNDS............................................... 17
12. INTEREST OF DIRECTORS AND OFFICERS; TRANSACTIONS AND
      ARRANGEMENTS CONCERNING SHARES......................................... 17
13. EFFECTS OF THE OFFER ON THE MARKET FOR SHARES; REGISTRATION
      UNDER THE EXCHANGE ACT................................................. 19
14. CERTAIN LEGAL MATTERS; REGULATORY APPROVALS.............................. 19
15. CERTAIN FEDERAL INCOME TAX CONSEQUENCES.................................. 20
16. EXTENSION OF TENDER PERIOD; TERMINATION; AMENDMENTS...................... 22
17. FEES AND EXPENSES........................................................ 23
18. MISCELLANEOUS............................................................ 23


                                        i

<PAGE>



To the Holders of Shares of Common Stock of
Peekskill Financial Corporation


                                  INTRODUCTION

         Peekskill   Financial   Corporation,   a  Delaware   corporation   (the
"Company"),  invites its  Stockholders to tender shares of its Common Stock, par
value  $0.01 per share  (the  "Shares")  at a price,  net to the seller in cash,
without interest thereon, not greater than $16.75 nor less than $14.75 per Share
specified  by such  tendering  Stockholders,  upon the terms and  subject to the
conditions  set forth  herein and in the related  Letter of  Transmittal  (which
together constitute the "Offer").

         The Company  will  determine a single per Share price (not greater than
$16.75 nor less than $14.75 per Share)  that it will pay for the Shares  validly
tendered pursuant to the Offer and not withdrawn (the "Purchase Price"),  taking
into  account  the  number of Shares so  tendered  and the prices  specified  by
tendering  Stockholders.  The Company will select the lowest Purchase Price that
will enable it to purchase 800,000 Shares (or such lesser number of Shares as is
validly  tendered  and not  withdrawn at prices not greater than $16.75 nor less
than $14.75 per Share)  pursuant to the Offer.  The Company  will  purchase  all
Shares  validly  tendered  at  prices  at or below  the  Purchase  Price and not
withdrawn on or prior to the Expiration Date (as defined in Section 1), upon the
terms and  subject to the  conditions  of the Offer,  including  the  provisions
relating to proration and  conditional  tenders  described  below.  The Purchase
Price will be paid in cash, net to the seller,  without interest  thereon,  with
respect  to all Shares  purchased.  Shares  tendered  at prices in excess of the
Purchase Price,  Shares not purchased  because of proration and Shares that were
conditionally tendered and not accepted for purchase will be returned.

         The Offer is not  conditioned  upon any minimum  number of Shares being
tendered.  The Offer is,  however,  subject to  certain  other  conditions.  See
Section 7.

         If more than 800,000 Shares have been validly  tendered at or below the
Purchase Price and not withdrawn on or prior to the Expiration Date, the Company
will purchase Shares first from  Stockholders  who owned  beneficially as of the
close of business on December 16, 1998, and continue to own  beneficially  as of
the Expiration  Date, an aggregate of fewer than 100 Shares who properly  tender
all their  Shares at or below the Purchase  Price,  and then on a pro rata basis
from all other  Stockholders  who validly tender Shares at or below the Purchase
Price,  other  than  Stockholders  who  tender  conditionally,  and for whom the
condition is not satisfied. See Sections 1, 2 and 6. Tendering Stockholders will
not be obligated to pay brokerage commissions,  solicitation fees or, subject to
the  Instructions  to the Letter of  Transmittal,  stock  transfer  taxes on the
purchase of Shares by the Company.  The Company will pay the expenses of Capital
Resources,  Inc.  (the  "Dealer  Manager"),   Regan  &  Associates,   Inc.  (the
"Information Agent") and Registrar & Transfer Co. (the "Depositary") incurred in
connection  with the Offer.  See Section 17. Any tendering  Stockholder or other
payee who fails to complete and sign the substitute Form W-9 that is included in
the Letter of  Transmittal  may be subject to United States  federal  income tax
backup  withholding  equal  to  31%  of  the  gross  proceeds  payable  to  such
Stockholder or other payee pursuant to the Offer. See Sections 3 and 15.

         As of December 16, 1998, the Company's  Employee  Stock  Ownership Plan
("ESOP")  held 40,250  Shares in accounts  for  participants  therein as well as
286,982 unallocated Shares. The Company has been advised that the Trustee of the
ESOP does not intend to tender any Shares pursuant to the Offer.

         The Board of Directors has unanimously  approved the Offer. Neither the
Company nor its Board of Directors,  however,  makes any  recommendation  to any
Stockholder  as to whether to tender all or any Shares.  Each  Stockholder  must
make his or her own  decision  as to whether to tender  Shares  and, if so , how
many Shares to tender and at what price.  Directors,  officers and  employees of
the Company who own Shares may participate in the Offer on the same basis as the
Company's  other  Stockholders.  The  Company has been  advised  that one of its
Executive  Officers  intends to tender Shares pursuant to the Offer. The Company
has been  advised  that the  Trustee  of the ESOP does not  intend to tender any
Shares pursuant to the Offer.

         As of December 16, 1998,  the Company had  2,842,069  Shares issued and
outstanding,  and 389,476  Shares  issuable upon exercise of  outstanding  stock
options (110,596 of which were exercisable and 278,880 of which were not vested)
under the Company's  1996 Stock Option and Incentive  Plan.  The 800,000  Shares
that the  Company  is  offering  to  purchase  pursuant  to the Offer  represent
approximately 28% of the Shares then outstanding.

         The Shares are traded on the Nasdaq National Market ("NNM"). The Shares
trade under the symbol  "PEEK." On December 17, 1998,  the closing  price of the
Shares on the NNM was $13.75 per Share. See Section 8.

                                        1

<PAGE>



Stockholders  are urged to obtain  current  market  quotations  for the  Shares.
Questions and requests for  assistance  may be directed to the Dealer Manager or
Information  Agent.  The  Company  has been  advised  that one of its  Executive
Officers  intends to tender Shares  pursuant to the Offer.  The Company has been
advised that the Trustee of the Company's Employee Stock Ownership Plan does not
intend to tender any Shares pursuant to the Offer.

1. NUMBER OF SHARES; PRORATION

         Upon the terms and subject to the  conditions  described  herein and in
the Letter of  Transmittal,  the Company will purchase up to 800,000 Shares that
are validly  tendered on or prior to the Expiration Date (as defined below) (and
not properly  withdrawn in accordance with Section 4) at a price  (determined in
the manner set forth  below) not  greater  than  $16.75 nor less than $14.75 per
Share.  The later of 4:00 p.m.,  Eastern  Standard Time, on January 27, 1999, or
the latest time and date to which the Offer is extended  pursuant to Section 16,
is referred to herein as the "Expiration  Date." If the Offer is  oversubscribed
as described  below,  only Shares  tendered at or below the Purchase Price on or
prior to the  Expiration  Date will be eligible  for  proration.  The  proration
period also expires on the Expiration Date.

         The Company will determine the Purchase Price taking into consideration
the  number  of  Shares  so  tendered  and the  prices  specified  by  tendering
Stockholders. The Company will select the lowest Purchase Price that will enable
it to purchase  800,000  Shares (or such  lesser  number of Shares as is validly
tendered  and not  withdrawn  at prices not  greater  than  $16.75 nor less than
$14.75 per Share)  pursuant  to the Offer.  Subject to Section  16, the  Company
reserves the right to purchase more than 800,000  Shares  pursuant to the Offer,
but does not  currently  plan to do so.  The  Offer  is not  conditioned  on any
minimum  number of Shares  being  tendered.  The Offer is,  however,  subject to
certain other conditions. See Section 7.

         In accordance  with  Instruction 5 of the Letter of  Transmittal,  each
Stockholder who wishes to tender Shares must specify the price (not greater than
$16.75 nor less than  $14.75 per Share) at which the  Stockholder  is willing to
have the Company  purchase such Shares or, if such  Stockholder does not wish to
specify  a  Purchase  Price,  he or she  may  check  the  box on the  Letter  of
Transmittal  indicating that the Shares are being tendered at the Purchase Price
determined by the Company in accordance with the terms of the Offer. As promptly
as  practicable  following the  Expiration  Date, the Company will determine the
Purchase  Price (not greater than $16.75 nor less than $14.75 per Share) that it
will pay for Shares  validly  tendered and not withdrawn  pursuant to the Offer,
taking into account the number of Shares so tendered and the prices specified by
tendering  Stockholders.  All  Shares  purchased  pursuant  to the Offer will be
purchased at the Purchase Price. All Shares not purchased pursuant to the Offer,
including  Shares  tendered at prices greater than the Purchase Price and Shares
not purchased because of proration or because they were  conditionally  tendered
and not accepted for purchase, will be returned to the tendering Stockholders at
the Company's expense as promptly as practicable following the Expiration Date.

         Upon the terms and subject to the  conditions of the Offer,  if 800,000
or fewer  Shares have been validly  tendered at or below the Purchase  Price and
not withdrawn on or prior to the Expiration  Date, the Company will purchase all
such Shares.  Upon the terms and subject to the conditions of the Offer, if more
than 800,00 Shares have been validly tendered at or below the Purchase Price and
not  withdrawn on or prior to the  Expiration  Date,  the Company will  purchase
Shares in the following order of priority:

                  (a)  first,  all  Shares  validly  tendered  at or  below  the
         Purchase Price and not withdrawn on or prior to the Expiration  Date by
         or on behalf of any Stockholder who owned beneficially, as of the close
         of business on December 16, 1998 and continues to own  beneficially  as
         of the  Expiration  Date, an aggregate of fewer than 100 Shares and who
         validly  tenders all of such Shares  (partial and  conditional  tenders
         will not qualify for this  preference)  and completes the box captioned
         "Odd Lots" on the Letter of Transmittal; and

                  (b)  then,  after  purchase  of all of the  foregoing  Shares,
         subject to the conditional  tender  provisions  described in Section 6,
         all other Shares  validly  tendered at or below the Purchase  Price and
         not withdrawn on or prior to the  Expiration  Date on a pro rata basis,
         if  necessary  (with  appropriate  adjustments  to avoid  purchases  of
         fractional Shares).

         If  proration  of  tendered  Shares is  required,  (i)  because  of the
difficulty  in  determining  the number of Shares  validly  tendered,  (ii) as a
result of the "odd lot"  procedure  described in Section 2,and (iii) as a result
of the conditional

                                        2

<PAGE>



tender  procedure  described  in Section 6, the Company  does not expect that it
will be able to announce the final proration  factor or to commence  payment for
any Shares purchased pursuant to the Offer until approximately seven NNM trading
days  after the  Expiration  Date.  Preliminary  results  of  proration  will be
announced by press release as promptly as practicable after the Expiration Date.
Holders  of Shares  may  obtain  such  preliminary  information  from the Dealer
Manager or the Information Agent.

         As   described   under   "Section   15--Certain   Federal   Income  Tax
Consequences,"  the  number of Shares  that the  Company  will  purchase  from a
Stockholder may affect the federal income tax consequences to the Stockholder of
such purchase and therefore may be relevant to a Stockholder's  decision whether
to tender Shares.  Each Stockholder should consult his or her own tax advisor as
to the  particular  federal  income  tax  consequences  to that  Stockholder  of
tendering Shares pursuant to the Offer and the  applicability  and effect of any
state, local or foreign tax laws and recent changes in applicable tax laws.

         The Company  expressly  reserves the right, in its sole discretion,  at
any time or from time to time,  to extend  the period of time  during  which the
Offer  is open by  giving  oral  or  written  notice  of such  extension  to the
Depositary and making a public announcement  thereof.  See Section 16. There can
be no assurance, however, that the Company will exercise its right to extend the
Offer.

         For purposes of the Offer,  a "business day" means any day other than a
Saturday,  Sunday or federal  holiday and consists of the time period from 12:01
a.m. through 12:00 midnight, Eastern Standard time.

         Copies of this Offer to Purchase and the related  Letter of Transmittal
are being  mailed to record  holders of Shares and will be furnished to brokers,
banks and similar persons whose names, or the names of whose nominees, appear on
the Company's Stockholder list or, if applicable, who are listed as participants
in a clearing agency's  security position listing for subsequent  transmittal to
beneficial owners of Shares.

2. TENDERS BY HOLDERS OF FEWER THAN 100 SHARES

         Except to the extent that the  Company's  purchase  would result in the
delisting of the Shares on the NNM, all Shares validly  tendered at or below the
Purchase  Price and not  withdrawn on or prior to the  Expiration  Date by or on
behalf of any Stockholder who owned beneficially, as of the close of business on
December 16, 1998, and continues to own  beneficially as of the Expiration Date,
an  aggregate of fewer than 100 Shares,  will be accepted  for  purchase  before
proration, if any, of other tendered Shares. Partial or conditional tenders will
not qualify for this preference,  and it is not available to beneficial  holders
of 100 or more Shares, even if such holders have separate stock certificates for
fewer than 100 Shares. By accepting the Offer, a Stockholder owning beneficially
fewer than 100 Shares will avoid the payment of  brokerage  commissions  and the
applicable  odd lot discount  payable in a sale of such Shares in a  transaction
effected on a securities exchange.

         As of December 16, 1998, there were approximately 161 beneficial owners
who held individually fewer than 100 Shares.  Any Stockholder  wishing to tender
all of his or her  Shares  pursuant  to this  Section  should  complete  the box
captioned "Odd Lots" on the Letter of Transmittal.

3. PROCEDURE FOR TENDERING SHARES

         To tender Shares validly  pursuant to the Offer,  a properly  completed
and duly executed Letter of Transmittal or facsimile thereof,  together with any
required signature  guarantees and any other documents required by the Letter of
Transmittal,  must be received by the Depositary at its address set forth on the
back cover of this Offer to Purchase and either (i)  certificates for the Shares
to be tendered  must be received by the  Depositary at such address or (ii) such
Shares must be delivered  pursuant to the  procedures  for  book-entry  transfer
described  below  (and  a  confirmation   of  such  delivery   received  by  the
Depositary), in each case on or prior to the Expiration Date.

         In accordance with instruction 5 of the Letter of Transmittal, in order
to tender  Shares  pursuant to the Offer,  a  Stockholder  must  indicate in the
section  captioned  "Price  (In  Dollars)  Per Share At Which  Shares  Are Being
Tendered" on the Letter of Transmittal  (i) the price (in multiples of $0.25) at
which such Shares are being tendered, or (ii) that the Shares are being tendered
at the Purchase Price  determined by the Company in accordance with the terms of
the Offer.


                                        3

<PAGE>



         Stockholders  wishing  to tender  Shares  at more  than one price  must
complete separate Letters of Transmittal for each price at which such Shares are
being tendered. The same Shares cannot be tendered at more than one price.

         The Depositary  will establish an account with respect to the Shares at
The Depository Trust Company ("DTC") (hereinafter referred to as the "Book-Entry
Transfer Facility") for purposes of the Offer within two business days after the
date  of  this  Offer  to  Purchase,  and any  financial  institution  that is a
participant in the system of Book-Entry  Transfer  Facility may make delivery of
Shares by causing the Book-Entry  Transfer Facility to transfer such Shares into
the  Depositary's  account in accordance  with the  procedures of the Book-Entry
Transfer  Facility.   Although  delivery  of  Shares  may  be  effected  through
book-entry   transfer,   a  properly  completed  and  duly  executed  Letter  of
Transmittal or a manually signed copy thereof, or an Agent's Message (as defined
below),  together with any required signature  guarantees and any other required
documents,  must, in any case, be  transmitted to and received by the Depositary
at its address set forth on the back cover of this Offer to Purchase on or prior
to the  Expiration  Date.  Delivery  of  required  documents  to the  Book-Entry
Transfer Facility in accordance with its procedures does not constitute delivery
to the Depositary and will not constitute a valid tender.

         The  term  "Agent's  Message"  means  a  message   transmitted  by  the
Book-Entry  Transfer  Facility to, and received by, the Depositary and forming a
part of a Book-Entry  confirmation,  which states that the  Book-Entry  Transfer
Facility has received an express  acknowledgment  from the  participant  in such
Book-Entry  Transfer  Facility  tendering the Shares,  that such participant has
received  and agrees to be bound by the terms of the Letter of  Transmittal  and
that the Company may enforce such agreement against the participant.

         Except as set forth below,  all  signatures on a Letter of  Transmittal
must  be  guaranteed  by a  firm  that  is a  member  of a  registered  national
securities exchange or the National Association of Securities Dealers,  Inc., or
by a  commercial  bank,  a trust  company,  a savings  bank,  a savings and loan
association  or a credit  union which has  membership  in an approved  Signature
Guarantee  Medallion  Program  (each of the  foregoing  being  referred to as an
"Eligible  Institution").  Signatures  on a Letter  of  Transmittal  need not be
guaranteed if (a) the Letter of Transmittal  is signed by the registered  holder
of the  Shares  (which  term,  for the  purposes  of this  Section,  includes  a
participant in any Book-Entry Transfer Facility whose name appears on a security
position listing as the holder of the Shares) tendered therewith and such holder
has not completed the box entitled  "Special  Payment  Instructions"  or the box
entitled  "Special  Delivery  Instructions"  on the Letter of Transmittal or (b)
such  Shares are  tendered  for the  account  of an  Eligible  Institution.  See
Instructions 1 and 6 of the Letter of Transmittal.

         The method of delivery of Shares and all other required documents is at
the  option  and risk of the  tendering  Stockholder.  If  delivery  is by mail,
registered mail with return receipt requested, properly insured, is recommended.
In all cases sufficient time should be allowed to assure timely delivery.

         To prevent United States federal income tax backup withholding equal to
31% of the gross payments made pursuant to the Offer, each tendering Stockholder
must  provide  the  Depositary   with  such   Stockholder's   correct   taxpayer
identification  number and certain other information by properly  completing the
substitute Form W-9 included in the Letter of Transmittal.  Foreign Stockholders
(as defined in Section 15) must submit a properly  completed Form W-8 (which may
be obtained from the  Depositary)  in order to prevent  backup  withholding.  In
general,  backup  withholding  does not  apply  to  corporations  or to  foreign
Stockholders subject to 30% (or lower treaty rate) withholding on gross payments
received pursuant to the Offer (as discussed in Section 15). For a discussion of
certain federal income tax consequences to tendering  Stockholders,  see Section
15.  Each  Stockholder  is urged  to  consult  with  his or her own tax  advisor
regarding his, her or its  qualification  for exemption from backup  withholding
and the procedure for obtaining any applicable exemption.

         It is a  violation  of Rule  14e-4  promulgated  under  the  Securities
Exchange Act of 1934, as amended (the  "Exchange  Act"),  for a person to tender
Shares for his or her own account  unless the person so tendering  (i) has a net
long position equal to or greater than the amount of (x) Shares  tendered or (y)
other securities  immediately  convertible into, exercisable or exchangeable for
the  amount of Shares  tendered  and will  acquire  such  Shares  for  tender by
conversion,  exercise or exchange of such other  securities  and (ii) will cause
such Shares to be  delivered  in  accordance  with the terms of the Offer.  Rule
14e-4  provides  a similar  restriction  applicable  to the  tender on behalf of
another  person.  The  tender of Shares  pursuant  to any one of the  procedures
described above will constitute the tendering  Stockholder's  representation and
warranty that (i) such  Stockholder  has a net long position in the Shares being
tendered  within the meaning of Rule 14e-4  promulgated  under the Exchange Act,
and (ii) the tender of such Shares complies with

                                        4

<PAGE>



Rule 14e-4. The Company's  acceptance for payment of Shares tendered pursuant to
the Offer will constitute a binding agreement between the tendering  Stockholder
and the Company upon the terms and subject to the conditions of the Offer.

         All  questions as to the Purchase  Price,  the form of  documents,  the
number of Shares to be accepted and the validity, eligibility (including time of
receipt) and  acceptance  for payment of any tender of Shares will be determined
by the Company,  in its sole discretion,  which determination shall be final and
binding on all parties. The Company reserves the absolute right to reject any or
all  tenders  of  Shares  that  it  determines  are  not in  proper  form or the
acceptance  for payment of or payment for Shares that may, in the opinion of the
Company's counsel, be unlawful.  The Company also reserves the absolute right to
waive any defect or irregularity in any tender of any particular Shares. None of
the Company,  the Dealer Manager,  the Information  Agent, the Depositary or any
other  person  is or will be under  any duty to give  notice  of any  defect  or
irregularity  in tenders,  nor shall any of them incur any liability for failure
to give any such notice.

         Certificates for Shares,  together with a properly  completed Letter of
Transmittal (or, in the case of a book-entry  transfer,  an Agent's Message) and
any other documents required by the Letter of Transmittal,  must be delivered to
the  Depositary  and not to the  Company.  Any such  documents  delivered to the
Company will not be forwarded to the Depositary and therefore will not be deemed
to be properly tendered.

4. WITHDRAWAL RIGHTS

         Tenders of Shares made  pursuant to the Offer may be  withdrawn  at any
time prior to the Expiration  Date.  Thereafter,  such tenders are  irrevocable,
except that they may be withdrawn after 12:00 midnight,  Eastern  Standard Time,
March 24,  1999  unless  theretofore  accepted  for  payment  by the  Company as
provided in this Offer to  Purchase.  If the Company  extends the period of time
during which the Offer is open, is delayed in purchasing  Shares or is unable to
purchase Shares pursuant to the Offer for any reason, then, without prejudice to
the  Company's  rights  under the Offer,  the  Depositary  may, on behalf of the
Company, retain all Shares tendered, and such Shares may not be withdrawn except
as otherwise  provided in this Section 4, subject to Rule 13e-4(f)(5)  under the
Exchange  Act,  which  provides  that the issuer  making the tender  offer shall
either pay the consideration offered, or return the tendered securities promptly
after the termination or withdrawal of the tender offer.

         Withdrawal  of Shares  Held in  Physical  Form.  Tenders of Shares made
pursuant to the Offer may not be withdrawn  after the  Expiration  Date,  except
that they may be withdrawn after 12:00 midnight,  Eastern  Standard Time,  March
24, 1999 unless accepted for payment by the Company as provided in this Offer to
Purchase.  For a withdrawal to be effective prior to that time, a Stockholder of
Shares held in physical  form must provide a written,  telegraphic  or facsimile
transmission  notice of withdrawal to the Depositary at its address set forth on
the back cover page of this Offer to Purchase before the Expiration  Date, which
notice must contain:  (A) the name of the person who tendered the Shares;  (B) a
description of the Shares to be withdrawn;  (C) the certificate numbers shown on
the particular  certificates  evidencing such Shares;  (D) the signature of such
Stockholder  executed in the same manner as the original signature on the Letter
of Transmittal  (including any signature  guarantee (if such original  signature
was  guaranteed));  and (E) if such Shares are held by a new  beneficial  owner,
evidence  satisfactory to the Company that the person withdrawing the tender has
succeeded  to the  beneficial  ownership  of the Shares.  A purported  notice of
withdrawal which lacks any of the required  information will not be an effective
withdrawal of a tender previously made.

         Withdrawal  of  Shares  Held  with the  Book-Entry  Transfer  Facility.
Tenders of Shares  made  pursuant  to the Offer may not be  withdrawn  after the
Expiration  Date,  except that they may be  withdrawn  after  midnight,  Eastern
Standard  Time,  March 24,  1999 unless  accepted  for payment by the Company as
provided in this Offer to Purchase.  For a withdrawal  to be effective  prior to
that time, a Stockholder  of Shares held with the Book-Entry  Transfer  Facility
must (i) call his or her broker and instruct  such broker to withdraw the tender
of Shares by  debiting  the  Depositary's  account  at the  Book-Entry  Transfer
Facility for all Shares to be withdrawn; and (ii) instruct the broker to provide
a written,  telegraphic  or facsimile  transmission  notice of withdrawal to the
Depositary on or before the  Expiration  Date.  Such notice of withdrawal  shall
contain (A) the name of the person who tendered the Shares; (B) a description of
the Shares to be withdrawn;  and (C) if such Shares are held by a new beneficial
owner,  evidence  satisfactory  to the Company that the person  withdrawing  the
tender has  succeeded to the  beneficial  ownership  of the Shares.  A purported
notice of withdrawal which lacks any of the required  information will not be an
effective withdrawal of a tender previously made.


                                        5

<PAGE>



         Any  permitted  withdrawals  of tenders of Shares may not be rescinded,
and any Shares so withdrawn will  thereafter be deemed not validly  tendered for
purposes  of  the  Offer;  provided,  however,  that  withdrawn  Shares  may  be
re-tendered by following the  procedures  for tendering  prior to the Expiration
Date.

         All questions as to the form and validity  (including  time of receipt)
of any notice of  withdrawal  will be  determined  by the  Company,  in its sole
discretion,  which determination shall be final and binding on all parties. None
of the Company, the Dealer Manager, the Information Agent, the Depositary or any
other person is or will be under any duty to give  notification of any defect or
irregularity  in any notice of  withdrawal or incur any liability for failure to
give any such notification.

5. ACCEPTANCE FOR PAYMENT OF SHARES AND PAYMENT OF PURCHASE PRICE

         Upon the  terms  and  subject  to the  conditions  of the  Offer and as
promptly as practicable  after the  Expiration  Date, the Company will determine
the Purchase Price,  taking into consideration the number of Shares tendered and
the prices specified by tendering Stockholders, announce the Purchase Price, and
(subject to the proration and conditional tender provisions of the Offer) accept
for payment  and pay the  Purchase  Price for Shares  validly  tendered  and not
withdrawn at or below the  Purchase  Price.  Thereafter,  payment for all Shares
validly  tendered on or prior to the  Expiration  Date and  accepted for payment
pursuant  to the Offer will be made by the  Depositary  by check as  promptly as
practicable.  In all cases,  payment for Shares accepted for payment pursuant to
the  Offer  will  be  made  only  after  timely  receipt  by the  Depositary  of
certificates  for such  Shares  (or of a  timely  confirmation  of a  book-entry
transfer of such Shares into the Depositary's account at the Book-Entry Transfer
Facility),  a properly  completed and duly executed  Letter of  Transmittal or a
manually signed copy thereof, with any required signature guarantees,  or in the
case of a  book-entry  delivery  an  Agent's  Message,  and any  other  required
documents.

         For purposes of the Offer, the Company shall be deemed to have accepted
for payment  (and  thereby  purchased),  subject to  proration  and  conditional
tenders,  Shares that are validly  tendered and not withdrawn as, if and when it
gives oral or written notice to the  Depositary of the Company's  acceptance for
payment of such Shares.  In the event of proration,  the Company will  determine
the proration  factor and pay for those tendered  Shares accepted for payment as
soon as practicable  after the Expiration  Date.  However,  the Company does not
expect to be able to  announce  the final  results of any such  proration  until
approximately seven NNM trading days after the Expiration Date. The Company will
pay for Shares that it has  purchased  pursuant to the Offer by  depositing  the
aggregate  Purchase Price therefor with the Depositary.  The Depositary will act
as agent for tendering  Stockholders  for the purpose of receiving  payment from
the  Company  and  transmitting  payment  to  tendering  Stockholders.  Under no
circumstances  will  interest  be  paid  on  amounts  to be  paid  to  tendering
Stockholders, regardless of any delay in making such payment.

         Certificates  for  all  Shares  not  purchased,  including  all  Shares
tendered at prices greater than the Purchase Price, Shares not purchased because
of proration and Shares that were conditionally tendered and not accepted,  will
be returned  (or, in the case of Shares  tendered by book-entry  transfer,  such
Shares will be credited to an account  maintained  with the Book-Entry  Transfer
Facility by the participant  therein who so delivered the Shares) as promptly as
practicable  following  the  Expiration  Date without  expense to the  tendering
Stockholder.

     Payment for Shares may be delayed in the event of difficulty in determining
the number of Shares properly tendered or if proration is required.  See Section
1. In addition,  if certain  events  occur,  the Company may not be obligated to
purchase Shares pursuant to the Offer. See Section 7.

         The Company will pay or cause to be paid any stock  transfer taxes with
respect to the sale and  transfer  of any Shares to it or its order  pursuant to
the Offer.  If,  however,  payment of the Purchase  Price is to be made to, or a
portion of the Shares delivered  (whether in certificated form or by book entry)
but not  tendered  or not  purchased  are to be  registered  in the name of, any
person other than the registered holder, or if tendered Shares are registered in
the name of any person other than the person  signing the Letter of  Transmittal
(unless such person is signing in a representative or fiduciary  capacity),  the
amount of any stock transfer taxes  (whether  imposed on the registered  holder,
such other  person or  otherwise)  payable on  account of the  transfer  to such
person will be deducted from the Purchase Price unless satisfactory  evidence of
the payment of such taxes, or exemption therefrom, is submitted. See Instruction
7 to the Letter of Transmittal.

         Any tendering  Stockholder  or other payee who fails to complete  fully
and sign the substitute  Form W-9 included in the Letter of Transmittal  (or, in
the case of a foreign individual, a Form W-8) may be subject to

                                        6

<PAGE>



required  federal  income tax  withholding  of 31% of the gross proceeds paid to
such Stockholder or other payee pursuant to the Offer. See Section 3.

6. CONDITIONAL TENDER OF SHARES

         Under certain  circumstances and subject to the exceptions set forth in
Section 1, the Company may  prorate the number of Shares  purchased  pursuant to
the Offer. As discussed in Section 15, the number of Shares to be purchased from
a particular Stockholder might affect the tax treatment of such purchase for the
Stockholder and the Stockholder's  decision whether to tender.  Each Stockholder
is urged to consult with his or her own tax advisor.  Accordingly, a Stockholder
may tender Shares  subject to the condition  that a specified  minimum number of
the  Stockholder's  Shares tendered  pursuant to a Letter of Transmittal must be
purchased if any Shares so tendered are purchased.  Any Stockholder  desiring to
make  such  a  conditional   tender  must  so  indicate  in  the  box  captioned
"Conditional Tender" in the Letter of Transmittal.

         Any tendering  Stockholders  wishing to make a conditional  tender must
calculate  and  appropriately  indicate  the  minimum  number  of  Shares  to be
tendered.  If the effect of  accepting  tenders on a pro rata basis  would be to
reduce  the  number of Shares to be  purchased  from any  Stockholder  (tendered
pursuant to a Letter of Transmittal) below the minimum number so specified,  the
tender will  automatically  be regarded as withdrawn  (except as provided in the
next  paragraph  ) and all Shares  tendered by the  Stockholder  pursuant to the
applicable  Letter of  Transmittal  will be returned as promptly as  practicable
thereafter.

         If  conditional  tenders,  that  would  otherwise  be  so  regarded  as
withdrawn,  would cause the total number of Shares to be purchased to fall below
800,000,  then, to the extent  feasible,  the Company will select enough of such
conditional  tenders that would  otherwise  have been so withdrawn to permit the
Company to  purchase  800,000  Shares.  In  selecting  among  these  conditional
tenders, the Company will select by lot and will limit its purchase in each case
to the minimum number of Shares  designated by the Stockholder in the applicable
Letter of Transmittal as a condition to his or her tender.

7. CERTAIN CONDITIONS OF THE OFFER

         Notwithstanding  any other provision of the Offer, the Company will not
be  required  to accept  for  payment or pay for any  Shares  tendered,  and may
terminate or amend and may postpone (subject to the requirements of the Exchange
Act for prompt  payment for or return of Shares  tendered)  the  acceptance  for
payment of Shares tendered, if at any time before the Expiration Date any of the
following shall have occurred:

                  (a) there shall have been  threatened,  instituted  or pending
         any action or proceeding by any government or governmental,  regulatory
         or administrative  agency or authority or tribunal or any other person,
         domestic or foreign, or before any court, authority, agency or tribunal
         that (i) challenges the  acquisition of Shares pursuant to the Offer or
         otherwise in any manner  relates to or affects the Offer or (ii) in the
         reasonable  judgment of the Company,  could  materially  and  adversely
         affect the business, condition (financial or other), income, operations
         or prospects of the Company and its subsidiaries,  taken as a whole, or
         otherwise  materially impair in any way the contemplated future conduct
         of the business of the Company or any of its subsidiaries or materially
         impair the Offer's contemplated benefits to the Company;

                  (b) there  shall have been any action  threatened,  pending or
         taken,  or  approval  withheld,  or  any  statute,   rule,  regulation,
         judgment,   order   or   injunction   threatened,   proposed,   sought,
         promulgated,  enacted,  entered,  amended,  enforced  or  deemed  to be
         applicable to the Offer or the Company or any of its  subsidiaries,  by
         any legislative  body, court,  authority,  agency or tribunal which, in
         the  Company's  reasonable   judgment,   would  or  might  directly  or
         indirectly (i) make the acceptance for payment of, or payment for, some
         or all  of  the  Shares  illegal  or  otherwise  restrict  or  prohibit
         consummation  of the Offer,  (ii) delay or restrict  the ability of the
         Company, or render the Company unable, to accept for payment or pay for
         some or all of the Shares,  (iii)  materially  impair the  contemplated
         benefits  of the Offer to the  Company  or (iv)  materially  affect the
         business,   condition  (financial  or  other),  income,  operations  or
         prospects  of the Company and its  subsidiaries,  taken as a whole,  or
         otherwise  materially impair in any way the contemplated future conduct
         of the business of the Company or any of its subsidiaries;


                                        7

<PAGE>


                  (c) it shall have been publicly disclosed or the Company shall
         have  learned  that (i) any person or "group"  (within  the  meaning of
         Section  13(d)(3)  of the  Exchange  Act) has  acquired  or proposes to
         acquire beneficial  ownership of more than 5% of the outstanding Shares
         whether through the acquisition of stock, the formation of a group, the
         grant of any option or right, or otherwise  (other than as disclosed in
         a  Schedule  13D  or 13G on  file  with  the  Securities  and  Exchange
         Commission (the  "Commission")  as of the date hereof) or (ii) any such
         person or group that on or prior to January  27,  1999 had filed such a
         Schedule with the  Commission  thereafter  shall have acquired or shall
         propose to acquire,  whether  through  the  acquisition  of stock,  the
         formation of a group,  the grant of any option or right,  or otherwise,
         beneficial  ownership of additional  Shares  representing 2% or more of
         the outstanding Shares;

                  (d) there shall have  occurred (i) any general  suspension  of
         trading in, or  limitation  on prices for,  securities  on any national
         securities  exchange  or  in  the  over-the-counter  market,  (ii)  any
         significant decline in the market price of the Shares or in the general
         level of market  prices of equity  securities  in the United  States or
         abroad, (iii) any change in the general political,  market, economic or
         financial  condition  in the  United  States  or  abroad  that,  in the
         Company's  reasonable judgement could have a material adverse effect on
         the Company's  business,  condition  (financial or otherwise) , income,
         operations,  prospects or ability to obtain financing  generally or the
         trading in the Shares,  (iv) the declaration of a banking moratorium or
         any  suspension of payments in respect of banks in the United States or
         any  limitation  on, or any event which,  in the  Company's  reasonable
         judgment,  might affect the extension of credit by lending institutions
         in the United States,  (v) the commencement of a war, armed hostilities
         or other  international  or national  calamity  directly or  indirectly
         involving the United States or (vi) in the case of any of the foregoing
         existing at the time of the commencement of the Offer, in the Company's
         reasonable judgment, a material acceleration or worsening thereof;

                  (e) a tender or exchange  offer with respect to some or all of
         the Shares (other than the Offer),  or a merger,  acquisition  or other
         business  combination  proposal  for  the  Company,   shall  have  been
         proposed,  announced  or made by another  person or group  (within  the
         meaning of Section 13(d) (3) of the Exchange Act);

                  (f ) there  shall have  occurred  any event or events that has
         resulted,  or may in the  reasonable  judgment of the  Company  result,
         directly  or  indirectly,  in an  actual  or  threatened  change in the
         business,  condition (financial or other),  income,  operations,  stock
         ownership or prospects of the Company and its subsidiaries;

and, in the  reasonable  judgment of the  Company,  such event or events make it
undesirable or inadvisable to proceed with the Offer or with such acceptance for
payment.

         The  foregoing  conditions  are for the sole benefit of the Company and
may be asserted by the Company  regardless of the  circumstances  (including any
action or inaction by the Company) giving rise to any of these  conditions,  and
any such  condition  may be waived by the Company,  in whole or in part,  at any
time and from time to time in its  reasonable  discretion.  The  failure  by the
Company at any time to exercise any of the foregoing  rights shall not be deemed
a waiver of the right and each of these rights shall be deemed an ongoing  right
which may be asserted at any time and from time to time.  Any  determination  by
the Company  concerning the events  described above will be final and binding on
all parties.

         Acceptance  of Shares  validly  tendered in the Offer is subject to the
condition that, as of the Expiration  Date, and after giving pro forma effect to
the acceptance of Shares validly tendered, the Company would continue to have at
least 400  Stockholders  and the Shares would remain listed for quotation on the
NNM. This condition may not be waived.

         The  Exchange  Act requires  that all  conditions  to the Offer must be
satisfied or waived before the Expiration Date.

                                        8

<PAGE>



8. PRICE RANGE OF SHARES; DIVIDENDS

         The  following  table  sets  forth the high and low sales  prices,  and
dividends  declared,  for the  Shares  as  reported  on the NNM for the  periods
indicated. The Company's fiscal year-end is June 30.


                                                                   Dividends
                                 High               Low            Declared
                                -------           -------          ---------
Fiscal 1997
 1st Quarter ...............    $14.00            $11.25             $0.09
 2nd Quarter ...............     14.875            13.25              0.09
 3rd Quarter ...............     15.50             13.50              0.09
 4th Quarter ...............     15.25             13.375             0.09

Fiscal 1998
 1st Quarter ...............    $18.25            $15.125            $0.09
 2nd Quarter ...............     18.25             16.50              0.09
 3rd Quarter ...............     17.75             16.00              0.09
 4th Quarter ...............     18.063            16.625             0.09

Fiscal 1999
 1st Quarter ...............    $18.125           $14.75             $0.09
 2nd Quarter (through
   December 17, 1998........     14.50             12.00              0.09



         On December  17, 1998,  the closing  price of the Shares on the NNM was
$13.75 per Share. Stockholders are urged to obtain current market quotations for
the Shares prior to making an investment decision.

9. PURPOSE OF THE OFFER; CERTAIN EFFECTS OF THE OFFER

         The Company  believes that the purchase of Shares is an attractive  use
of a portion of the Company's  available  capital on behalf of its  Stockholders
and is consistent  with the Company's  long-term goal of increasing  Stockholder
value.  The Company  believes it has adequate sources of capital to complete the
Share repurchase and pursue business opportunities.

         Over time, the Company's profitable  operations have contributed to the
growth of a capital base that exceeds all  applicable  regulatory  standards and
the amount of capital needed to support the Company's  banking  business.  After
evaluating a variety of  alternatives  to utilize more  effectively  its capital
base and to attempt to maximize  Stockholder value, the Company's management and
its Board of Directors believe that the purchase of Shares pursuant to the Offer
is a positive  action  that is intended to  accomplish  the desired  objectives.
Other actions previously  employed,  including periodic open market purchases of
Shares, have enhanced Stockholder value, but capital remains at high levels, and
this affects the Company's ability to produce desired returns for Stockholders.

         The Offer is designed to  restructure  the  Company's  balance sheet in
order to increase return on equity and earnings per share by reducing the amount
of equity and Shares  outstanding.  Based upon the current  market  price of its
Shares, the Company believes that the purchase of Shares is an attractive use of
its funds.  Following  the purchase of the Shares,  the Company  believes  funds
provided by earnings,  combined  with its other  sources of  liquidity,  will be
fully  adequate  to meet its  funding  needs for the  foreseeable  future.  Upon
completion  of the Offer,  the  Company  expects  that it and its  wholly  owned
subsidiary  bank,  First  Federal  Savings Bank (the  "Bank"),  will continue to
maintain the highest  regulatory  standard for capital,  which is  designated as
"well  capitalized"  under the prompt  corrective  action scheme  enacted by the
Federal Deposit Insurance Corporation Improvement Act of 1991.

         The Offer will enable  Stockholders who are considering the sale of all
or a portion of their Shares the  opportunity  to determine  the price or prices
(not greater  than $16.75 nor less than $14.75  Share) at which they are willing
to sell their  Shares,  and,  if any such Shares are  purchased  pursuant to the
Offer,  to sell  those  Shares  for cash  without  the usual  transaction  costs
associated with open-market sales. The Offer may also give Stockholders the

                                        9

<PAGE>



opportunity to sell Shares at prices greater than market prices prevailing prior
to the  announcement  of the  Offer.  See  Section  8. In  addition,  qualifying
Stockholders  owning  beneficially  fewer  than 100  Shares,  whose  Shares  are
purchased  pursuant to the Offer,  not only will avoid the payment of  brokerage
commissions  but will also avoid any  applicable odd lot discounts to the market
price typically charged by brokers for executing odd lot trades.

         Stockholders  who do not tender their Shares  pursuant to the Offer and
Stockholders  who otherwise retain an equity interest in the Company as a result
of a partial tender of Shares or a proration  pursuant to Section 1 of the Offer
will continue to be owners of the Company with the  attendant  risks and rewards
associated with owning the equity securities of the Company. As noted above, the
Company, following completion of the Offer, will maintain the highest regulatory
capital ranking.  Consequently,  the Company believes that Stockholders will not
be  subject  to  materially  greater  risk as a result of the  reduction  of the
capital base.

         Stockholders  who  determine  not to accept  the Offer  will  realize a
proportionate  increase in their  relative  equity  interest in the Company and,
thus, in the Company's earnings and assets,  subject to any risks resulting from
the Company's  purchase of Shares and the Company's  ability to issue additional
equity  securities  in the future.  In  addition,  to the extent the purchase of
Shares  pursuant  to  the  Offer  results  in  a  reduction  of  the  number  of
Stockholders of record,  the Company's costs for services to Stockholders may be
reduced.  Finally,  the Offer may affect the  Company's  ability to qualify  for
pooling-of-interests   accounting  treatment  for  any  merger  transaction  for
approximately  the next two years  (which could limit  acquisition  by or of the
Company during this period).

         If fewer than 800,000 Shares are purchased  pursuant to the Offer,  the
Company may  repurchase  the  remainder  of such Shares on the open  market,  in
privately negotiated  transactions or otherwise.  In the future, the Company may
determine  to  purchase  additional  Shares  on the open  market,  in  privately
negotiated  transactions,  through one or more tender offers or  otherwise.  Any
such  purchases  may be on the same terms as, or on terms which are more or less
favorable to  Stockholders  than,  the terms of the Offer.  However,  Rule 13e-4
under the Exchange Act prohibits the Company and its affiliates  from purchasing
any Shares,  other than pursuant to the Offer,  until at least ten business days
after the Expiration  Date. Any future  purchases of Shares by the Company would
depend on many factors,  including the market price of the Shares, the Company's
business and financial position, and general economic and market conditions.

         Shares the Company  acquires  pursuant to the Offer will be restored to
the status of  authorized  and unissued  Shares,  and will be available  for the
Company to issue  without  further  Stockholder  action  (except as  required by
applicable law or the rules of the NNM or any other securities exchange on which
the  Shares  are  listed)  for  purposes  including,  but not  limited  to,  the
acquisition of other  businesses,  the raising of additional  capital for use in
the Company's  business and the  satisfaction  of obligations  under existing or
future employee  benefit plans.  The Company has no current plans for reissuance
of the Shares repurchased pursuant to the Offer.

         Neither the Company nor its Board of Directors makes any recommendation
to any Stockholder as to whether to tender all or any Shares.  Each  Stockholder
must make his or her own decision  whether to tender Shares and, if so, how many
Shares to tender and at what price.  Directors,  officers  and  employees of the
Company  who own  Shares may  participate  in the Offer on the same basis as the
Company's  other  Stockholders.  The  Company has been  advised  that one of its
Executive  Officers  intends to tender shares pursuant to the Offer. The Company
has been  advised  that the  Trustee  of the ESOP does not  intend to tender any
Shares pursuant to the Offer.



                                       10

<PAGE>



10. CERTAIN INFORMATION CONCERNING THE COMPANY

General

         The Company was formed at the direction of First  Federal  Savings Bank
(the "Bank"),  formerly First Federal Savings and Loan Association of Peekskill,
for the  purpose of  becoming a unitary  savings  and loan  holding  company and
owning all of the  outstanding  stock of the Bank issued on December 29, 1995 in
connection  with  the  Bank's  conversion  from  the  mutual  to  stock  form of
organization (the  "Conversion").  The Company is incorporated under the laws of
the State of Delaware and is authorized to do business in the State of New York,
and  generally is  authorized to engage in any activity that is permitted by the
Delaware  General  Corporation Law. At September 30, 1998, the Company had total
assets of $199.9 million, liabilities of $156.9 million and Stockholders' equity
of $43.0 million.  The Company's  Common Stock is quoted on the Nasdaq  National
Market System under the symbol  "PEEK." Unless the context  otherwise  requires,
all  references  herein to the  Company  include  the  Company and the Bank on a
consolidated basis.

         The Bank was originally organized as a state chartered savings and loan
association in 1924. In 1954, it converted to a federally  chartered savings and
loan  association.  In December  1995,  the Bank  became a  federally  chartered
savings bank. The Bank's business involves attracting deposits from customers in
its  market  area and  investing  such funds  primarily  in  one-to-four  family
residential  mortgage loans and mortgage backed and investment  securities.  The
Bank serves the financial needs of its customers through its main office located
at 1019 Park  Street,  Peekskill,  New York and branch  offices  located at 1961
Commerce  Street in  Yorktown  Heights,  New York and  Cortlandt  Town Center in
Mohegan Lake, New York.

         The Bank has sought to enhance its net income through the adoption of a
strategy  designed to  maintain  capital in excess of  regulatory  requirements,
limit loan delinquencies and enhance net interest spread while managing interest
rate risk.  This strategy  involves (i)  maintaining a substantial  portfolio of
mortgage-backed  and other debt  securities  having  terms to repricing of seven
years  or  less,  (ii)  controlling  operating  expenses,  (iii)  focusing  loan
originations on one-to-four  family residential loans, (iv) limiting other types
of loans which could  increase  credit risk or  operating  costs,  and (v) using
customer  service to build and maintain a  substantial  level of core  depositor
accounts.

         The  Company  and the  Bank  are  regulated  by the  Office  of  Thrift
Supervision.  The Bank is a member of the Federal Home Loan Bank System and is a
Stockholder in the Federal Home Loan Bank ("FHLB") of New York. The Bank is also
a member of the Savings Association  Insurance Fund and its deposit accounts are
insured up to applicable limits by the Federal Deposit Insurance Corporation.

         The  Company's  principal  executive  offices  are located at 1019 Park
Street, Peekskill, New York 10566 and its telephone number is (914) 737-2777.


                                       11

<PAGE>



               Summary Historical Consolidated Financial Data and
            Summary Unaudited Pro Forma Consolidated Financial Data

         The following summary historical  consolidated  financial data has been
derived from the  consolidated  financial  statements  of the Company.  The data
should be read in conjunction  with the  consolidated  financial  statements and
notes thereto  included in the Company's  Quarterly  Report on Form 10-Q for the
quarter ended  September  30, 1998 and the Company's  Annual Report on Form 10-K
for the year ended June 30,  1998.  Copies of these  reports  may be obtained as
described in Section 18 of this Offer.  The income  statement data for the years
ended  June 30,  1997 and 1998 and the  balance  sheet data as of the same dates
have been  derived from the audited  consolidated  financial  statements  of the
Company. The income statement data for the three months ended September 30, 1997
and 1998 and the balance  sheet data as of September  30, 1998 have been derived
from the unaudited condensed  consolidated  financial  statements of the Company
which,  in the opinion of  management,  include all  adjustments  (consisting of
normal  recurring  adjustments)  necessary for a fair  presentation of financial
position and results of operations for such periods.  Operating  results for the
three months ended  September  30, 1998 are not  necessarily  indicative  of the
results that may be expected for the entire year ending June 30, 1999.

         The following summary unaudited pro forma  consolidated  financial data
has been prepared by applying  certain pro forma  adjustments  to the historical
consolidated  financial  data of the Company.  Such pro forma data  reflects the
purchase of Shares in the Offer,  but has not been adjusted for certain  related
costs and expenses which are not expected to be material.  The summary unaudited
pro forma  consolidated  financial data should be read in  conjunction  with the
notes thereto and the summary  historical  consolidated  financial data included
herein.  The pro forma  income  statement  data and  balance  sheet data are not
necessarily  indicative of the financial  position or results of operations that
would have been obtained had the Offer been completed as of the dates indicated.


                                       12

<PAGE>


<TABLE>
<CAPTION>

                                                                                                           Pro Forma
                                                                                         -------------------------------------------
                                                                Historical                  June 30, 1998        September 30, 1998
                                                   -----------------------------------   -------------------    --------------------
                                                          June 30,       September 30,    $14.75     $16.75      $14.75     $16.75
                                                   --------------------  -------------      per        per         per        per
                                                     1997        1998         1998         Share      Share       Share      Share
                                                   --------    --------     --------     --------   --------    --------   --------
Balance Sheet Data:                                                      (In thousands, except Share amounts)
- ------------------
ASSETS            
<S>                                                <C>         <C>          <C>          <C>        <C>         <C>        <C>   
Cash and cash equivalents......................      $4,158      $4,626       $1,248       $4,626     $4,626      $1,248     $1,248
Securities available-for-sale..................       2,983       8,498       15,606        8,498      8,498      15,606     15,606
Securities held-to-maturity....................     126,450     135,446      126,997      135,446    135,446     126,997    126,997
Loans receivable, net..........................      45,507      47,631       51,913       47,631     47,631      51,913     51,913
Other assets...................................       3,462       4,140        4,134        4,140      4,140       4,134      4,134
                                                   --------    --------     --------     --------   --------    --------   --------
    Total assets...............................    $182,560    $200,341     $199,898     $200,341   $200,341    $199,898   $199,898
                                                   ========    ========     ========     ========   ========    ========   ========
                                                                                
LIABILITIES AND STOCKHOLDERS' EQUITY                                            
Liabilities:                                                                    
Deposits.......................................    $132,418    $139,858     $140,466     $139,858   $139,858    $140,466   $140,466
Securities sold under repurchase agreements....         ---      13,000       13,000       24,800     26,400      24,800     26,400
Other liabilities..............................       3,176       4,277        3,435        4,277      4,277       3,435      3,435
                                                   --------    --------     --------     --------   --------    --------   --------
    Total liabilities..........................     135,594     157,135      156,901      168,935    170,535     168,701    170,301
                                                   --------    --------     --------     --------   --------    --------   --------
                                                                                
Stockholders' equity:                                                           
Common stock...................................          41          41           41           41         41          41         41
Additional paid-in capital.....................      40,032      40,181       40,221       40,181     40,181      40,221     40,221
Retained earnings..............................      23,668      24,508       24,731       24,508     24,731      24,731     24,731
Treasury stock.................................     (12,543)    (17,730)     (18,312)     (29,530)   (31,130)    (30,112)   (31,712)
Net unrealized (loss) gain on securities                                        
  available for sale...........................         (10)         (2)          63           (2)        (2)         63         63
Common stock acquired by ESOP and RRP..........      (4,222)     (3,792)      (3,747)      (3,792)    (3,792)     (3,747)    (3,747)
                                                   --------    --------     --------     --------   --------    --------   --------
    Total stockholders' equity ................      46,966      43,206       42,997       31,406     29,806      31,197     29,597
                                                   --------    --------     --------     --------   --------    --------   --------
    Total liabilities and stockholders' equity.    $182,560    $200,341     $199,898     $200,341   $200,341    $199,898   $199,898
                                                   ========    ========     ========     ========   ========    ========   ========
                                                                                
Shares outstanding.............................   3,193,121   2,895,569    2,860,069    2,095,569  2,095,569   2,060,069  2,060,069

</TABLE>


                                       13

<PAGE>


<TABLE>
<CAPTION>
                                                                                                 Pro Forma
                                                                                 ---------------------------------------
                                                 Historical                         Year ended             Year ended
                                      ---------------------------------------      June 30, 1997        September 30,1998
                                          Year ended       Three months ended    ------------------    ------------------
                                           June 30,           September 30,       $14.75    $16.75      $14.75     $16.75
                                      ------------------   ------------------       per       per         per        per
                                        1997      1998       1997      1998        Share     Share       Share      Share
                                      --------  --------   --------  --------     -------   -------    --------    -------
Income Statement Data:                              (In thousands, except Share and per Share amounts)
- ---------------------
<S>                                   <C>        <C>       <C>        <C>         <C>        <C>         <C>        <C>   
Total interest income............     $12,309    $12,643    $3,095     $3,355     $12,643    $12,643     $3,355     $3,355
Total interest expense...........       5,431      6,034     1,446      1,695       6,582      6,656      1,832      1,850
                                      -------    -------    ------     ------     -------    -------     ------     ------
    Net interest income..........       6,878      6,609     1,649      1,660       6,061      5,987      1,523      1,505
Provision for loan losses........         143         60        15         15          60         60         15         15
                                     --------    -------    ------     ------     -------    -------     ------     ------
    Net interest income after                                                   
     provision for loan losses...       6,735      6,549     1,634      1,645       6,001      5,927      1,508      1,490
Total non-interest income........         236        225        57         63         225        225         63         63
Total non-interest expense.......       4,202      3,474       826        885       3,474      3,474        885        885
                                      -------    -------    ------     ------     -------    -------     ------     ------
    Income before income taxes...       2,769      3,300       865        823       2,752      2,678        686        668
                                                                               
Income taxes.....................         957      1,446       370        367       1,206      1,174        306        298
                                      -------    -------    ------     ------     -------    -------     ------     ------
    Net income...................     $ 1,812    $ 1,854    $  495     $  456     $ 1,546    $ 1,505     $  380     $  370
                                      =======    =======    ======     ======     =======    =======     ======     ======
Diluted earnings per share.......     $  0.58    $  0.66    $ 0.17     $ 0.18     $  0.76    $  0.74     $ 0.21     $ 0.21
                                      =======    =======    ======     ======     =======    =======     ======     ======
Dividends declared per share.....     $  0.36    $  0.36    $ 0.09     $ 0.09     $  0.36    $  0.36     $ 0.09     $ 0.09
                                                                                
Weighted average number of                                                      
   shares (diluted)..............   3,149,000  2,825,000  2,886,000  2,602,000  2,025,000  2,025,000  1,802,000  1,802,000


</TABLE>



                                       14

<PAGE>



<TABLE>
<CAPTION>
                                                                                                        Pro Forma
                                                                                        ---------------------------------------
                                                        Historical                         Year ended             Year ended
                                             ---------------------------------------      June 30, 1997        September 30,1998
                                                 Year ended       Three months ended    ------------------    ------------------
                                                  June 30,           September 30,       $14.75    $16.75      $14.75     $16.75
                                             ------------------   ------------------       per       per         per        per
                                               1997      1998       1997      1998        Share     Share       Share      Share
                                             --------  --------   --------  --------     -------   -------    --------    -------
Selected Financial Ratios:                                     (annualized)
- -------------------------
<S>                                           <C>        <C>       <C>        <C>         <C>        <C>         <C>        <C>   
Return on assets (ratio of net income to                                        
   average total assets)....................    0.98%     0.98%      1.09%     0.91%       0.82%      0.80%       0.76%      0.74%
                                                                                
Return on equity (ratio of net income                                           
   to average equity).......................    3.57%     4.02%      4.20%     4.23%       4.51%      4.60%       4.87%      5.00%
                                                                                
Dividend payout ratio.......................   62.25%    54.69%     57.98%    51.10%      46.95%     48.25%      42.35%     43.53%
                                                                                
Equity to total assets at end of period.....   25.73%    21.57%     26.10%    21.51%      15.68%     14.88%      15.61%     14.81%
                                                                                
Book value per share........................  $14.71    $14.92     $14.81    $15.03      $14.99     $14.22      $15.14     $14.37
                                                                                
Non-performing assets to total assets                                           
  at end of period..........................    1.22%     0.79%      1.24%     0.75%       0.79%      0.79%       0.75%      0.75%
                                                                                
Allowance for loan losses to total                                              
  non-performing assets.....................   27.97%    43.03%     28.36%    46.50%      43.03%     43.03%      46.50%     46.50%

</TABLE>


                                       15

<PAGE>



                         Peekskill Financial Corporation
            Notes to Unaudited Pro Forma Consolidated Financial Data


(1)      The  unaudited  pro  forma  consolidated  financial  data  reflects the
         repurchase  of 800,000 Shares  at  $14.75  and  $16.75  per  share,  as
         appropriate.

(2)      The balance sheet data gives effect to the purchase of Shares as of the
         balance  sheet  date.  The income  statement  data gives  effect to the
         purchase of Shares as of the beginning of each period presented.

(3)      The purchase of Shares in the Offer is assumed to have been funded from
         the proceeds from secured  borrowings from the FHLB of New York with an
         average  term  to  maturity  (as  calculated  without  regard  to  call
         provisions) of approximately ten years and an interest rate of 4.64%.

(4)      No  effect  has been  given to the  costs  which  will be  incurred  in
         connection  with the Offer.  Such costs are not expected to be material
         and will be capitalized as part of the cost of the Shares purchased.



                                       16

<PAGE>



11. SOURCE AND AMOUNT OF FUNDS

         Assuming  that the Company  purchases  800,000  Shares  pursuant to the
Offer at a price of $16.75 per Share,  the total amount  required by the Company
to  purchase  such  Shares will be $13.4  million,  exclusive  of fees and other
expenses. The Company will fund such purchase primarily through the dividends by
the Bank. Such dividends will be funded  primarily  through  secured  borrowings
from the FHLB of New York. In November  1998,  the Bank  obtained  $10.0 million
through securities repurchase agreements for this transaction.

12. INTEREST OF DIRECTORS AND OFFICERS; TRANSACTIONS AND ARRANGEMENTS CONCERNING
    SHARES


         As of December 16, 1998,  the Company had  2,842,069  Shares issued and
outstanding,  and had  reserved  409,975  Shares for issuance  upon  exercise of
outstanding  stock  options.  The 800,000 Shares that the Company is offering to
purchase represents  approximately 28% of the outstanding Shares. As of December
16, 1998,  the  Company's  directors  and  executive  officers as a group (eight
persons)   beneficially  owned  an  aggregate  of  254,003  Shares  representing
approximately  8.60% of the  outstanding  Shares,  assuming the exercise by such
persons of their  currently  exercisable  options.  The Company has been advised
that one of the  Executive  Officers  intends to tender  shares  pursuant to the
Offer. In addition,  286,982 Shares,  or approximately  10.1% of the outstanding
Shares,  are held in the ESOP.  The Company has been advised that the Trustee of
the ESOP does not intend to tender any Shares pursuant to the Offer.

         Directors,  officers  and  employees  of the Company who own Shares may
participate in the Offer on the same basis as the Company's other  Stockholders.
The Company has been advised that William J.  LaCalamito,  President  intends to
tender 10,250 shares pursuant to the Offer.  The price at which such tender will
be made has not been determined.



                                       17

<PAGE>




         The following table sets forth information regarding share ownership of
(i) each member of the Company's board of directors, (ii) the executive officers
of the Company and the Bank who are not also directors;  (iii) all directors and
executive  officers of the Company and the Bank as a group,  (iv) all  employees
and  directors  of the Company  and the Bank,  and (v) the  Peekskill  Financial
Corporation Employee Stock Ownership Plan ("ESOP").

<TABLE>
<CAPTION>
                                                                                                  Unvested      Unvested
                                                                                   Percent of      Shares         Stock
                                                                                     Class       under the       options
                                                         Shares                     Assuming        1996        under the
                                                      Beneficially                Purchase of   Recognition    1996 Stock
                                                        Owned at                   800,000(2)       and        Option and
                                                       December16,    Percent    Shares in the   Retention      Incentive
                                                         1998(1)      of Class        Offer         Plan           Plan
                                                      ------------   ----------  -------------  -----------    ----------
<S>                                                      <C>            <C>          <C>          <C>            <C>   
Eldorus Maynard, Chairman of the Board and               71,995         2.50%        3.46%        30,747         61,496
  Chief Executive Officer

William J. LaCalamito, President,                        72,140         2.50         2.97         30,747         61,496
  Chief Operating Officer and Director

Dominick Bertoline, Director                             22,816         0.80         1.11          4,919         12,299

Edward H. Dwyer, Director                                38,726         1.36         1.89          4,919         12,299

Robert E. Flower, Director                               33,980         1.19         1.66          4,919         12,299

John A. McGurty, Jr., M.D., Director                      5,000         0.18         0.24            ---            ---

Executive officers who are not also directors of the      9,346         0.33         0.45          4,000         16,000
Company and the Bank as a group (2 persons)

Directors and executive officers of the Company         254,003         8.60        11.33         80,251        175,889
and the Bank, as a group (8 persons)

Directors and employees of the Company and the          317,779        10.76        14.69        124,449        278,880
Bank as a group (25 persons)

Peekskill Financial Corporation Employee Stock          286,982        10.10        14.05            N/A            N/A
Ownership Plan(3)

</TABLE>
- ----------
(1) Amount  includes shares held directly,  as well as shares  allocated to such
    individuals under the ESOP, shares held jointly with family members,  shares
    held in  retirement  accounts,  shares  held in a  fiduciary  capacity or by
    certain family  members,  with respect to which shares the group members may
    be deemed to have sole voting and/or  investment  power.  The amounts do not
    include  restricted  stock awards which have been granted but not yet vested
    under the Company's  1996  Recognition  and Retention Plan ("RRP") and stock
    options which have been awarded but not yet vested under the Company's  1996
    Stock Option and Incentive Plan ("SOP").

(2) Gives  effect to the sale of 10,250  Shares in the  Offering by an Executive
    Officer.

(3) The amount reported represents shares held by the ESOP, 40,250 of which have
    been allocated to accounts of participants  and are therefore  excluded from
    the total. First Bankers Trust, Quincy,  Illinois,  the trustee of the ESOP,
    may be deemed to beneficially own the shares held by the ESOP which have not
    been  allocated to accounts of  participants.  Participants  in the ESOP are
    entitled to instruct  the  trustee as to the voting of shares  allocated  to
    their  accounts  under  the  ESOP.  Unallocated  shares  held in the  ESOP's
    suspense  account or allocated  shares for which no voting  instructions are
    received are voted by the trustee in the same proportion as allocated shares
    voted by participants.

         Assuming  (i) the granting of all  unallocated  awards in such plans to
the Company's employees and directors,  (ii) the vesting of all awards under the
Stock Option Plan and the RRP and (iii) the tender and purchase of 800,000

                                       18

<PAGE>



shares  pursuant to the Offer,  the amount of Shares  beneficially  owned by the
directors,  employees and the ESOP would be 997,840,  representing  40.3% of the
then outstanding shares (including stock options).

         Neither the Company, nor any subsidiary of the Company nor, to the best
of the  Company's  knowledge,  any  of the  Company's  directors  and  executive
officers,  nor any  affiliate  of any of the  foregoing,  had  any  transactions
involving the Shares during the 40 business days prior to the date hereof.

         Except for outstanding  options to purchase Shares granted from to time
to time over recent years to certain  directors,  officers and  employees of the
Company  pursuant to the Company's  1996 Stock Option and Incentive Plan and the
Company's 1996 Recognition and Retention Plan, and except as otherwise described
herein, neither the Company nor, to the best of the Company's knowledge,  any of
its  affiliates,  directors or executive  officers,  or any of the  directors or
executive  officers  of any of  its  affiliates,  is a  party  to any  contract,
arrangement,  understanding  or  relationship  with any other  person  relating,
directly  or  indirectly,  to the Offer with  respect to any  securities  of the
Company including, but not limited to, any contract, arrangement,  understanding
or  relationship  concerning the transfer or the voting of any such  securities,
joint ventures, loan or option arrangements, puts or calls, guaranties of loans,
guaranties  against loss or the giving or  withholding  of proxies,  consents or
authorizations.

         Except as disclosed in this Offer,  the Company has no current plans or
proposals  which relate to or would result in: (a) the acquisition by any person
of additional  securities of the Company or the disposition of securities of the
Company;  (b)  an  extraordinary  corporate  transaction,   such  as  a  merger,
reorganization or liquidation, involving the Company or any of its subsidiaries;
(c) a sale or transfer  of a material  amount of assets of the Company or any of
its subsidiaries; (d) any change in the present Board of Directors or management
of the Company;  (e) any material change in the present dividend rate or policy,
or indebtedness or capitalization of the Company;  (f) any other material change
in the  Company's  corporate  structure  or  business;  (g)  any  change  in the
Company's Certificate of Incorporation or Bylaws or any actions which may impede
the  acquisition of control of the Company by any person;  (h) a class of equity
security of the Company being delisted from a national securities exchange;  (i)
a class of equity securities of the Company becoming eligible for termination of
registration  pursuant  to Section  12(g)(4)  of the  Exchange  Act;  or (j) the
suspension of the Company's obligation to file reports pursuant to Section 15(d)
of the Exchange Act.

13. EFFECTS  OF  THE  OFFER  ON  THE  MARKET  FOR SHARES; REGISTRATION UNDER THE
    EXCHANGE ACT

         The Company's  purchase of Shares pursuant to the Offer will reduce the
number of Shares  that might  otherwise  be traded  publicly  and may reduce the
number of Stockholders.  Nonetheless, the Company anticipates that there will be
a  sufficient  number  of  Shares  outstanding  and  publicly  traded  following
consummation  of the Offer to ensure a continued  trading market for the Shares.
Based upon published  guidelines of the NNM, the Company believes that following
its purchase of Shares  pursuant to the Offer,  the Company's  remaining  Shares
will continue to qualify to be quoted on the NNM.

         The Shares are  currently  "margin  securities"  under the rules of the
Federal  Reserve  Board.  This has the effect,  among other things,  of allowing
brokers to extend credit to their customers using such Shares as collateral. The
Company  believes that,  following the purchase of Shares pursuant to the Offer,
the Shares will continue to be "margin  securities"  for purposes of the Federal
Reserve Board's margin regulations.

         The Shares are registered under the Exchange Act, which requires, among
other things,  that the Company furnish certain  information to its Stockholders
and the U.S.  Securities and Exchange  Commission (the  "Commission") and comply
with the  Commission's  proxy rules in connection with meetings of the Company's
Stockholders.

14. CERTAIN LEGAL MATTERS; REGULATORY APPROVALS

         The  Company is not aware of any  license  or  regulatory  permit  that
appears  to be  material  to the  Company's  business  that  might be  adversely
affected by the Company's acquisition of Shares as contemplated herein or of any
approval or other action by, or any filing with, any government or governmental,
administrative  or  regulatory  authority or agency,  domestic or foreign,  that
would be required for the  acquisition  or ownership of Shares by the Company as
contemplated herein.  Should any such approval or other action be required,  the
Company  presently  contemplates  that such  approval  or other  action  will be
sought.  The Company is unable to predict  whether it may  determine  that it is
required to delay the acceptance  for payment of or payment for Shares  tendered
pursuant to the Offer pending the

                                       19

<PAGE>



outcome of any such matter.  There can be no assurance that any such approval or
other  action,  if  needed,  would be  obtained  or would  be  obtained  without
substantial  conditions or that the failure to obtain any such approval or other
action might not result in adverse  consequences to the Company's business.  The
Company's  obligations  under the Offer to accept for payment and pay for Shares
is subject to certain conditions. See Section 7.

15. CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         General.  The following is a discussion  of the material  United States
federal income tax consequences to Stockholders with respect to a sale of Shares
pursuant  to the  Offer.  The  discussion  is based upon the  provisions  of the
Internal  Revenue Code of 1986, as amended (the "Code"),  Treasury  regulations,
Internal Revenue Service ("IRS") rulings and judicial  decisions,  all in effect
as of the date  hereof  and all of which are  subject to change  (possibly  with
retroactive  effect)  by  subsequent  legislative,  judicial  or  administrative
action.  The  discussion  does not address all aspects of United States  federal
income taxation that may be relevant to a particular Stockholder in light of the
Stockholder's particular circumstances or to certain types of holders subject to
special  treatment  under the  United  States  federal  income tax laws (such as
certain  financial  institutions,   tax-exempt  organizations,   life  insurance
companies,  dealers in  securities  or  currencies,  employee  benefit  plans or
Stockholders holding the Shares as part of a conversion transaction,  as part of
a  hedge  or  hedging  transaction,  or as a  position  in a  straddle  for  tax
purposes). In addition, the discussion below does not consider the effect of any
foreign,  state,  local or other tax laws that may be  applicable  to particular
Stockholders.  The  discussion  assumes  that the  Shares  are held as  "capital
assets"  within the meaning of Section 1221 of the Code. The Company has neither
requested  nor  obtained a written  opinion of counsel or a ruling  from the IRS
with respect to the tax matters discussed below.

         Each  Stockholder  should  consult his or her own tax advisor as to the
particular  United States federal income tax  consequences  to that  Stockholder
tendering Shares pursuant to the Offer and the  applicability  and effect of any
state, local or foreign tax laws and recent changes in applicable tax laws.

         Characterization  of the Surrender of Shares Pursuant to the Offer. The
surrender of Shares by a Stockholder  to the Company  pursuant to the Offer will
be a taxable  transaction  for United States federal income tax purposes and may
also be a taxable  transaction  under  applicable  state,  local and foreign tax
laws.  The United States federal income tax  consequences  to a Stockholder  may
vary depending upon the Stockholder's particular facts and circumstances.  Under
Section 302 of the Code, the surrender of Shares by a Stockholder to the Company
pursuant to the Offer will be treated as a "sale or exchange" of such Shares for
United States federal income tax purposes  (rather than as a distribution by the
Company with  respect to the Shares held by the  tendering  Stockholder)  if the
receipt of cash upon  surrender  (i) is  "substantially  disproportionate"  with
respect to the  Stockholder,  (ii)  results in a  "complete  redemption"  of the
Stockholder's  interest in the Company, or (iii) is "not essentially  equivalent
to a dividend" with respect to the Stockholder (each as described below).

         If any of the above three tests is satisfied,  and the surrender of the
Shares is  therefore  treated as a "sale or  exchange" of such Shares for United
States federal  income tax purposes,  the tendering  Stockholder  will recognize
gain or loss equal to the difference  between the amount of cash received by the
Stockholder and the Stockholder's tax basis in the Shares  surrendered  pursuant
to the Offer.  Any such gain or loss will be capital  gain or loss,  and will be
long term  capital  gain or loss if the Shares  have been held for more than one
year.

         If  none  of  the  above  three  tests  is  satisfied,   the  tendering
Stockholder  will be treated as having  received a  distribution  by the Company
with respect to the Stockholder's Shares in an amount equal to the cash received
by the Stockholder  pursuant to the Offer. The distribution will be treated as a
dividend  taxable as ordinary  income to the extent of the Company's  current or
accumulated   earnings  and  profits  for  tax  purposes.   The  amount  of  the
distribution  in excess of the  Company's  current or  accumulated  earnings and
profits  will be  treated  as a return  of the  Stockholder's  tax  basis in the
Shares,  and then as gain from the sale or exchange of the Shares. The tendering
Stockholder's  basis in the Shares  surrendered  pursuant to the Offer generally
will be added to the Stockholder's basis in his or her remaining Shares, if any.

         Constructive  Ownership.  In determining whether any of the three tests
under Section 302 of the Code is satisfied,  Stockholders must take into account
not only the Shares that are actually owned by the Stockholder,  but also Shares
that are  constructively  owned by the Stockholder within the meaning of Section
318 of the Code. Under Section 318 of the Code, a Stockholder may constructively
own Shares actually owned, and in some cases constructively owned,

                                       20

<PAGE>



by certain  related  individuals or entities and Shares that the Stockholder has
the right to acquire by exercise of an option or by conversion.

         Proration.  Contemporaneous dispositions or acquisitions of Shares by a
Stockholder  or related  individuals  or entities  may be deemed to be part of a
single  integrated  transaction  and may be taken into  account  in  determining
whether any of the three tests under Section 302 of the Code has been satisfied.
Each Stockholder  should be aware that because proration may occur in the Offer,
even if all the Shares  actually and  constructively  owned by a Stockholder are
tendered pursuant to the Offer,  fewer than all of these Shares may be purchased
by  the  Company.  Thus,  proration  may  affect  whether  the  surrender  by  a
Stockholder pursuant to the Offer will meet any of the three tests under Section
302 of the Code.  See Section 6 for  information  regarding  each  Stockholder's
option to make a conditional tender of a minimum number of Shares. A Stockholder
should  consult  his  or  her  own  tax  advisor  regarding  whether  to  make a
conditional   tender  of  a  minimum  number  of  Shares,  and  the  appropriate
calculation thereof.

         Section  302  Tests.  The  receipt  of  cash by a  Stockholder  will be
"substantially  disproportionate" if the percentage of the outstanding Shares in
the Company  actually and  constructively  owned by the Stockholder  immediately
following the surrender of Shares  pursuant to the Offer is less than 80% of the
percentage of the outstanding  Shares actually and  constructively  owned by the
Stockholder  immediately  before  the  sale of  Shares  pursuant  to the  Offer.
Stockholders  should consult their tax advisors with respect to the  application
of the "substantially disproportionate" test to their particular situation.

         The receipt of cash by a Stockholder will be a "complete redemption" if
either (i) the  Stockholder  owns no Shares in the  Company  either  actually or
constructively  immediately  after the Shares are  surrendered  pursuant  to the
Offer,  or  (ii)  the  Stockholder  actually  owns  no  Shares  in  the  Company
immediately  after the  surrender  of Shares  pursuant  to the Offer  and,  with
respect to Shares constructively owned by the Stockholder  immediately after the
Offer,   the  Stockholder  is  eligible  to  waive  (and   effectively   waives)
constructive  ownership of all such Shares under procedures described in Section
302(c) of the Code.

         Even if the  receipt  of cash by a  Stockholder  fails to  satisfy  the
"substantially  disproportionate"  test or the  "complete  redemption"  test,  a
Stockholder  may  nevertheless  satisfy  the "not  essentially  equivalent  to a
dividend" test if the  Stockholder's  surrender of Shares  pursuant to the Offer
results  in a  "meaningful  reduction"  in  the  Stockholder's  interest  in the
Company.  Whether the receipt of cash by a Stockholder  will be "not essentially
equivalent to a dividend"  will depend upon the individual  Stockholder's  facts
and circumstances.  The IRS has indicated in published rulings that even a small
reduction in the  proportionate  interest of a small  minority  Stockholder in a
publicly held  corporation  who exercises no control over corporate  affairs may
constitute such a "meaningful  reduction."  Stockholders  expecting to rely upon
the "not essentially equivalent to a dividend" test should consult their own tax
advisors as to its application in their particular situation.

         Corporate  Stockholder  Dividend  Treatment.  If a sale of  Shares by a
corporate Stockholder is treated as a dividend, the corporate Stockholder may be
entitled to claim a deduction  equal to 70% of the dividend under Section 243 of
the Code,  subject to applicable  limitations.  Corporate  Stockholders  should,
however,  consider the effect of Section 246(c) of the Code, which disallows the
70% dividends-received  deduction with respect to stock that is held for 45 days
or less. For this purpose,  the length of time a taxpayer is deemed to have held
stock may be reduced by periods  during which the  taxpayer's  risk of loss with
respect to the stock is diminished by reason of the existence of certain options
or other transactions.  Moreover, under Section 246A of the Code, if a corporate
Stockholder has incurred  indebtedness directly attributable to an investment in
Shares, the 70% dividends-received deduction may be reduced.

         In addition,  amounts received by a corporate  Stockholder  pursuant to
the Offer that are  treated  as a  dividend  may  constitute  an  "extraordinary
dividend" under Section 1059 of the Code. Generally, an "extraordinary dividend"
is a dividend that (i) equals or exceeds 10% of the  Stockholder's  basis in the
Shares (treating all dividends having  ex-dividend dates within an 85-day period
as a single dividend) or (ii) exceeds 20% of the Stockholder's adjusted basis in
the Shares  (treating all dividends  having  ex-dividend  dates within a 365-day
period  as  a  single  dividend).   Accordingly,   if  applicable,  a  corporate
Stockholder  would be required  under Section  1059(a) of the Code to reduce its
basis  (but not  below  zero) in its  Shares  by the  non-taxed  portion  of the
dividend  (i.e.,  the portion of the dividend for which a deduction is allowed),
and if such portion exceeds the Stockholder's tax basis for its Shares, to treat
the  excess as gain from the sale of such  Shares in the year in which a sale or
disposition of the Shares occurs (which,  in certain  circumstances,  may be the
year in which Shares are sold pursuant to the Offer).

                                       21

<PAGE>



         Additional  Tax  Considerations.   The  distinction  between  long-term
capital gains and ordinary income is relevant because,  in general,  individuals
currently  are subject to taxation at a reduced rate on their "net capital gain"
(i.e.,  the excess of net long-term  capital gains over net  short-term  capital
losses) for the year.

         Stockholders are urged to consult their own tax advisors  regarding any
possible  impact on their  obligation to make estimated tax payments as a result
of the  recognition of any capital gain (or the receipt of any ordinary  income)
caused by the surrender of any Shares to the Company pursuant to the Offer.

         Foreign  Stockholders.  The Company will withhold United States federal
income tax at a rate of 30% from gross  proceeds paid pursuant to the Offer to a
foreign  Stockholder or his agent,  unless the Company determines that a reduced
rate of withholding is applicable  pursuant to a tax treaty or that an exemption
from  withholding  is  applicable  because such gross  proceeds are  effectively
connected  with the conduct of a trade or  business  by the foreign  Stockholder
within  the  United  States.  For this  purpose,  a foreign  Stockholder  is any
Stockholder  that is not (i) a citizen or resident of the United States,  (ii) a
corporation,  partnership  or other entity  created or organized in or under the
laws of the  United  States,  or (iii) an estate or trust the income of which is
subject to United  States  federal  income  taxation  regardless  of its source.
Without definite knowledge to the contrary, the Company will determine whether a
Stockholder is a foreign Stockholder by reference to the Stockholder's  address.
A  foreign  Stockholder  may be  eligible  to file for a refund of such tax or a
portion of such tax if such  Stockholder  (i) meets the  "complete  redemption,"
"substantially  disproportionate" or "not essentially  equivalent to a dividend"
tests  described  above,  (ii) is  entitled  to a  reduced  rate of  withholding
pursuant to a treaty and the  Company  withheld  at a higher  rate,  or (iii) is
otherwise  able to establish  that no tax or a reduced amount of tax was due. In
order to claim an exemption  from  withholding on the ground that gross proceeds
paid pursuant to the Offer are effectively connected with the conduct of a trade
or  business  by a foreign  Stockholder  within  the  United  States or that the
foreign  Stockholder  is entitled to the  benefits of a tax treaty,  the foreign
Stockholder  must  deliver to the  Depositary  (or other person who is otherwise
required to withhold United States tax) a properly executed  statement  claiming
such exemption or benefits. Such statements may be obtained from the Depositary.
Foreign  Stockholders are urged to consult their own tax advisors  regarding the
application  of  United  States  federal  income  tax   withholding,   including
eligibility  for a  withholding  tax  reduction  or  exemption  and  the  refund
procedures.

     Backup  Withholding.  See Section 3 with respect to the  application of the
United States federal income tax backup withholding.

         The tax discussion set forth above is included for general  information
only and may not apply to Shares  acquired in  connection  with the  exercise of
stock options or pursuant to other  compensation  arrangements with the Company.
The tax  consequences  of a sale pursuant to the Offer may vary depending  upon,
among other things, the particular  circumstances of the tendering  Stockholder.
No  information  is  provided  herein  to  the  state,   local  or  foreign  tax
consequences of the  transaction  contemplated  by the Offer.  Stockholders  are
urged to consult  their own tax advisors to determine  the  particular  federal,
state,  local and foreign tax  consequences to them of tendering Shares pursuant
to the Offer and the effect of the stock ownership  attribution  rules described
above.

16. EXTENSION OF TENDER PERIOD; TERMINATION; AMENDMENTS

         The Company expressly reserves the right, in its sole discretion and at
any time or from time to time,  to extend  the period of time  during  which the
Offer  is open by  giving  oral  or  written  notice  of such  extension  to the
Depositary and making a public announcement thereof.  There can be no assurance,
however,  that the Company will  exercise its right to extend the Offer.  During
any such extension,  all Shares  previously  tendered will remain subject to the
Offer,  except to the extent that such Shares may be  withdrawn  as set forth in
Section  4.  The  Company  also  expressly  reserves  the  right,  in  its  sole
discretion, (i) to terminate the Offer and not accept for payment any Shares not
previously  accepted  for  payment  or,  subject to Rule  13e-4(f)(5)  under the
Exchange Act, which requires the Company either to pay the consideration offered
or to return the Shares tendered promptly after the termination or withdrawal of
the Offer,  to postpone  payment for Shares  upon the  occurrence  of any of the
conditions  specified in Section 7 hereof,  by giving oral or written  notice of
such termination to the Depositary and making a public announcement  thereof and
(ii) at any  time,  or from time to time,  to amend  the  Offer in any  respect.
Amendments to the Offer may be effected by public announcement. Without limiting
the manner in which the Company may choose to make  public  announcement  of any
extension,  termination  or  amendment,  the  Company  shall have no  obligation
(except as  otherwise  required  by  applicable  law) to publish,  advertise  or
otherwise  communicate  any such  public  announcement,  other  than by making a
release to the Dow Jones News Service,  except in the case of an announcement of
an extension of the Offer, in which case the Company shall have no obligation to
publish, advertise or otherwise communicate such announcement other than by

                                       22

<PAGE>



issuing  a  notice  of  such   extension  by  press   release  or  other  public
announcement,  which  notice  shall be issued no later than 4:00  p.m.,  Eastern
Standard  Time,  on  the  next  business  day  after  the  previously  scheduled
Expiration Date. Material changes to information  previously provided to holders
of the Shares in this Offer or in documents furnished subsequent thereto will be
disseminated  to  holders  of  Shares  in  compliance   with  Rule   13e-4(e)(2)
promulgated by the Commission under the Exchange Act.

         If the  Company  materially  changes  the  terms  of the  Offer  or the
information  concerning the Offer,  or if it waives a material  condition of the
Offer,  the  Company  will  extend  the Offer to the  extent  required  by Rules
13e-4(d)(2) and 13e-4(e)(2) under the Exchange Act. Those rules require that the
minimum period during which an offer must remain open following material changes
in the terms of the offer or  information  concerning  the offer  (other  than a
change in price,  change in dealer's  soliciting  fee or change in percentage of
securities  sought) will depend on the facts and  circumstances,  including  the
relative  materiality of such terms or information.  In a published release, the
Commission  has  stated  that in its view,  an offer  should  remain  open for a
minimum  of five  business  days  from the date that  notice of such a  material
change is first published, sent or given. The Offer will continue or be extended
for at least ten  business  days from the time the Company  publishes,  sends or
gives to holders of Shares a notice that it will (a)  increase  or decrease  the
price it will pay for Shares or the amount of the  Dealer  Manager's  soliciting
fee or (b) increase  (except for an increase not exceeding 2% of the outstanding
Shares) or decrease the number of Shares it seeks.

17. FEES AND EXPENSES

     Capital  Resources,  Inc. will act as the Dealer Manager for the Company in
connection  with the Offer.  The Company  has agreed to pay  Capital  Resources,
Inc.,  upon  acceptance for and payment of Shares pursuant to the Offer, a total
of $.07 per Share  purchased by the Company  pursuant to the Offer. In addition,
the Company has agreed to pay Capital  Resources,  Inc. a $5,000  consulting and
valuation  fee in  connection  with the Offer and to  reimburse  it for  certain
out-of-pocket expenses. Capital Resources, Inc. will also be indemnified against
certain liabilities, including liabilities under the federal securities laws, in
connection with the Offer.

     Capital  Resources,  Inc.  has  rendered,  is currently  rendering  and may
continue to render various investment banking and other advisory services to the
Company. It has received,  and may continue to receive,  customary  compensation
from the Company for such services.

     The Company has retained Regan and Associates, Inc. as the Information
Agent  in  connection  with  the  Offer.  The  Information   Agent  may  contact
Stockholders by mail, telephone,  facsimile,  telex, telegraph, other electronic
means and  personal  interviews,  and may  request  brokers,  dealers  and other
nominee  Stockholders to forward  materials  relating to the Offer to beneficial
owners.

     The Information  Agent will receive  reasonable and customary  compensation
for its services and will also be reimbursed for certain out-of-pocket expenses.
The  Company has agreed to  indemnify  the  Information  Agent  against  certain
liabilities, including certain liabilities under the federal securities laws, in
connection with the Offer.

     The  Company  has  retained  Registrar  &  Transfer  Co. as  Depositary  in
connection with the Offer. The Depositary will receive  reasonable and customary
compensation   for  its  services  and  will  also  be  reimbursed  for  certain
out-of-pocket  expenses.  The Company  has agreed to  indemnify  the  Depositary
against certain  liabilities,  including  certain  liabilities under the federal
securities laws, in connection with the Offer.

         The  Depositary  will  not make  solicitations  or  recommendations  in
connection with the Offer.

         The Company will not pay any fees or commissions to any broker,  dealer
or other person for  soliciting  tenders of Shares  pursuant to the Offer (other
than the fee of the Dealer Manager).  The Company will, upon request,  reimburse
brokers,  dealers,  commercial  banks and trust  companies  for  reasonable  and
customary handling and mailing expenses incurred by them in forwarding materials
relating to the Offer to their customers.

18. MISCELLANEOUS

         The  Company  is  subject  to  the  informational  requirements  of the
Exchange Act and in accordance  therewith  files reports,  proxy  statements and
other  information  with the  Commission  relating  to its  business,  financial
condition  and  other  matters.  Certain  information  as  of  particular  dates
concerning the Company's directors and officers, their

                                       23

<PAGE>



remuneration,  options  granted to them, the principal  holders of the Company's
securities and any material  interest of such persons in  transactions  with the
Company  is filed  with the  Commission.  The  Company  has also filed an Issuer
Tender Offer  Statement on Schedule  13E-4 with the  Commission,  which includes
certain additional  information  relating to the Offer. Such reports, as well as
such  other  material,  may be  inspected  and  copies  may be  obtained  at the
Commission's public reference facilities at 450 Fifth Street, N.W.,  Washington,
D.C.,  and should also be available for  inspection  and copying at the regional
offices of the Commission located at 7 World Trade Center, 13th Floor, New York,
New York 10048,  and Suite 1400,  Northwestern  Atrium Center,  500 West Madison
Street,  Chicago,  Illinois  60661.  Copies of such  material may be obtained by
mail, upon payment of the  Commission's  customary  fees, from the  Commission's
Public Reference Section at 450 Fifth Street, N.W., Washington,  D.C. 20549. The
Company's  Schedule  13E-4 may not be  available  at the  Commission's  regional
offices.  Such information may also be accessed  electronically  by means of the
Commission's home page on the Internet (http:.//www.sec.gov)

         The Offer is being made to all  holders of Shares.  The  Company is not
aware of any state where the making of the Offer is prohibited by administrative
or judicial  action  pursuant to a valid state statute.  If the Company  becomes
aware of any valid  state  statute  prohibiting  the  making of the  Offer,  the
Company  will make a good faith  effort to comply with such  statute.  If, after
such good faith effort,  the Company cannot comply with such statute,  the Offer
will not be made to, nor will tenders be accepted from or on behalf of,  holders
of Shares in such state. In those  jurisdictions  whose securities,  blue sky or
other  laws  require  the Offer to be made by a licensed  broker or dealer,  the
Offer shall be deemed to be made on behalf of the Company by the Dealer  Manager
or one or more  registered  brokers or dealers  licensed  under the laws of such
jurisdictions.


                                       24


<PAGE>



                         PEEKSKILL FINANCIAL CORPORATION


                                                               December 23, 1998


The Dealer Manager the Offer is:

              CAPITAL RESOURCES, INC.
              1211 Connecticut Avenue, N.W.
              Suite 200
              Washington, DC 20036
              (800) 220-2744

The Information Agent for the Offer is:

              REGAN & ASSOCIATES, INC.
              15 Park Row
              New York, New York 10038
              (800) 737-3426

         Any questions  concerning  tender procedures or requests for additional
copies of this Offer to  Purchase,  the Letter of  Transmittal  or other  tender
offer materials may be directed to the Dealer Manager or the Information Agent.


The Depositary for the Offer is:

<TABLE>
<CAPTION>

                         Registrar and Transfer Company
<S>                                   <C>                          <C>
By Mail or By Overnight Courier:           By Facsimile:                   By Hand:
                                            (212) 587-3006         c/o The Depository Trust Co.
         10 Commerce Drive            (For Eligible Institutions        Transfer Agent Drop
     Cranford, New Jersey 07016                  Only)              55 Water Street, 1st Floor
Attention: Reorganization Department                               New York, New York 10041-0099
                                            For Assistance:
                                            (800) 368-5948
</TABLE>

         Any  questions  concerning  tender  procedures  may be  directed to the
Information Agent at (800) 737-3426.

                                December 23, 1998






                                       25

<PAGE>

                                                                  Exhibit (a)(2)


                         PEEKSKILL FINANCIAL CORPORATION
                              LETTER OF TRANSMITTAL
     To Accompany Shares of Common Stock of Peekskill Financial Corporation
       Tendered Pursuant to the Offer to Purchase Dated December 23, 1998

                THE OFFER, PRORATION PERIOD AND WITHDRAWAL RIGHTS
                   WILL EXPIRE AT 4:00 P.M., EASTERN STANDARD
             TIME ON JANUARY 27, 1999, UNLESS THE OFFER IS EXTENDED.

                 To: Registrar and Transfer Company, Depositary

                        By Mail or By Overnight Courier:

                                10 Commerce Drive
                           Cranford, New Jersey 07016
                      Attention: Reorganization Department

                                  By Facsimile:
                                 (212) 587-3006
                        (For Eligible Institutions Only)

                                 For Assistance:
                                 (800) 368-5948

                                    By Hand:
                          c/o The Depository Trust Co.
                               Transfer Agent Drop
                           55 Water Street, 1st Floor
                          New York, New York 10041-0099

                         DESCRIPTION OF SHARES TENDERED
                           (See Instructions 3 and 4)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                 Name(s) and Address(es) of Registered Holder(s)                                   Shares Tendered            
         (Please Fill in Exactly as Name(s) Appear(s) on Certificate(s)                (Attach Additional List if Necessary) 
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>           <C>                <C>
                                                                                                  Total Number         Total   
                                                                                                    of Shares        Number of 
                                                                                   Certificate   Represented by       Shares   
                                                                                    Number(s)*   Certificate(s)*    Tendered** 
                                                                                ----------------------------------------------------
                                 
                                                                                ----------------------------------------------------
                                 
                                                                                ----------------------------------------------------
                                   
                                                                                ----------------------------------------------------

                                                                                ----------------------------------------------------
                                                                                 TOTAL SHARES
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

*    Need not be completed by stockholders tendering by book-entry transfer.

**   Unless otherwise indicated,  it will be assumed that all Shares represented
     by any  certificates  delivered to the Depositary are being  tendered.  See
     Instruction 4.

     DELIVERY OF THIS  INSTRUMENT TO AN ADDRESS OTHER THAN AS SET FORTH ABOVE OR
TRANSMISSION OF  INSTRUCTIONS TO A FACSIMILE  NUMBER OTHER THAN ONE LISTED ABOVE
WILL NOT CONSTITUTE A VALID DELIVERY.

     THE  INSTRUCTIONS  ACCOMPANYING  THIS LETTER OF TRANSMITTAL  SHOULD BE READ
CAREFULLY BEFORE THE LETTER OF TRANSMITTAL IS COMPLETED.

<PAGE>

     This  Letter  of  Transmittal  is to be  used  if  certificates  are  to be
forwarded  herewith or if delivery of Shares (as defined below) is to be made by
book-entry transfer to the Depositary's  account at The Depository Trust Company
("DTC") (hereinafter referred to as the "Book-Entry Transfer Facility") pursuant
to the  procedures  set forth in Section 3 of the Offer to Purchase  (as defined
below).

     Delivery of documents to the Company or to a Book-Entry  Transfer  Facility
does not constitute a valid delivery.

                (BOX BELOW FOR USE BY ELIGIBLE INSTITUTIONS ONLY)
- --------------------------------------------------------------------------------
|_|  CHECK HERE IF TENDERED SHARES ARE BEING DELIVERED BY BOOK-ENTRY TRANSFER TO
     THE  DEPOSITARY'S  ACCOUNT AT ONE OF THE BOOK-ENTRY  TRANSFER  FACILITY AND
     COMPLETE THE FOLLOWING:

Name of Tendering Institution __________________________________________________

Account No. ____________________________________________________________________

Transaction Code No. ___________________________________________________________

- --------------------------------------------------------------------------------
                    NOTE: SIGNATURES MUST BE PROVIDED BELOW.
               PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY

Ladies and Gentlemen:

     The  undersigned  hereby  tenders to  Peekskill  Financial  Corporation,  a
Delaware corporation (the "Company"),  the above-described  shares of its Common
Stock,  par  value  $0.01  per  share  (the  "Shares"),  at a  price  per  Share
hereinafter set forth, pursuant to the Company's offer to purchase up to 800,000
Shares,  upon the terms and subject to the  conditions set forth in the Offer to
Purchase, dated December 23, 1998 (the "Offer to Purchase"), receipt of which is
hereby  acknowledged,   and  in  this  Letter  of  Transmittal  (which  together
constitute the "Offer").

     Subject to, and effective  upon,  acceptance for payment of and payment for
the Shares  tendered  herewith in  accordance  with the terms and subject to the
conditions  of the Offer  (including,  if the Offer is extended or amended,  the
terms and conditions of any such extension or amendment), the undersigned hereby
sells,  assigns and  transfers  to, or upon the order of, the Company all right,
title and  interest in and to all the Shares that are being  tendered  hereby or
orders the registration of such Shares tendered by book-entry  transfer that are
purchased  pursuant  to the  Offer  to or upon  the  order  of the  Company  and
irrevocably  constitutes  and appoints the  Depositary the true and lawful agent
and  attorney-in-fact  of the undersigned with respect to such Shares, with full
power of substitution  (such power of attorney being deemed to be an irrevocable
power coupled with an interest), to (a) deliver certificates for such Shares, or
transfer  ownership  of such  Shares  on the  account  books  maintained  by the
Book-Entry Transfer Facility,  together, in any such case, with all accompanying
evidences of transfer and authenticity, to or upon the order of the Company upon
receipt by the Depositary, as the undersigned's agent, of the Purchase Price (as
defined below) with respect to such Shares,  (b) present  certificates  for such
Shares for cancellation and transfer on the books of the Company and (c) receive
all benefits and otherwise  exercise all rights of beneficial  ownership of such
Shares, all in accordance with the terms of the Offer.

     The  undersigned  hereby  represents and warrants that the  undersigned has
full  power and  authority  to tender,  sell,  assign  and  transfer  the Shares
tendered  hereby  and that,  when and to the extent  the same are  accepted  for
payment  by  the  Company,  the  Company  will  acquire  good,   marketable  and
unencumbered title thereto, free and clear of all liens, restrictions,  charges,
encumbrances,  conditional sales agreements or other obligations relating to the
sale or  transfer  thereof,  and the same  will not be  subject  to any  adverse
claims.  The undersigned will, upon request,  execute and deliver any additional
documents  deemed by the  Depositary or the Company to be necessary or desirable
to complete the sale, assignment and transfer of the Shares tendered hereby.

     The  undersigned  hereby  represents and warrants that the  undersigned has
read and agrees to all of the terms of the Offer. All authority herein conferred
or agreed to be conferred  shall not be affected by, and shall survive the death
or  incapacity  of the  undersigned,  and  any  obligation  of  the  undersigned
hereunder shall be binding upon the heirs, personal representatives,  successors
and assigns of the  undersigned.  Except as stated in the Offer,  this tender is
irrevocable.

<PAGE>

     The undersigned  understands  that tenders of Shares pursuant to any one of
the  procedures  described in Section 2 or 3 of the Offer to Purchase and in the
Instructions  hereto will constitute the  undersigned's  acceptance of the terms
and  conditions of the Offer,  including the  undersigned's  representation  and
warranty  that (i) the  undersigned  has a net long position in the Shares being
tendered  within  the  meaning of Rule 14e-4  promulgated  under the  Securities
Exchange Act of 1934,  as amended,  and (ii) the tender of such Shares  complies
with Rule  14e-4.  The  Company's  acceptance  for  payment  of Shares  tendered
pursuant  to  the  Offer  will  constitute  a  binding   agreement  between  the
undersigned  and the Company upon the terms and subject to the conditions of the
Offer.

     The  undersigned  understands  that the Company will determine a single per
Share price (not  greater than $16.75 nor less than $14.75 per Share) net to the
seller in cash,  without interest  thereon,  (the "Purchase Price") that it will
pay for Shares validly  tendered and not withdrawn  pursuant to the Offer taking
into  account  the  number of Shares so  tendered  and the prices  specified  by
tendering stockholders. The undersigned understands that the Company will select
the lowest  Purchase  Price that will enable it to purchase  800,000  Shares (or
such lesser number of Shares as are validly tendered and not withdrawn at prices
not greater  than $16.75 nor less than $14.75 per Share)  pursuant to the Offer.
The undersigned  understands that all Shares properly tendered and not withdrawn
at prices at or below the  Purchase  Price  will be  purchased  at the  Purchase
Price, net to the seller in cash,  without interest thereon,  upon the terms and
subject to the conditions of the Offer,  including its proration and conditional
tender provisions,  and that the Company will return all other Shares, including
Shares  tendered and not  withdrawn at prices  greater than the Purchase  Price,
Shares not  purchased  because of proration  and Shares that were  conditionally
tendered and not accepted.  The undersigned  understands  that tenders of Shares
pursuant to any one of the  procedures  described in Section 2 or 3 of the Offer
to Purchase and in the instructions  hereto will constitute an agreement between
the  undersigned and the Company upon the terms and subject to the conditions of
the Offer.

     The undersigned  recognizes that, under certain  circumstances set forth in
the Offer to  Purchase,  the  Company  may  terminate  or amend the Offer or may
postpone the acceptance for payment of, or the payment for,  Shares  tendered or
may not be required to purchase any of the Shares  tendered hereby or may accept
for payment fewer than all of the Shares tendered hereby.

     Unless  otherwise  indicated under "Special Payment  Instructions,"  please
issue the check for the purchase  price of any Shares  purchased,  and/or return
any Shares not  tendered or not  purchased,  in the  name(s) of the  undersigned
(and, in the case of Shares  tendered by book-entry  transfer,  by credit to the
account  at the  Book-Entry  Transfer  Facility).  Similarly,  unless  otherwise
indicated under "Special Delivery  Instructions,"  please mail the check for the
purchase price of any Shares  purchased  and/or any  certificates for Shares not
tendered or not purchased (and  accompanying  documents,  as appropriate) to the
undersigned at the address shown below the  undersigned's  signature(s).  In the
event  that  both  "Special   Payment   Instructions"   and  "Special   Delivery
Instructions"  are  completed,  please issue the check for the purchase price of
any Shares  purchased  and/or return any Shares not tendered or not purchased in
the name(s) of, and mail said check and/or any certificates to, the person(s) so
indicated.  The  undersigned  recognizes  that the  Company  has no  obligation,
pursuant to the "Special Payment  Instructions," to transfer any Shares from the
name of the  registered  holder(s)  thereof if the  Company  does not accept for
payment any of the Shares so tendered.

- --------------------------------------------------------------------------------
         PRICE (IN DOLLARS) PER SHARE AT WHICH SHARES ARE BEING TENDERED
                               (SEE INSTRUCTION 5)

     CHECK  ONLY  ONE BOX.  IF MORE  THAN  ONE BOX IS  CHECKED,  OR IF NO BOX IS
CHECKED (EXCEPT AS PROVIDED IN THE ODD LOTS BOX AND INSTRUCTIONS  BELOW),  THERE
IS NO VALID TENDER OF SHARES.

      |_|  $14.75                  |_| $15.00                 |_| $15.25
      |_|  $15.50                  |_| $15.75                 |_| $16.00
      |_|  $16.25                  |_| $16.50                 |_| $16.75

                                       OR

IF YOU DO NOT WISH TO SPECIFY A PURCHASE  PRICE,  CHECK THE  FOLLOWING  BOX,  IN
WHICH CASE YOU WILL BE DEEMED TO HAVE TENDERED AT THE PURCHASE PRICE  DETERMINED
BY THE COMPANY IN ACCORDANCE WITH THE TERMS OF THE OFFER (PERSONS  CHECKING THIS
BOX NEED NOT INDICATE THE PRICE PER SHARE ABOVE). |_|
- --------------------------------------------------------------------------------

<PAGE>

- --------------------------------------------------------------------------------
                                    ODD LOTS
                               (SEE INSTRUCTION 9)

This  section  is to be  completed  ONLY if Shares are being  tendered  by or on
behalf  of a  person  owning  beneficially,  as of  the  close  of  business  on
December 16, 1998,  and who continues to own  beneficially  as of the Expiration
Date, an aggregate of fewer than 100 Shares.

The undersigned either (check one box):

|_|  was the beneficial  owner as of the close of business on December 16, 1998,
     and continues to be the beneficial  owner as of the Expiration  Date, of an
     aggregate of fewer than 100 Shares, all of which are being tendered, or

|_|  is a broker,  dealer,  commercial bank, trust company or other nominee that
     (i) is tendering, for the beneficial owners thereof, Shares with respect to
     which it is the record owner, and (ii) believes, based upon representations
     made to it by each such beneficial  owner, that such beneficial owner owned
     beneficially  as of the  close  of  business  on  December  16,  1998,  and
     continues to own  beneficially  as of the Expiration  Date, an aggregate of
     fewer than 100 Shares, and is tendering all of such Shares.

If you do not wish to specify a purchase  price,  check the  following  box,  in
which case you will be deemed to have tendered at the Purchase Price  determined
by the Company in accordance with the terms of the Offer (persons  checking this
box need not  indicate  the  price  per  Share in the box  entitled  "Price  (In
Dollars)  Per  Share At Which  Shares  Are  Being  Tendered"  in this  Letter of
Transmittal). |_| 
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                          SPECIAL PAYMENT INSTRUCTIONS
                          (SEE INSTRUCTIONS 6, 7 AND 8)

To be  completed  ONLY if the check for the purchase  price of Shares  purchased
and/or certificates for Shares not tendered or not purchased are to be issued in
the  name of  someone  other  than  the  undersigned.

Issue |_| check and/or |_| certificate(s) to:

Name____________________________________________________________________________

________________________________________________________________________________
                                 (Please Print)
Address_________________________________________________________________________

________________________________________________________________________________
                               (Include Zip Code)
________________________________________________________________________________
                (Taxpayer Identification or Social Security No.)
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                          SPECIAL DELIVERY INSTRUCTIONS
                          (SEE INSTRUCTIONS 6, 7 AND 8)

To be  completed  ONLY if the check for the purchase  price of Shares  purchased
and/or certificates for Shares not tendered or not purchased are to be mailed to
someone other than the  undersigned  or to the  undersigned  at an address other
than that shown below the undersigned's signature(s).

Mail |_| check and/or |_| certificate(s) to:

Name____________________________________________________________________________

________________________________________________________________________________
                                 (Please Print)
Address_________________________________________________________________________

________________________________________________________________________________
                               (Include Zip Code)
- --------------------------------------------------------------------------------

<PAGE>

                               CONDITIONAL TENDER

A  tendering  stockholder  may  condition  his or her tender of Shares  upon the
purchase  by the Company of a specified  minimum  number of the Shares  tendered
hereby,  all as described in the Offer to  Purchase,  particularly  in Section 6
thereof.  Unless at least  such  minimum  number of Shares is  purchased  by the
Company  pursuant to the terms of the Offer,  none of the Shares tendered hereby
will be purchased. It is the tendering stockholder's responsibility to calculate
such minimum number of Shares,  and each  stockholder is urged to consult his or
her own tax advisor. Unless this box has been completed and a minimum specified,
the tender will be deemed  unconditional.  Minimum number of Shares that must be
purchased, if any are purchased: ________________________________ Shares

- --------------------------------------------------------------------------------
                                    SIGN HERE
  (PLEASE COMPLETE SUBSTITUTE FORM W-9 INCLUDED IN THIS LETTER OF TRANSMITTAL)
- --------------------------------------------------------------------------------

________________________________________________________________________________
                           (Signature(s) of Owner(s))

Dated: ___________________________________

Name(s)_________________________________________________________________________

Capacity (full title)___________________________________________________________

Address_________________________________________________________________________
                               (Include Zip Code)
Area Code and Telephone No._____________________________________________________

(Must be signed by registered  holder(s)  exactly as name(s)  appear(s) on stock
certificate(s) or on a security  position listing or by person(s)  authorized to
become registered holder(s) by certificates and documents  transmitted herewith.
If   signature   is   by   a   trustee,   executor,   administrator,   guardian,
attorney-in-fact, officer of a corporation or other person acting in a fiduciary
or representative capacity, please set forth full title and see Instruction 6.)

                            GUARANTEE OF SIGNATURE(S)
                           (SEE INSTRUCTIONS 1 AND 6)
Name of Firm ___________________________________________________________________

Authorized Signature ___________________________________________________________

Dated: ___________________________________

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

<PAGE>

                                  INSTRUCTIONS

              FORMING PART OF THE TERMS AND CONDITIONS OF THE OFFER

1. Guarantee of Signatures.  Except as otherwise  provided below, all signatures
on this Letter of Transmittal must be guaranteed by a firm that is a member of a
registered  national   securities  exchange  or  the  National   Association  of
Securities  Dealers,  Inc., or by a commercial bank, a trust company,  a savings
bank, a savings and loan  association  or a credit union which has membership in
an approved Signature Guarantee  Medallion Program (an "Eligible  Institution").
Signatures  on this Letter of  Transmittal  need not be  guaranteed  (a) if this
Letter of Transmittal is signed by the registered holder(s) of the Shares (which
term, for purposes of this document, shall include any participant in one of the
Book-Entry Transfer Facilities whose name appears on a security position listing
as the owner of Shares) tendered  herewith and such holder(s) have not completed
the box entitled  "Special Payment  Instructions"  or the box entitled  "Special
Delivery  Instructions"  on this Letter of Transmittal or (b) if such Shares are
tendered for the account of an Eligible Institution. See Instruction 6.

2. Delivery of Letter of Transmittal and Shares.  This Letter of Transmittal or,
in the case of a book-entry transfer,  an Agent's Message (as defined below), is
to be used either if certificates are to be forwarded herewith or if delivery of
Shares is to be made by book-entry transfer pursuant to the procedures set forth
in Section 3 of the Offer to Purchase. Certificates for all physically delivered
Shares, or a confirmation of a book-entry transfer into the Depositary's account
at the Book-Entry Transfer Facility of all Shares delivered  electronically,  as
well as a  properly  completed  and duly  executed  Letter  of  Transmittal  (or
manually signed copy thereof) and any other documents required by this Letter of
Transmittal,  must be received by the  Depositary  at one of its  addresses  set
forth  on the  front  page of this  Letter  of  Transmittal  on or  prior to the
Expiration  Date (as  defined  in the  Offer  to  Purchase).  The term  "Agent's
Message" means a message transmitted by the Book-Entry Transfer Facility to, and
received by, the  Depositary  and forming a part of a  Book-Entry  confirmation,
which  states that such  Book-Entry  Transfer  Facility  has received an express
acknowledgment  from  the  participant  in  such  Book-Entry  Transfer  Facility
tendering the Shares,  that such participant has received and agrees to be bound
by the terms of the Letter of Transmittal  and that the Company may enforce such
agreement against the participant.

THE METHOD OF DELIVERY OF THIS LETTER OF TRANSMITTAL, SHARE CERTIFICATES AND ALL
OTHER REQUIRED DOCUMENTS IS AT THE OPTION AND RISK OF THE TENDERING STOCKHOLDER,
AND DELIVERY WILL BE DEEMED MADE ONLY WHEN ACTUALLY  RECEIVED BY THE DEPOSITARY.
IF CERTIFICATES FOR SHARES ARE SENT BY MAIL, REGISTERED MAIL WITH RETURN RECEIPT
REQUESTED, PROPERLY INSURED, IS RECOMMENDED.

Except as  specifically  permitted  by  Section 6 of the Offer to  Purchase,  no
alternative or contingent  tenders will be accepted.  See Section 1 of the Offer
to Purchase. By executing this Letter of Transmittal (or facsimile thereof), the
tendering  stockholder  waives any right to receive any notice of the acceptance
for payment of the Shares.

3. Inadequate Space. If the space provided herein is inadequate, the certificate
numbers  and/or  the  number of Shares  should  be listed on a  separate  signed
schedule attached hereto.

4. Partial  Tenders (Not  Applicable  to  Stockholders  Who Tender By Book-Entry
Transfer). If fewer than all the Shares represented by any certificate delivered
to the Depositary  are to be tendered,  fill in the number of Shares that are to
be tendered in the box entitled "Number of Shares Tendered." In such case, a new
certificate  for the remainder of the Shares  represented by the old certificate
will be  sent to the  person(s)  signing  this  Letter  of  Transmittal,  unless
otherwise  provided in the "Special Payment  Instructions" or "Special  Delivery
Instructions"  boxes on this Letter of  Transmittal,  as promptly as practicable
following the expiration or termination of the Offer. All Shares  represented by
certificates  delivered to the  Depositary  will be deemed to have been tendered
unless otherwise indicated.

<PAGE>

5.  Indication  of Price at Which  Shares Are Being  Tendered.  For Shares to be
validly  tendered,  the stockholder  must check the box indicating (1) the price
per Share at which he or she is  tendering  Shares under "Price (In Dollars) Per
Share at Which Shares Are Being Tendered" in this Letter of Transmittal,  or (2)
that such person is tendering  Shares at the Purchase  Price  determined  by the
Company  pursuant to the terms of the Offer under this heading,  except that any
stockholder  who owned  beneficially as of the close of business on December 16,
1998, and continues to own  beneficially as of the Expiration Date, an aggregate
of fewer than 100 Shares,  may check the box above in the section  entitled "Odd
Lots"  indicating that such  stockholder is tendering all Shares at the Purchase
Price determined by the Company.  Only one box may be checked.  If more than one
box is checked or if no box is checked  (except as  provided in the Odd Lots box
and this  Instruction  5),  there is no valid  tender of Shares.  A  stockholder
wishing to tender portions of his or her Share holdings at different prices must
complete  a  separate  Letter of  Transmittal  for each price at which he or she
wishes to tender each such portion of his or her Shares.  The same Shares cannot
be tendered (unless previously validly withdrawn as provided in Section 4 of the
Offer to Purchase) at more than one price.

6. Signatures on Letter of Transmittal;  Stock Powers and Endorsements.  If this
Letter of  Transmittal  is  signed by the  registered  holder(s)  of the  Shares
hereby, the signature(s) must correspond with the name(s) as written on the face
of the certificates without alteration, enlargement or any change whatsoever.

If any of the Shares hereby are held of record by two or more persons,  all such
persons must sign this Letter of Transmittal.

If any of the  Shares  tendered  hereby are  registered  in  different  names on
different  certificates,  it will be necessary  to complete,  sign and submit as
many separate  Letters of  Transmittal as there are different  registrations  of
certificates.

If this  Letter of  Transmittal  is signed by the  registered  holder(s)  of the
Shares tendered hereby, no endorsements of certificates or separate stock powers
are required  unless  payment of the purchase  price is to be made to, or Shares
not tendered or not  purchased  are to be  registered in the name of, any person
other than the  registered  holder(s).  Signatures on any such  certificates  or
stock powers must be guaranteed by an Eligible Institution. See Instruction 1.

If this Letter of  Transmittal  is signed by a person other than the  registered
holder(s) of the Shares  tendered  hereby,  certificates  evidencing  the Shares
tendered hereby must be endorsed or accompanied by appropriate  stock powers, in
either case, signed exactly as the name(s) of the registered holder(s) appear(s)
on the  certificates for such Shares.  Signature(s) on any such  certificates or
stock powers must be guaranteed by an Eligible Institution. See Instruction 1.

If this Letter of Transmittal  or any  certificate or stock power is signed by a
trustee,  executor,  administrator,  guardian,  attorney-in-fact,  officer  of a
corporation  or other person acting in a fiduciary or  representative  capacity,
such person should so indicate when signing, and proper evidence satisfactory to
the Company of the authority of such person so to act must be submitted.

7. Stock  Transfer  Taxes.  The  Company  will pay or cause to be paid any stock
transfer  taxes with respect to the sale and transfer of any Shares to it or its
order pursuant to the Offer. If, however, payment of the purchase price is to be
made to, or Shares not tendered or not  purchased  are to be  registered  in the
name of, any person other than the registered  holder(s),  or if tendered Shares
are  registered in the name of any person other than the person(s)  signing this
Letter of Transmittal,  the amount of any stock transfer taxes (whether  imposed
on the registered holder(s),  such other person or otherwise) payable on account
of the transfer to such person will be deducted  from the purchase  price unless
satisfactory  evidence of the payment of such taxes, or exemption therefrom,  is
submitted.  See Section 5 of the Offer to  Purchase.  EXCEPT AS PROVIDED IN THIS
INSTRUCTION  7, IT WILL NOT BE  NECESSARY  TO AFFIX  TRANSFER  TAX STAMPS TO THE
CERTIFICATES REPRESENTING SHARES TENDERED HEREBY.

8.  Special  Payment and  Delivery  Instructions.  If the check for the purchase
price of any Shares  purchased is to be issued in the name of, and/or any Shares
not  tendered or not  purchased  are to be returned  to, a person other than the
person(s)  signing  this  Letter  of  Transmittal  or if the  check  and/or  any
certificates  for  Shares  not  tendered  or not  purchased  are to be mailed to
someone other than the  person(s)  signing this Letter of  Transmittal  or to an
address other than that shown above in the box captioned  "Description of Shares
Tendered,"  then the  boxes  captioned  "Special  Payment  Instructions"  and/or
"Special  Delivery  Instructions"  on  this  Letter  of  Transmittal  should  be
completed.  Stockholders  tendering Shares by book-entry  transfer will have any
Shares not accepted for payment returned by crediting the account  maintained by
such  stockholder at the Book-Entry  Transfer  Facility from which such transfer
was made.

<PAGE>

9. Odd Lots.  As described  in the Offer to  Purchase,  if fewer than all Shares
validly tendered at or below the Purchase Price and not withdrawn on or prior to
the Expiration Date are to be purchased, the Shares purchased first will consist
of all Shares tendered by any stockholder who owned beneficially as of the close
of business on December 16, 1998,  and continues to own  beneficially  as of the
Expiration  Date,  an  aggregate  of fewer than 100 Shares and who  validly  and
unconditionally  tendered  all  such  Shares  at or  below  the  Purchase  Price
(including by not designating a Purchase Price as described  above).  Partial or
conditional  tenders  of  Shares  will not  qualify  for this  preference,  This
preference  will not be available  unless the box  captioned  "Odd Lots" in this
Letter of transmittal is completed.

10.  Substitute Form W-9 and Form W-8. The tendering  stockholder is required to
provide the  Depositary  with either a correct  Taxpayer  Identification  Number
("TIN")  on  Substitute  Form  W-9,  which  is  provided  under  "Important  Tax
Information"  below,  or a properly  completed Form W-8.  Failure to provide the
information on either  Substitute Form W-9 or Form W-8 may subject the tendering
stockholder to 31% federal  income tax backup  withholding on the payment of the
purchase  price.  The box in Part 2 of Substitute Form W-9 may be checked if the
tendering  stockholder has not been issued a TIN and has applied for a number or
intends  to apply  for a  number  in the  near  future.  If the box in Part 2 is
checked and the  Depositary  is not provided  with a TIN by the time of payment,
the  Depositary  will  withhold  31%  on all  payments  of  the  purchase  price
thereafter until a TIN is provided to the Depositary.

11. Requests for Assistance or Additional  Copies. Any questions or requests for
assistance  may be directed to the  Information  Agent or the Dealer  Manager at
their  respective  telephone  numbers and addresses  listed below.  Requests for
additional copies of the Offer to Purchase,  this Letter of Transmittal or other
tender offer  materials may be directed to the  Information  Agent or the Dealer
Manager and such copies will be  furnished  promptly at the  Company's  expense.
Stockholders  may also contact their local broker,  dealer,  commercial  bank or
trust company for assistance concerning the Offer.

12.  Irregularities.  All  questions  as to the  Purchase  Price,  the  form  of
documents,  and  the  validity,  eligibility  (including  time of  receipt)  and
acceptance  of any tender of Shares will be  determined  by the Company,  in its
sole discretion,  and its determination shall be final and binding.  The Company
reserves  the  absolute  right to reject any or all  tenders  of Shares  that it
determines  are not in proper form or the  acceptance  for payment of or payment
for Shares that may,  in the  opinion of the  Company's  counsel,  be  unlawful.
Except as otherwise provided in the Offer to Purchase, the Company also reserves
the absolute  right to waive any of the conditions to the Offer or any defect or
irregularity  in any tender of Shares and the  Company's  interpretation  of the
terms and conditions of the Offer (including these  instructions) shall be final
and binding.  Unless waived,  any defects or  irregularities  in connection with
tenders must be cured within such time as the Company shall  determine.  None of
the Company, the Information Agent, Dealer Manager, the Depositary, or any other
person shall be under any duty to give notice of any defect or  irregularity  in
tenders,  nor shall any of them incur any liability for failure to give any such
notice.  Tenders  will not be deemed to have been  made  until all  defects  and
irregularities have been cured or waived.

IMPORTANT:  THIS  LETTER OF  TRANSMITTAL  (OR A MANUALLY  SIGNED  COPY  THEREOF)
TOGETHER WITH CERTIFICATES OR CONFIRMATION OF BOOK-ENTRY  TRANSFER AND ALL OTHER
REQUIRED  DOCUMENTS  MUST BE  RECEIVED  BY THE  DEPOSITARY,  ON OR  PRIOR TO THE
EXPIRATION DATE.

                            IMPORTANT TAX INFORMATION

Under federal income tax law, a stockholder  whose tendered  Shares are accepted
for  payment  is  required  to  provide  the  Depositary  (as  payer)  with such
stockholder's  correct TIN on Substitute Form W-9 below. If such  stockholder is
an individual,  the TIN is his or her social security number. For businesses and
other  entities,  the  number  is the  employer  identification  number.  If the
Depositary is not provided with the correct TIN or properly  completed Form W-8,
the stockholder may be subject to a $50 penalty imposed by the Internal  Revenue
Service. In addition, payments that are made to such stockholder with respect to
Shares purchased pursuant to the Offer may be subject to backup withholding.

Certain  stockholders  (including,  among others,  all  corporations and certain
foreign  individuals  and entities) are not subject to these backup  withholding
and reporting  requirements.  In order for a noncorporate foreign stockholder to
qualify as an exempt  recipient,  that stockholder must complete and sign a Form
W-8,  Certificate  of Foreign  Status,  attesting to that  stockholder's  exempt
status. The Form W-8 can be obtained from the Depositary.  Exempt  stockholders,
other than noncorporate  foreign  stockholders,  should furnish their TIN, write
"Exempt" on the face of the Substitute  Form W-9 below and sign, date and return
the  Substitute  Form W-9 to the  Depositary.  See the enclosed  Guidelines  for
Certification  of  Taxpayer  Identification  Number on  Substitute  Form W-9 for
additional instructions.

<PAGE>

If federal income tax backup withholding  applies, the Depositary is required to
withhold 31% of any payments made to the stockholder.  Backup withholding is not
an additional tax.  Rather,  the federal income tax liability of persons subject
to backup  withholding  will be reduced by the  amount of the tax  withheld.  If
withholding results in an overpayment of taxes, a refund may be obtained.

                   PURPOSE OF SUBSTITUTE FORM W-9 AND FORM W-8

To avoid backup  withholding  on payments  that are made to a  stockholder  with
respect to Shares  purchased  pursuant to the Offer, the stockholder is required
to notify the  Depositary of his or her correct TIN by completing the Substitute
Form W-9 included in this Letter of Transmittal certifying that the TIN provided
on  Substitute  Form W-9 is correct  and that (1) the  stockholder  has not been
notified by the  Internal  Revenue  Service that he or she is subject to federal
income tax backup  withholding  as a result of failure to report all interest or
dividends or (2) the Internal  Revenue Service has notified the stockholder that
he or she is no longer subject to federal income tax backup withholding. Foreign
stockholders  must  submit a properly  completed  Form W-8 in order to avoid the
applicable backup withholding;  provided,  however, that backup withholding will
not  apply  to  foreign  stockholders  subject  to 30% (or  lower  treaty  rate)
withholding on gross payments received pursuant to the Offer.

                       WHAT NUMBER TO GIVE THE DEPOSITARY

The stockholder is required to give the Depositary the social security number or
employer  identification  number of the registered  owner of the Shares.  If the
Shares  are in more  than one name or are not in the name of the  actual  owner,
consult the enclosed  Guidelines for  Certification  of Taxpayer  Identification
Number on Substitute Form W-9 for additional guidance on which number to report.

                  PAYER'S NAME: REGISTRAR AND TRANSFER COMPANY
- --------------------------------------------------------------------------------
                                   SUBSTITUTE
                                    Form W-9
                           Department of the Treasury
                            Internal Revenue Service

                               Payer's Request for
                                    Taxpayer
                           Identification Number (TIN)
                                and Certification

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

PART 1 - PLEASE  PROVIDE YOUR TIN IN THE BOX AT RIGHT AND CERTIFY BY SIGNING AND
DATING BELOW.

- --------------------------------------------------------------------------------
NAME (Please Print)

- --------------------------------------------------------------------------------
ADDRESS

- --------------------------------------------------------------------------------
CITY                                                  STATE            ZIP CODE

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

                 TIN _________________________________________
                            Social Security Number or
                         Employer Identification Number:

PART 2: For  Payees  exempt  from  backup  withholding,  see the  Important  Tax
Information  above and Guidelines for  Certification of Taxpayer  Identification
Number on  Substitute  Form W-9 enclosed  herewith  and  complete as  instructed
herein.

                                Awaiting TIN |_|

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

<PAGE>

PART 3 --  CERTIFICATION-UNDER  THE PENALTIES OF PERJURY, I CERTIFY THAT (1) the
number shown on this form is my correct taxpayer identification number (or a TIN
has not been  issued to me but I have  mailed or  delivered  an  application  to
receive a TIN or intend to do so in the near  future),  (2) I am not  subject to
backup  withholding  either  because I have not been  notified  by the  Internal
Revenue Service (the "IRS") that I am subject to backup  withholding as a result
of a failure to report all interest or dividends or the IRS has notified me that
I am no longer  subject  to backup  withholding,  and (3) all other  information
provided on this form is true, correct and complete.
- --------------------------------------------------------------------------------

SIGNATURE___________________________________________ DATE_______________________
You must cross out item (2) above if you have been  notified by the IRS that you
are currently subject to backup withholding  because of underreporting  interest
or dividends on your tax return.
- --------------------------------------------------------------------------------

NOTE:  FAILURE TO COMPLETE AND RETURN THIS FORM MAY RESULT IN BACKUP WITHHOLDING
OF 31% OF ANY  PAYMENTS  MADE TO YOU  PURSUANT TO THE OFFER.  PLEASE  REVIEW THE
ENCLOSED  GUIDELINES  FOR  CERTIFICATION  OF TAXPAYER  IDENTIFICATION  NUMBER ON
SUBSTITUTE  FORM W-9 FOR  ADDITIONAL  DETAILS.  YOU MUST  COMPLETE THE FOLLOWING
CERTIFICATE IF YOU CHECKED THE BOX IN PART 2 OF THE SUBSTITUTE FORM W-9.

- --------------------------------------------------------------------------------
             CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER

I certify under penalties of perjury that a taxpayer  identification  number has
not been issued to me and either (1) I have mailed or delivered  an  application
to receive a taxpayer  identification number to the appropriate Internal Revenue
Service Center or Social Security  Administration Office or (2) I intend to mail
or deliver an  application  in the near future.  I  understand  that if I do not
provide a  taxpayer  identification  number by the time of  payment,  31% of all
payments of the Purchase  Price made to me thereafter  will be withheld  until I
provide a number.

SIGNATURE_________________________________________________DATE _________________

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

                                 Dealer Manager:

                             Capital Resources, Inc.
                          1211 Connecticut Avenue, N.W.
                              Washington, DC 20036
                                 (800) 220-2744


                               Information Agent:

                               Regan & Associates
                                   15 Park Row
                               New York, NY 10038
                                 (800) 737-3426

<PAGE>

                                                                  Exhibit (a)(3)


                            CAPITAL RESOURCES, INC.
                         1211 Connecticut Avenue, N.W.
                                   Suite 200
                             Washington, D.C. 20036
                           Telephone: (800) 220-2744


                         PEEKSKILL FINANCIAL CORPORATION
                        Offer To Purchase For Cash Up To
                       800,000 Shares Of Its Common Stock
                   At A Purchase Price Not In Excess Of $16.75
                         Nor Less Than $14.75 Per Share


           THE OFFER, PRORATION PERIOD AND WITHDRAWAL RIGHTS EXPIRE AT
             4:00 P.M., EASTERN STANDARD TIME, ON JANUARY 27, 1999,
                          UNLESS THE OFFER IS EXTENDED.


To Brokers, Dealers, Commercial Banks,
   Trust Companies and Other Nominees:

         Peekskill   Financial   Corporation,   a  Delaware   corporation   (the
"Company"),  has appointed us to act as Dealer  Manager in  connection  with its
offer to purchase for cash up to 800,000  shares of its Common Stock,  $0.01 par
value per share (the "Shares"),  at prices not in excess of $16.75 nor less than
$14.75 per Share,  specified by stockholders  tendering  their Shares,  upon the
terms  and  subject  to the  conditions  set  forth  in the  Company's  Offer to
Purchase,  dated  December 23, 1998,  and in the related  Letter of  Transmittal
(which together constitute the "Offer").

         The Company will determine the single per Share price, not in excess of
$16.75 nor less than $14.75 per Share,  net to the seller in cash (the "Purchase
Price"),  that it will pay for Shares  validly  tendered  pursuant to the Offer,
taking into account the number of Shares so tendered and the prices specified by
tendering  stockholders.  The Company will select the lowest Purchase Price that
will  allow it to buy  800,000  Shares (or such  lesser  number of Shares as are
properly  tendered  at prices not in excess of $16.75  nor less than  $14.75 per
Share). All Shares validly tendered at prices at or below the Purchase Price and
not withdrawn on or prior to the Expiration Date (as defined in Section 1 of the
Offer to Purchase) will be purchased at the Purchase Price, subject to the terms
and  conditions of the Offer,  including the  proration and  conditional  tender
provisions. See Sections 1 and 16 of the Offer to Purchase.

         Upon the terms and subject to the  conditions of the Offer,  if, at the
expiration  of the Offer,  more than 800,000  Shares are validly  tendered at or
below the Purchase Price and not withdrawn, the Company will buy Shares (i) from
stockholders who owned  beneficially as of the close of business on December 16,
1998 and continue to own beneficially as of the Expiration Date, an aggregate of
fewer  than 100  Shares who  properly  tender  all their  Shares at or below the
Purchase Price, and (ii) then, on a pro rata basis, from all other  stockholders
who properly  tender their Shares at prices at or below the Purchase  Price (and
do  not  withdraw  them  prior  to the  expiration  of the  Offer),  other  than
stockholders  who  tender  conditionally,  and for  whom  the  condition  is not
satisfied.  See  Sections  1, 2 and 6 of the Offer to  Purchase.  All Shares not
purchased  pursuant to the Offer,  including  Shares  tendered at prices greater
than the Purchase Price and Shares not purchased because of proration or because
they were conditionally tendered and not accepted for purchases will be returned
to  the  tendering   stockholders  at  the  Company's  expense  as  promptly  as
practicable following the Expiration Date.


                                        1

<PAGE>



       THE OFFER IS NOT CONDITIONED ON ANY MINIMUM NUMBER OF SHARES BEING
    TENDERED PURSUANT TO THE OFFER. SEE SECTION 7 OF THE OFFER TO PURCHASE.

         No fees or  commissions  will be  payable  to  brokers,  dealers or any
person for  soliciting  tenders of Shares  pursuant  to the Offer other than the
fees paid to the Dealer Manager,  the Information  Agent and the Depositary,  as
described in the Offer to Purchase.  The Company will,  upon request,  reimburse
brokers and banks for  reasonable  and customary  handling and mailing  expenses
incurred  by them  in  forwarding  materials  relating  to the  Offer  to  their
customers.  The Company  will pay all stock  transfer  taxes  applicable  to its
purchase of Shares pursuant to the Offer, subject to Instruction 7 of the Letter
of Transmittal.

         No broker,  dealer, bank, trust company or fiduciary shall be deemed to
be the agent of the Company, Registrar and Transfer Company as the "Depositary,"
Capital  Resources,  Inc. as the "Dealer  Manager" or Regan & Associates  as the
"Information Agent," for purposes of the Offer.

         For your  information  and for  forwarding to your clients for whom you
hold  Shares  registered  in your  name or in the name of your  nominee,  we are
enclosing the following documents:

          1.   Offer to Purchase, dated December 23, 1998;

          2.   Letter to  Clients  which may be sent to your  clients  for whose
               accounts you hold Shares  registered  in your name or in the name
               of your nominee,  with space provided for obtaining such clients'
               instructions with regard to the Offer;

          3.   Letter,  dated  December  23, 1998,  from William J.  LaCalamito,
               President  and  Chief  Operating  Officer  of  the  Company,   to
               stockholders of the Company;

          4.   Letter of  Transmittal  for your use and for the  information  of
               your   clients   (together   with   accompanying   Form  W-9  and
               guidelines);

          5.   A return envelope  addressed to Registrar & Transfer Company,  as
               Depositary; and

          6.   Questions  and  Answers  About the Offer of  Peekskill  Financial
               Corporation.

         WE URGE YOU TO CONTACT YOUR CLIENTS AS PROMPTLY AS POSSIBLE. THE OFFER,
PRORATION  PERIOD  AND  WITHDRAWAL  RIGHTS  WILL  EXPIRE AT 4:00  P.M.,  EASTERN
STANDARD TIME, ON JANUARY 27, 1999, UNLESS THE OFFER IS EXTENDED.

         In order to take  advantage of the Offer,  a duly executed and properly
completed Letter of Transmittal and any other required  documents should be sent
to the Depositary with either certificate(s) representing the tendered Shares or
confirmation  of  their  book-entry   transfer,   all  in  accordance  with  the
instructions set forth in the Letter of Transmittal and the Offer to Purchase.

         Any  inquiries  you may  have  with  respect  to the  Offer  should  be
addressed to the  Depositary,  the  Information  Agent or the Dealer  Manager at
their  respective  addresses and  telephone  numbers set forth on the back cover
page of the Offer to Purchase.



                                        2

<PAGE>


         Additional  copies of the enclosed  material  may be obtained  from the
Dealer Manager at (800) 220- 2744 or the Information Agent at (800) 737-3426.

                                       Very truly yours,


                                       -----------------------------------------
                                       Capital Resources, Inc.

Enclosures

NOTHING  CONTAINED  HEREIN OR IN THE ENCLOSED  DOCUMENTS SHALL CONSTITUTE YOU OR
ANY  OTHER  PERSON  AS AN AGENT OF THE  COMPANY  OR ANY OF ITS  AFFILIATES,  THE
INFORMATION  AGENT OR THE DEALER MANAGER OR THE DEPOSITARY,  OR AUTHORIZE YOU OR
ANY OTHER PERSON TO USE ANY  DOCUMENT OR MAKE ANY  STATEMENT ON BEHALF OF ANY OF
THEM IN CONNECTION WITH THE OFFER OTHER THAN THE DOCUMENTS ENCLOSED HEREWITH AND
THE STATEMENTS CONTAINED THEREIN.


                                        3

<PAGE>

                                                                  Exhibit (a)(4)


                         PEEKSKILL FINANCIAL CORPORATION
                        Offer To Purchase For Cash Up To
                       800,000 Shares Of Its Common Stock
                   At A Purchase Price Not In Excess Of $16.75
                         Nor Less Than $14.75 Per Share


           THE OFFER, PRORATION PERIOD AND WITHDRAWAL RIGHTS EXPIRE AT
             4:00 P.M., EASTERN STANDARD TIME, ON JANUARY 27, 1999,
                          UNLESS THE OFFER IS EXTENDED.


To Our Clients:

         Enclosed  for  your  consideration  are the  Offer to  Purchase,  dated
December  23,  1998,  and the  related  Letter of  Transmittal  (which  together
constitute  the "Offer") in  connection  with the Offer by  Peekskill  Financial
Corporation,  a Delaware corporation (the "Company"),  to purchase up to 800,000
shares of its Common Stock, $0.01 par value per share (the "Shares"),  at prices
not in  excess of $16.75  nor less  than  $14.75  per  Share,  as  specified  by
tendering  stockholders,  upon the terms and subject to the conditions set forth
in the Offer.

         The Company will determine the single per Share price, not in excess of
$16.75 nor less than $14.75 per Share,  net to the seller in cash (the "Purchase
Price"),  that it will pay for Shares  validly  tendered  pursuant to the Offer,
taking into account the number of Shares so tendered and the prices specified by
tendering  stockholders.  The Company will select the lowest Purchase Price that
will  allow it to buy  800,000  Shares (or such  lesser  number of Shares as are
validly  tendered  at prices  not in excess of $16.75  nor less than  $14.75 per
Share).  All Shares  properly  tendered at prices at or below the Purchase Price
and not withdrawn on or prior to the Expiration Date (as defined in Section 1 of
the Offer to Purchase) will be purchased at the Purchase  Price,  subject to the
terms and  conditions of the Offer,  including  the  proration  and  conditional
tender provisions. See Sections 1 and 16 of the Offer to Purchase.

         Upon the terms and subject to the  conditions of the Offer,  if, at the
expiration  of the Offer,  more than 800,000  Shares are validly  tendered at or
below the Purchase Price and not withdrawn, the Company will buy Shares (i) from
stockholders who owned  beneficially as of the close of business on December 16,
1998, and continue to own beneficially as of the Expiration Date an aggregate of
fewer than 100 Shares who properly tender all their Shares at prices at or below
the  Purchase  Price,  and (ii)  then,  on a pro  rata  basis,  from  all  other
stockholders  who  properly  tender at or below the  Purchase  Price (and do not
withdraw them prior to the expiration of the Offer), other than stockholders who
tender  conditionally and for whom the condition is not satisfied.  See Sections
1, 2 and 6 of the Offer to Purchase.  All Shares not  purchased  pursuant to the
Offer,  including  Shares tendered at prices greater than the Purchase Price and
Shares not  purchased  because of proration  or because they were  conditionally
tendered  and not  accepted  for  purchase  will be  returned  to the  tendering
stockholders at the Company's  expense as promptly as practicable  following the
Expiration Date.


                                        1

<PAGE>



         We are the owner of record of Shares held for your account. As such, we
are the only ones who can tender  your  Shares,  and then only  pursuant to your
instructions.  We are sending you the Letter of Transmittal for your information
only; you cannot use it to tender Shares we hold for your account.

         Please  instruct  us as to whether  you wish us to tender any or all of
the Shares we hold for your  account on the terms and subject to the  conditions
of the Offer.

         We call your attention to the following:

          1.   You may tender  Shares at prices not in excess of $16.75 nor less
               than $14.75 per Share as indicated  in the  attached  Instruction
               Form, net to you in cash.

          2.   You  may  tender  your  Shares  conditioned  upon  the  Company's
               purchasing all or a minimum number of your Shares.

          3.   The  Offer is not  conditioned  on any  minimum  number of Shares
               being tendered pursuant to the Offer.

          4.   The Offer,  proration period and withdrawal rights will expire at
               4:00 p.m., Eastern Standard Time, on January 27, 1999, unless the
               Company  extends the Offer.

          5.   The Offer is for 800,000 Shares,  constituting  approximately 28%
               of the Shares outstanding as of December 16, 1998.

          6.   Tendering stockholders will not be obligated to pay any brokerage
               commissions,  solicitation  fees, or, subject to Instruction 7 of
               the Letter of Transmittal,  stock transfer taxes on the Company's
               purchase of Shares pursuant to the Offer.

          7.   If you beneficially held, as of the close of business on December
               16, 1998,  an aggregate of fewer than 100 Shares and you continue
               to  beneficially  own as of the  Expiration  Date an aggregate of
               fewer  than 100  Shares,  and you  instruct  us to tender on your
               behalf all such Shares at or below the Purchase  Price before the
               Expiration  Date  (as  defined  in the  Offer  to  Purchase)  and
               complete the box captioned "Odd Lots" in the attached Instruction
               Form,  the Company,  upon the terms and subject to the conditions
               of the Offer,  will  accept all such Shares for  purchase  before
               proration,  if any,  of the  purchase  of  other  Shares  validly
               tendered at or below the Purchase Price.

          8.   If you  wish to  tender  portions  of your  Shares  at  different
               prices,  you must complete a separate  Instruction  Form for each
               price at which  you wish to  tender  each  such  portion  of your
               Shares.  We must submit  separate  Letters of Transmittal on your
               behalf for each price you will accept.

         If you wish to have us  tender  any or all of your  Shares,  please  so
instruct us by completing, executing, detaching and returning to us the attached
Instruction Form. An envelope to return your

                                        2

<PAGE>



Instruction  Form to us is enclosed.  If you authorize us to tender your Shares,
we will tender all such  Shares  unless you specify  otherwise  on the  attached
Instruction Form.

         YOUR INSTRUCTION FORM SHOULD BE FORWARDED TO US IN AMPLE TIME TO PERMIT
US TO SUBMIT A TENDER ON YOUR  BEHALF ON OR BEFORE  THE  EXPIRATION  DATE OF THE
OFFER. THE OFFER,  PRORATION  PERIOD AND WITHDRAWAL  RIGHTS EXPIRE AT 4:00 P.M.,
EASTERN  STANDARD  TIME,  ON JANUARY 27,  1999,  UNLESS THE COMPANY  EXTENDS THE
OFFER.

         As  described  in  Section  1 of the  Offer to  Purchase,  if more than
800,000  Shares have been  validly  tendered at prices at or below the  Purchase
Price and not  withdrawn on or prior to the  Expiration  Date (as defined in the
Offer to Purchase),  the Company will purchase  properly  tendered Shares on the
basis set forth below:

         (a) first, all Shares validly tendered and not withdrawn on or prior to
the Expiration Date by or on behalf of any  stockholder who owned  beneficially,
as of  the  close  of  business  on  December  16,  1998  and  continues  to own
beneficially  as of the  Expiration  Date, an aggregate of fewer than 100 Shares
who:

               (1)  validly  tenders  all of such  Shares at a price at or below
                    the Purchase Price (partial and conditional tenders will not
                    qualify for this preference); and

               (2)  completes  the box  captioned  "Odd  Lots" on the  Letter of
                    Transmittal; and

         (b) second,  after  purchase of all of the forgoing  Shares,  all other
Shares  validly and  conditionally  tendered at prices at or below the  Purchase
Price in  accordance  with  Section  6 of the  Offer to  Purchase  for which the
condition  was  satisfied,  and all other  Shares  validly  and  unconditionally
tendered at or below the  Purchase  Price and not  withdrawn  on or prior to the
Expiration  Date on a pro rata  basis  (with  appropriate  adjustments  to avoid
purchases  of  fractional  Shares)  as  described  in  Section 1 of the Offer to
Purchase; and

         (c) third, if necessary,  Shares validly and conditionally  tendered at
or below the  Purchase  Price and not  withdrawn  on or prior to the  Expiration
Date, selected by lot in accordance with Section 6 of the Offer to Purchase.

         You may  condition  your  tender on the  Company  purchasing  a minimum
number of your  tendered  Shares.  In such case, if as a result of the proration
provisions  in the Offer to Purchase the Company  would  purchase less than such
minimum  number of your  Shares,  then the Company will not purchase any of your
Shares,  except as provided in the next sentence. If so many conditional tenders
would be deemed  withdrawn  that the total number of such Shares to be purchased
falls below 800,000 Shares, then to the extent feasible, the Company will select
enough of such  conditional  tenders that would otherwise have been so withdrawn
to permit the  Company to  purchase  800,000  Shares.  In  selecting  among such
conditional  tenders, the Company will select by lot and will limit its purchase
in each case to the minimum number of Shares designated. See Sections 1 and 6 of
the Offer to Purchase.


                                        3

<PAGE>


         The Offer is being made to all  holders of Shares.  The  Company is not
aware of any  jurisdiction  where the  making of the Offer is not in  compliance
with applicable law. If the Company becomes aware of any jurisdiction  where the
making of the Offer is not in  compliance  with any valid  applicable  law,  the
Company  will make a good faith  effort to comply with such law.  If, after such
good faith effort,  the Company  cannot comply with such law, the Offer will not
be made to, nor will tenders be accepted from or on behalf of, holders of Shares
residing in such  jurisdiction.  In any  jurisdiction the securities or blue sky
laws of which require the Offer to be made by a licensed  broker or dealer,  the
Offer is being made on the Company's  behalf by the  Information  Agent,  Dealer
Manager or one or more registered  brokers or dealers licensed under the laws of
such jurisdiction.

                                        4


<PAGE>

                                INSTRUCTION FORM

   for Shares Held by Brokers, Dealers, Commercial Banks, Trust Companies and
                                Other Nominees.

                      INSTRUCTIONS FOR TENDER OF SHARES OF
                         PEEKSKILL FINANCIAL CORPORATION

Please tender to Peekskill Financial Corporation (the "Company"),  on (our) (my)
behalf,  the number of Shares indicated below,  which are beneficially  owned by
(us) (me) and registered in your name,  upon terms and subject to the conditions
contained in the Offer to Purchase of the Company dated  December 23, 1998,  and
the related Letter of Transmittal, the receipt of both of which is acknowledged.

                Number of Shares to be tendered: ________ Shares

                PRICE (IN DOLLARS) PER SHARE AT WHICH SHARES ARE
                  BEING TENDERED (See Instruction on the Letter
                                of Transmittal.)

                               CHECK ONLY ONE BOX.

            IF MORE THAN ONE BOX IS CHECKED OR IF NO BOX IS CHECKED,
                       THERE IS NO PROPER TENDER OF SHARES

I hereby tender Shares at the price checked  below.  This action could result in
none of my Shares being  purchased if the Purchase  Price for the Shares is less
than the price checked.

Price (In Dollars) Per Share At Which Shares Are Being Tendered (See Instruction
5 on the Letter of Transmittal):



                  [ ] $14.75       [ ] $15.00       [ ] $15.25
                --------------   --------------   --------------
                  [ ] $15.50       [ ] $15.75       [ ] $16.00
                --------------   --------------   --------------
                  [ ] $16.25       [ ] $16.50       [ ] $16.75
                --------------   --------------   --------------

                                       OR

          [ ]  By  checking  this  one  box  INSTEAD  OF ONE OF THE PRICE  BOXES
               ABOVE,  I hereby  tender  Shares  and I am  willing to accept the
               Purchase Price  determined by the Company in accordance  with the
               terms of the Offer.  This action  will  result in my  receiving a
               price per Share of as low as $14.75 or as high as $16.75.

                                    ODD LOTS
                (See Instruction 9 on the Letter of Transmittal)

          [ ]  Check  here  ONLY if I was the  beneficial  owner as of the close
               of  business  on  December  16,  1998,  and  continue  to be  the
               beneficial  owner as of the  Expiration  Date, of an aggregate of
               fewer than 100 Shares, all of which are being tendered.

          [ ]  The  Odd  Lot  Shares are being  tendered  at the price per Share
               indicated above in the box entitled "Price (In Dollars) Per Share
               At Which Shares Are Being Tendered."

                                       OR

          [ ]  By  checking  this  one  box  INSTEAD  OF ONE OF THE PRICE  BOXES
               ABOVE,  I hereby  tender  Shares  and I am  willing to accept the
               Purchase Price  determined by the Company in accordance  with the
               terms of the Offer.  This action  will  result in my  receiving a
               price per Share of as low as $14.75 or as high as $16.75.

                               CONDITIONAL TENDER
    (See the box captioned "Conditional Tender" on the Letter of Transmittal)

          [ ]  Check  here  ONLY  if my tender of Shares is  conditional  on the
               Company  purchasing  all or a  minimum  number  of  the  tendered
               Shares, and as set forth below:


<PAGE>



         Minimum number of Shares that must be purchased, if any are purchased:

                               ____________ Shares

The Shares I  conditionally  tendered are being  tendered at the price per Share
indicated  above in the box  captioned  "Price (In  Dollars)  Per Share At Which
Shares Are Being Tendered."

THE  METHOD  OF  DELIVERY  OF THIS  DOCUMENT  IS AT THE  OPTION  AND RISK OF THE
TENDERING  STOCKHOLDER.  IF  DELIVERY  IS BY MAIL,  REGISTERED  MAIL WITH RETURN
RECEIPT REQUESTED,  PROPERLY INSURED, IS RECOMMENDED.  IN ALL CASES,  SUFFICIENT
TIME SHOULD BE ALLOWED TO ASSURE DELIVERY.

THE BOARD OF  DIRECTORS  OF THE  COMPANY  HAS  UNANIMOUSLY  APPROVED  THE OFFER.
NEITHER   THE  COMPANY  NOR  ITS  BOARD  OF   DIRECTORS,   HOWEVER,   MAKES  ANY
RECOMMENDATION  TO ANY  STOCKHOLDER  AS TO WHETHER TO TENDER ALL OR ANY  SHARES.
EACH  STOCKHOLDER  MUST MAKE HIS OR HER OWN  DECISION  AS TO  WHETHER  TO TENDER
SHARES AND, IF SO, HOW MANY TO TENDER AND AT WHAT PRICE. DIRECTORS, OFFICERS AND
EMPLOYEES OF THE COMPANY WHO OWN SHARES MAY PARTICIPATE IN THE OFFER ON THE SAME
BASIS AS THE COMPANY'S OTHER STOCKHOLDERS. THE COMPANY HAS BEEN ADVISED THAT ONE
OF ITS EXECUTIVE  OFFICERS  INTENDS TO TENDER SHARES PURSUANT TO THE OFFER.  THE
COMPANY HAS ALSO BEEN ADVISED THAT THE TRUSTEE OF THE COMPANY'S  EMPLOYEE  STOCK
OWNERSHIP PLAN DOES NOT INTEND TO TENDER ANY SHARES PURSUANT TO THE OFFER.



Signature(s):_____________________      Address: _______________________________

- ----------------------------------      ----------------------------------------
                                                  (Including Zip Code)

Name(s): _________________________      Area Code and Telephone Number:_________
            (Please Print)

__________________________________      Date: _________________, 199__
            (Please Print)

- ---------------------------------------------------
(Employer Identification or Social Security Number)

IMPORTANT: STOCKHOLDERS ARE ENCOURAGED TO RETURN A COMPLETED FORM W-9 WITH THEIR
INSTRUCTION FORM.

<PAGE>

                                                                  Exhibit (a)(5)


                         PEEKSKILL FINANCIAL CORPORATION


                                                               December 23, 1998


Dear Stockholders of Peekskill Financial Corporation:

         Over time, Peekskill Financial Corporation's profitable operations have
contributed  to the  growth  of a  capital  base  that  exceeds  all  applicable
regulatory  standards and the amount of capital  needed to support the Company's
banking  business.  After  evaluating a variety of  alternatives to utilize this
strong capital base more effectively and to maximize value to our  stockholders,
we have  determined  that a repurchase  of our own shares is currently  the best
alternative to accomplish those objectives.  The Board of Directors has approved
a repurchase of 800,000 shares of the Company's  common stock, or  approximately
28% percent of our 2,842,069 outstanding shares. A copy of the Offer to Purchase
is enclosed.

         The Company is conducting the offer through a procedure  referred to as
a "Modified Dutch Tender Auction." This procedure allows you to select the price
at which you are willing to sell, or tender, all or part of your shares within a
price  range of not more than  $16.75  per share  and not less than  $14.75  per
share.  Upon  expiration of the offer,  we will select the lowest purchase price
from those shares tendered that will allow us to buy 800,000 shares.  All shares
purchased in the offer will receive the same purchase  price,  even those shares
that are tendered below the purchase  price.  In addition,  if you own less than
100 shares and tender all of your  shares at or below the  purchase  price,  you
will receive  priority and have all of your shares  purchased  even if more than
800,000 shares are tendered. No brokerage fees or commissions will be charged to
you if you tender your shares.

         We encourage  each  stockholder to read carefully the Offer to Purchase
and related materials.  Neither Peekskill Financial Corporation nor our Board of
Directors make any recommendation  whether to tender shares to the Company.  You
should make your decision independently after consulting with your advisors.

         To assist us with this offer, we have engaged Capital  Resources,  Inc.
to  serve  as the  Dealer  Manager  and  Regan  &  Associates  to  serve  as the
Information Agent.  Representatives from these firms may contact you by phone to
make sure you have  received the Offer to Purchase and related  materials and to
answer any questions you may have. If you need information or additional  forms,
please call either the Information Agent at (800) 737-3426 or the Dealer Manager
at (800) 220-2744.


                                        1

<PAGE>


         Unless otherwise  extended,  the offer will expire at 4:00 p.m. Eastern
Standard Time on January 27, 1999.  Please read carefully the enclosed  material
before making any decisions regarding the Offer.

         As  always,   we  appreciate  your  interest  in  Peekskill   Financial
Corporation.

                                       Sincerely,

                                       /s/
                                       -----------------------------------------
                                       William J. LaCalamito
                                       President and Chief Operating Officer



                                        2

<PAGE>

                                                                  Exhibit (a)(6)


                             MEMO PLEASE CIRCULATE

DATE:    December 23, 1998

TO:      All Staff

FROM:    Eldorus Maynard, Chairman and Chief Executive Officer

RE:      Tender Offer for Peekskill Financial Corporation's Common Stock


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


         The Board has recently  approved the purchase of 800,000  shares of our
common  stock by means of a "Modified  Dutch  Auction  Tender." It is more fully
described in the attached news release. We have made every effort to communicate
this action to our  stockholders  and  financial  media as quickly as  possible.
Below you will find the answers to some  questions that are likely to arise from
our public announcement.  However, you are instructed to direct all questions to
the Information Agent described below or, if a customer insists on speaking with
Bank personnel, to William J. LaCalamito.

Question: Who is the Information Agent?

Answer:   Peekskill Financial  Corporation has hired a special Information Agent
          to handle all questions.  The Information  Agent is Regan & Associates
          and  their  toll-free  telephone  number  is (800)  737-3426.  Because
          Peekskill  Financial  Corporation is the purchaser of the shares,  and
          because securities laws are involved,  it is highly important that all
          questions be referred to the Information Agent. No member of Peekskill
          Financial  Corporation's  staff is allowed or authorized to answer any
          questions or give any advice  regarding the tender offer. We are aware
          that  many  stockholders  are  customers  of the bank and have ties or
          relationships  with staff members.  You should handle these situations
          as diplomatically as possible, but in any event, all questions must be
          referred  either to the  Information  Agent or the holder's  broker or
          investment advisor.

Question: Why is Peekskill  Financial  Corporation  offering to  repurchase  its
          stock?

Answer:   Over time,  Peekskill Financial  Corporation's  profitable  operations
          have  contributed  to the growth of a capital  base that  exceeds  all
          applicable  regulatory  standards and the amount of capital  needed to
          support  our  banking   business.   After   evaluating  a  variety  of
          alternatives  to utilize  more  effectively  our  capital  base and to
          attempt   to   maximize   stockholder   value,   Peekskill   Financial
          Corporation's  management and its Board of Directors  believe that the
          purchase  of its stock  pursuant  to the  tender  offer is a  positive
          action that is intended to improve  returns to our  stockholders.  Our
          financial  projections  indicate  that the  purchase  of  shares  will
          increase earnings per share and return on stockholders' equity.

                                        1

<PAGE>


Question: Who's idea was this?

Answer:   The Board with the assistance of its financial advisers, has conducted
          a detailed  analysis  of  Peekskill  Financial  Corporation's  capital
          structure to determine how to maximize  stockholder value by improving
          return on  stockholders'  equity  while  maintaining  a high  level of
          financial security and preserving future strategic options. Based upon
          an internal  review a purchase of shares appeared to be the best means
          to  accomplish  the desired  objectives.  The Modified  Dutch  Auction
          Tender method was  determined to be the best way to acquire  shares in
          the shortest period of time.

Question: What  do I say if a  stockholder  asks,  "Should  I sell  (tender)  my
          stock?"

Answer:   Members of the Peekskill Financial Corporation staff must not give any
          investment  advice to  stockholders.  The stockholder must make his or
          her own investment  decision.  You should not express an opinion as to
          whether  you think the tender  offer is a "good deal" or a "bad deal."
          While the  stockholder  may call Regan & Associates,  the  Information
          Agent or Capital  Resources,  Inc., the Dealer Manager,  they will not
          receive  investment  advice  from them.  They  should be  directed  to
          contact their broker or investment advisor.

Question: What do I do if  someone  brings a Letter of  Transmittal  to me or my
          office?

Answer:   Because  tenders  must be received by the  Depositary,  Registrar  and
          Transfer  Company  within a limited amount of time, we cannot take the
          responsibility   for  having  any   stockholder's   tender  delivered.
          Stockholders  must send  tenders  directly to  Registrar  and Transfer
          Company at the address  provided in the tender offer  documents.  That
          address is:

                        Registrar and Transfer Company
                        10 Commerce Drive
                        Cranford, New Jersey 07016


Question: May employees of Peekskill Financial  Corporation tender shares in the
          offer?

Answer:   Yes.  Employees  who own  shares of  Peekskill  Financial  Corporation
          common stock are eligible to tender their  shares.  You will receive a
          complete copy of the same  documents  that are being provided to other
          stockholders.



                                        2

<PAGE>

                                                                  Exhibit (a)(7)


                         PEEKSKILL FINANCIAL CORPORATION
                              QUESTIONS AND ANSWERS
                               ABOUT THE OFFER OF
                         PEEKSKILL FINANCIAL CORPORATION
                    TO PURCHASE FOR CASH UP TO 800,000 SHARES
                     OF COMMON STOCK AT A PURCHASE PRICE OF
                           $14.75 TO $16.75 PER SHARE
                                December 23, 1998



<PAGE>



                    QUESTIONS AND ANSWERS ABOUT THE OFFER OF
                         PEEKSKILL FINANCIAL CORPORATION
                              TO PURCHASE ITS STOCK

The following information is designed to answer frequently asked questions about
the offer by Peekskill  Financial  Corporation to purchase  shares of its common
stock.  Stockholders  are  referred  to the  Offer to  Purchase  and  Letter  of
Transmittal for a detailed description of the terms and conditions of the offer.

Q.   What Is This Offer To Purchase?

A.   Peekskill  Financial  Corporation  is inviting its  stockholders  to tender
     shares of its common stock,  $0.01 par value per share (the  "Shares"),  at
     prices not in excess of $16.75 nor less than  $14.75 per Share in cash,  as
     specified  by  stockholders  tendering  their  Shares,  upon the  terms and
     subject  to the  conditions  set  forth  in its  Offer to  Purchase,  dated
     December  23,  1998,  and in the  enclosed  Letter  of  Transmittal  (which
     together constitute the "Offer"). The Company will determine the single per
     Share price, not in excess of $16.75 nor less than $14.75 per Share, net to
     the  seller in cash (the  "Purchase  Price"),  that it will pay for  Shares
     validly tendered  pursuant to the Offer,  taking into account the number of
     Shares so tendered and the prices specified by tendering stockholders.  The
     Company  will  select the lowest  Purchase  Price that will allow it to buy
     800,000  Shares (or such lesser number of Shares as are number  tendered at
     prices not in excess of $16.75 nor less than $14.75 per  Share).  This type
     of  issuer  tender  offer is  commonly  referred  to as a  "Modified  Dutch
     Auction."

Q.   What Is A "Modified Dutch Auction?"

A.   A  Modified  Dutch  Auction is a process  whereby a company  makes a direct
     tender  offer to  purchase a specified  number of shares of stock  within a
     specified  price range per share,  and pays the  highest  price at which it
     accepts shares to all stockholders whose shares are accepted. In this case,
     Peekskill  Financial  Corporation  is  making a direct  offer to all of its
     stockholders  to purchase  in the  aggregate  800,000  Shares of its common
     stock at a price not in excess of $16.75  nor less than  $14.75  per Share.
     This process allows each  stockholder  to elect whether to sell stock,  and
     the price the  stockholder  is willing  to sell at within  the given  price
     range.  After receiving tenders of Shares, at the termination of the Offer,
     the Company will choose the lowest price  within the  specified  range that
     will permit it to purchase the amount of  securities  sought and this price
     will become the Purchase Price.

Q.   What Will Be The Final Purchase Price?

A.   All Shares  acquired in the Offer will be acquired at the  Purchase  Price.
     The Company will select the lowest Purchase Price that will allow it to buy
     up to 800,000 Shares.  All stockholders  tendering at or below the Purchase
     Price will receive the price per share. For example,  if 300,000 Shares are
     tendered  at $15.00 per Share,  500,000  Shares are  tendered at $15.50 per
     Share and 200,000 are tendered at $16.00 per Share,  800,000 Shares will be
     purchased  at $15.50 per Share from the persons who  tendered at $15.00 and
     $15.50,  and the  200,000  Shares  tendered  at $16.00  per  Share  will be
     returned and not purchased.



                                        1

<PAGE>

Q.   What Will Happen If More Than  800,000  Shares Are Tendered At Or Below The
     Purchase Price?

A.   In the event more than 800,000 Shares are tendered at or below the Purchase
     Price,  Shares  tendered at or below the Purchase Price will be acquired by
     the Company (i) first from any  stockholder who owned  beneficially,  as of
     the  close  of  business  on  December  16,  1998  and   continues  to  own
     beneficially as of the termination of the Offer, an aggregate of fewer than
     100 Shares and who validly  tenders all of such Shares,  and (ii) then from
     all other tendering stockholder subject to proration.

Q.   At What Price May I Tender My Shares?

A.   Stockholders  may elect to tender their Shares in  increments of 1/4th of a
     dollar ($.25)  starting at $14.75 per Share up to and including  $16.75 per
     Share or may elect to tender their Shares at the Purchase Price  determined
     by the Company in accordance  with the Terms of the Offer.  The election as
     to the  number of Shares and the price a  stockholder  is willing to tender
     are to be indicated on the Letter of Transmittal.

Q.   How Do I Tender My Shares?

A.   If you hold your  Shares in  certificate  form,  you must return a properly
     completed  Letter of  Transmittal  (the blue form) and any other  documents
     required by the Letter of Transmittal,  together with the  certificates for
     the Shares  being  tendered,  to the  Depositary,  Registrar  and  Transfer
     Company, which must be received by it by 4:00 p.m. Eastern Standard Time on
     January 27, 1999.

Q.   How Do I Tender My Shares If My Shares  Are Held By My  Broker?  A. If your
     Shares are  registered  in street  name with a broker,  dealer,  commercial
     bank, trust company or other nominee, you will need to contact your broker,
     bank or other  nominee and  instruct the nominee to make the tender of your
     Shares  for you.  You  cannot  tender  such  Shares  using  the  Letter  of
     Transmittal even though you may have received one for your information.  If
     you are a broker  and are  tendering  Shares  in  book-entry  form for your
     customers, you must comply with the Book-Entry Delivery procedure described
     in  Section 3 of the Offer to  Purchase.  Q. What Do I Do If I Have Lost My
     Certificates,  Or If They Have Been Mutilated,  Destroyed Or Stolen,  But I
     Still Want To Tender Them? A. Call the  Depositary at (800) 368-5948 in New
     Jersey for instructions for tendering Shares in such circumstances. Q. Do I
     Have To Sell My Stock To The Company?

A.   No. A stockholder is not required to tender any stock.

Q.   What Happens If I Do Not Tender My Stock To The Company To Purchase?

A.   Nothing  will happen if you do not tender any or all of your  Shares.  Your
     Shares will remain  outstanding  without a change in the terms or ownership
     rights. You will continue to own the

                                        2

<PAGE>



     same number of Shares  without  any  adjustment,  and you will  continue to
     receive the same  dividend and voting  rights.  However,  since the Company
     will purchase up to 800,000 of its  outstanding  Shares,  the percentage of
     the  outstanding  stock  which you own will  increase  since the  number of
     outstanding Shares will be reduced.

Q.   What If The Terms Of The Offer Change?

A.   In the event the  Expiration  Date is extended or if the terms of the Offer
     are  materially  changed,  the Company  will  generally  give notice of the
     change  and for a period of at least 5  business  days,  and under  certain
     circumstances at least 10 business days, from such notice stockholders will
     be able to change or withdraw their tender.

Q.   Can I Tender Part Of My Stock At Different Prices?

A.   Yes,  you can  elect  to  tender  part of your  stock at one  price  and an
     additional  amount at a second  price.  For  example,  if you  owned  1,500
     Shares,  you could  tender 500  Shares at $15.00,  500 Shares at $16.00 and
     keep the remaining 500 Shares. However, you cannot tender the same stock at
     different prices. In the prior example, the stockholder owning 1,500 Shares
     cannot  tender  1,500 at $15.00  and 1,500 at $16.00.  If you  tender  some
     Shares at one price and other Shares at a different  price,  you must use a
     separate Letter of Transmittal for each price.

Q.   Is There Any Brokerage Commission?

A.   No. The Company will purchase stock  directly from each  stockholder at the
     Purchase Price without the use of a broker.

Q.   Can I Change Or Cancel My Tender?

A.   You may increase or decrease  the number of Shares  indicated in the Letter
     of Transmittal or withdraw it entirely up until 4:00 p.m.  Eastern Standard
     Time on January 27, 1999.  Generally  after  January 27,  1999,  you cannot
     withdraw your tender. If you desire to change or withdraw your tender,  you
     are responsible to make certain that a valid  withdrawal is received by the
     January 27, 1999  deadline.  Except as  discussed in the Offer to Purchase,
     tenders are irrevocable after the January 27, 1999 deadline.

Q.   Can You Summarize The Process By Which Shares Are Validly Tendered?

A.   Generally,  for  certificated  Shares  you  must  complete  the  Letter  of
     Transmittal (the blue form) as follows:

         -    List  the  certificates  and the  number  of  Shares  that you are
              tendering in the box captioned "Description of Shares Tendered".

         -    Check the box  specifying  the price at which you are tendering in
              the box  captioned  "Price (in  Dollars) Per Share at Which Shares
              are Being Tendered".

         -    If you want to give us special payment instructions,  complete the
              box captioned "Special Payment Instructions".

                                        3

<PAGE>


         -    If you want to give us special delivery instructions, complete the
              box captioned "Special Delivery Instructions".

         -    If you are an Odd Lot Holder  who is  tendering  all your  shares,
              complete the box captioned "Odd Lots".

         -    If you want to make a conditional  tender of Shares,  complete the
              box captioned "Conditional Tenders".

         -    If your Shares are being delivered by book-entry, complete the box
              captioned "Box Below for Use By Eligible Institutions Only".

         -    Complete  substitute Form W-9 to certify your tax  identification
               number.

         -    Sign the Letter of  Transmittal  in the box captioned  "Sign Here"
              (in certain  circumstances,  signatures must be guaranteed in this
              Box).

     You must  deliver  your Share  certificates  or comply with the  book-entry
     delivery  requirements.  See  Section  3 of the  Offer to  Purchase.  These
     documents  must be  received  by the  Depositary,  Registrar  and  Transfer
     Company, no later than 4:00 p.m. Eastern Standard Time on January 27, 1999.
     If you are  tendering  Shares  held by a  broker,  commercial  bank,  trust
     company or other nominee,  your  instructions must be given to your nominee
     who will, on the basis of your instructions,  tender Shares for you. Please
     see Section 3 and the Letter of  Transmittal  for more details about how to
     tender Shares.

Q.   How Can I Get More Information?

A.   If you  have a  question,  please  call  the  Information  Agent,  Regan  &
     Associates,   Inc.  at  (800)  737-3426  or  the  Dealer  Manager,  Capital
     Resources,  Inc.  at (800)  220-2744,  from 9:00 a.m. - 5:30 p.m.,  Eastern
     Standard Time, Monday through Friday.

This brochure is neither an offer to purchase nor a solicitation  of an offer to
sell securities.  The offer to purchase the stock of the Company is made only by
the Peekskill  Financial  Corporation  Offer to Purchase document dated December
23, 1998 and the accompanying Letter of Transmittal.

                                        4

<PAGE>

                                                                  Exhibit (a)(8)


                  [PEEKSKILL FINANCIAL CORPORATION LETTERHEAD]

                                                           For Immediate Release
                                                               December 18, 1998

CONTACT: William J. LaCalamito,
         President and Chief Operating Officer
         Peekskill Financial Corporation
         (914) 737-2777


             PEEKSKILL FINANCIAL CORPORATION ANNOUNCES TENDER OFFER
                 TO BUY UP TO 800,000 SHARES OF ITS COMMON STOCK

Peekskill, New York . . . . . Peekskill Financial Corporation (NASDAQ NMS: PEEK)
announced  today that its Board of  Directors  has  authorized  the  repurchase,
commencing  on December 23, 1998,  of up to 800,000  shares of its common stock,
which represents 28 percent of its 2,842,069  outstanding shares. The repurchase
will be made through a "Modified  Dutch Auction  Tender." Under this  procedure,
Peekskill  Financial  Corporation  stockholders will be given the opportunity to
sell part or all of their shares to the  Corporation at a price of not less than
$14.75 per share and not more than $16.75 per share. This price range represents
a 7 percent to a 22 percent  premium to the December  17, 1998 closing  price of
$13.75 per share.  Based upon the minimum and maximum  offering prices specified
in the offer,  the aggregate  purchase  price,  if 800,000 shares are purchased,
would range from $11.8 million to $13.4  million.  The offer to purchase  shares
will begin at 9:30 a.m.  Eastern  Standard  Time on  December  23, 1998 and will
expire at 4:00 p.m. Eastern Standard Time on January 27, 1999 unless extended by
the  Corporation.  The offer to purchase  represents  the first  Modified  Dutch
Auction Tender by a thrift institution located in New York State.

         Under the procedures for a Modified Dutch Auction Tender,  stockholders
may offer to sell all or a portion  of the  shares  they own at a price not more
than the  maximum  price  ($16.75)  nor less  than the  minimum  price  ($14.75)
specified in the tender.  Upon the expiration of the offer,  Peekskill Financial
Corporation  will  select  the lowest  purchase  price that will allow it to buy
800,000 shares.  All shares  purchased in the offer will receive the same price.
If the number of shares  tendered is equal to or less than 800,000  shares,  the
purchase price will be the highest price specified by tendering stockholders. If
the number of shares tendered is greater than the number sought, the Corporation
will  select the lowest  price that will allow it to buy the number of shares it
seeks.

         According  to Eldorus  Maynard,  the  Corporation's  Chairman and Chief
Executive  Officer,  "the Board of Directors  believes  that the  repurchase  of
shares should  enhance the long term value of the  Corporation's  shares without
reducing its strong  capital base below the level needed to support its customer
oriented business. After studying a number of alternatives,  we believe that the
Modified Dutch Auction Tender is the most effective way to repurchase the amount
of shares desired.  Based upon our pro forma financial analysis, the purchase of
shares should have the effect of  increasing  earnings per share and raising the
return on stockholders' equity."

         Peekskill  Financial  Corporation is a savings and loan holding company
based in  Peekskill,  New York.  Its  principal  subsidiary,  Peekskill  Federal
Savings Bank serves its  customers  through  these  offices  located in Northern
Westchester  County, New York. At September 30, 1998, the Corporation had $199.9
million  in  assets,   $156.9  million  in   liabilities   and  $43  million  in
stockholders' equity.

                                        1

<PAGE>


          Capital Resources,  Inc. will act as the dealer manager for the offer,
Regan &  Associate,  Inc.  will act as  information  agent  for the  offer,  and
Registrar and Transfer  Company will be the depositary for the shares  tendered.
Silver,  Freedman & Taff, LLP will act as counsel on the transaction.  Questions
or to requests for assistance may be directed to either Capital Resources,  Inc.
at (202) 466-4585 or Regan & Associates at (800) 737-3426.

         This announcement is neither an offer to purchase nor a solicitation of
an offer to sell shares of Peekskill  Financial  Corporation  common stock.  The
offer is made solely by the Offer to Purchase


                                        2



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