PEEKSKILL FINANCIAL CORP
10-Q, 1998-11-13
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: EMERITUS CORP\WA\, 10-Q, 1998-11-13
Next: SOUTHERN PERU COPPER CORP/, 10-Q, 1998-11-13



                                  United States
                       Securities and Exchange Commission
                             Washington, D.C. 20549

                                   ----------

                                    Form 10-Q

[x]  Quarterly  Report  pursuant  to  Section  13 or 15 (d)  of  the  Securities
     Exchange Act of 1934

                For the Quarterly Period Ended September 30, 1998

                                       OR

[ ]  Transition   Report  pursuant  to  Section  13  or 15(d) of the  Securities
     Exchange Act of 1934

                         Commission File Number 0-27178

                         Peekskill Financial Corporation
           (Exact name of the registrant as specified in its charter)

         Delaware                                       13-3858258
(State of incorporation)                    (I.R.S. Employer Identification No.)

                   1019 Park Street, Peekskill, New York 10566
                    (Address of principal executive offices)

                                 (914) 737-2777
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports)  and  (2)  has  been  subject  to such  filing
requirements for the past 90 days.

               Yes     __x__                            No  _____

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

                                                         Shares Outstanding 
             Class:                                      at October 30, 1998
             ------                                      -------------------
Common Stock, $0.01 par value                                 2,842,069



<PAGE>


                         Peekskill Financial Corporation

                                    Form 10-Q

                    Quarterly Period Ended September 30, 1998


                         Part I - Financial Information

ITEM 1 - FINANCIAL STATEMENTS  (Unaudited)                                  Page

     Condensed Consolidated Balance Sheets at September 30, 1998
         and June 30, 1998                                                     3

     Condensed Consolidated Statements of Income for the three
         months ended September 30, 1998 and 1997                              4

     Condensed Consolidated Statement of Changes in Stockholders'
         Equity for the three months ended September 30, 1998                  5

     Condensed Consolidated Statements of Cash Flows for the three
         months ended September 30, 1998 and 1997                              6

     Notes to Condensed Consolidated Interim Financial Statements              7

ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF                     
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS                         8

ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES
         ABOUT MARKET RISK                                                    14

                           Part II - Other Information

Other Information                                                             15

Signatures                                                                    16



                                       2
<PAGE>


Part I. FINANCIAL INFORMATION

Item 1.  FINANCIAL STATEMENTS

                 Peekskill Financial Corporation and Subsidiary
                      Condensed Consolidated Balance Sheets
                                   (Unaudited)
                        (In thousands, except share data)

<TABLE>
<CAPTION>
                                                             September 30, 1998    June 30, 1998
                                                             ------------------    -------------
<S>                                                               <C>               <C>      
Assets:
Cash and cash equivalents ................................        $   1,248         $   4,626
Securities:
  Held-to-maturity, at amortized cost (fair value of
     $128,772 at September 30, 1998 and $136,883
     at June 30, 1998) ...................................          126,997           135,446
  Available-for-sale, at fair value (amortized cost of
     $15,500 at September 30, 1998 and $8,500 at
     June 30, 1998) ......................................           15,606             8,498
                                                                  ---------         ---------
    Total securities .....................................          142,603           143,944
                                                                  ---------         ---------

Loans, net of allowance for loan losses of $697 at
     September 30, 1998 and $682 at June 30, 1998 ........           51,913            47,631
Federal Home Loan Bank stock .............................            1,463             1,463
Accrued interest receivable ..............................              995             1,050
Real estate owned ........................................               94                94
Deferred income taxes, net ...............................              349               362
Other assets .............................................            1,233             1,171
                                                                  ---------         ---------
  Total assets ...........................................        $ 199,898         $ 200,341
                                                                  =========         =========

Liabilities and Stockholders' Equity:
Liabilities:
  Depositor accounts .....................................        $ 140,466         $ 139,858
  Securities repurchase agreements .......................           13,000            13,000
  FHLB advance ...........................................            1,000                --
  Mortgage escrow deposits ...............................            1,102             1,759
  Other liabilities ......................................            1,333             2,518
                                                                  ---------         ---------
    Total liabilities ....................................          156,901           157,135
                                                                  ---------         ---------

Stockholders' equity (Note 2):
Preferred stock (par value $0.01 per share;
  100,000 shares authorized; none issued or
  outstanding) ...........................................               --                --
Common stock (par value $0.01 per share; 4,900,000
  shares authorized; 4,099,750 shares issued) ............               41                41
Additional paid-in capital ...............................           40,221            40,181
Unallocated common stock held by employee stock
  ownership plan ("ESOP") ................................           (2,829)           (2,870)
Unamortized awards of common stock under recognition
  and retention plan ("RRP") .............................             (918)             (922)
Treasury stock, at cost (1,239,681 shares at September 30,
  1998 and 1,204,181 shares at June 30, 1998) ............          (18,312)          (17,730)
Retained earnings ........................................           24,731            24,508
Net unrealized gain (loss) on available-for-sale
securities, net of taxes .................................               63                (2)
                                                                  ---------         ---------

 Total stockholders' equity ..............................           42,997            43,206
                                                                  ---------         ---------

   Total liabilities and stockholders' equity ............        $ 199,898         $ 200,341
                                                                  =========         =========
</TABLE>

See accompanying  notes to unaudited  condensed  consolidated  interim financial
statements.


                                       3
<PAGE>


                 Peekskill Financial Corporation and Subsidiary
                   Condensed Consolidated Statements of Income
                                   (Unaudited)
                      (In thousands, except per share data)

                                                          For the Three Months
                                                           Ended September 30,
                                                          1998             1997
                                                         ------           ------
Interest and dividend income:
 Loans .......................................           $  990           $  918
 Securities ..................................            2,289            2,087
 Interest-bearing deposits and other .........               76               90
                                                         ------           ------
  Total interest and dividend income .........            3,355            3,095
                                                         ------           ------

Interest expense:
 Depositor accounts ..........................            1,513            1,446
 Securities repurchase agreements ............              178               --
 FHLB advance ................................                4               --
                                                         ------           ------
  Total interest expense .....................            1,695            1,446
                                                         ------           ------

  Net interest income ........................            1,660            1,649

Provision for loan losses ....................               15               15
                                                         ------           ------

  Net interest income after provision
   for loan losses ...........................            1,645            1,634
                                                         ------           ------

Non-interest income ..........................               63               57
                                                         ------           ------

Non-interest expense:
  Compensation and benefits ..................              455              450
  Occupancy costs ............................              112               92
  Professional fees ..........................               38               33
  Computer service fees ......................               52               43
  Federal deposit insurance costs ............               36               36
  Safekeeping and custodial expenses .........               29               24
  Other ......................................              163              148
                                                         ------           ------
    Total non-interest expense ...............              885              826
                                                         ------           ------

   Income before income tax expense ..........              823              865
Income tax expense ...........................              367              370
                                                         ------           ------

  Net income .................................           $  456           $  495
                                                         ======           ======

Earnings per share (Note 3):
  Basic ......................................           $ 0.18           $ 0.18
  Diluted ....................................             0.18             0.17




See accompanying  notes to unaudited  condensed  consolidated  interim financial
statements.


                                       4
<PAGE>



                 Peekskill Financial Corporation and Subsidiary
       Condensed Consolidated Statement of Changes in Stockholders' Equity
                                   (Unaudited)
                        (In thousands, except share data)

<TABLE>
<CAPTION>
                                                          Unallocated   Unamortized
                                                                                                              Net
                                                              Common    Awards of                          Unrealized
                                                 Additional   Stock      Common                            Gain (Loss)    Total
                                        Common    Paid-in      Held       Stock     Treasury    Retained       On      Stockholders'
                                        Stock     Capital     By ESOP   Under RRP     Stock     Earnings   Securities     Equity
                                       --------   --------   --------    --------    --------    --------    --------    --------
<S>                                    <C>        <C>        <C>         <C>         <C>         <C>         <C>         <C>     
Balance at June 30, 1998 ............  $     41   $ 40,181   $ (2,870)   $   (922)   $(17,730)   $ 24,508    $     (2)   $ 43,206


   Net income .......................        --         --         --          --          --         456          --         456
   Dividends paid ($0.09 per share) .        --         --         --          --          --        (233)         --        (233)
   Amortization of RRP awards .......        --         --         --          48          --          --          --          48
   RRP award (2,500 treasury shares)         --         14         --         (44)         30          --          --          --
   Purchase of 38,000 treasury
      shares ........................        --         --         --          --        (612)         --          --        (612)
   ESOP shares committed to be
      released (4,100 shares) .......        --         26         41          --          --          --          --          67
   Change in net unrealized gain
        (loss) on available-for-sale
        securities, net of taxes ....        --         --         --          --          --          --          65          65
                                       --------   --------   --------    --------    --------    --------    --------    --------

Balance at September 30, 1998 .......  $     41   $ 40,221   $ (2,829)   $   (918)   $(18,312)   $ 24,731    $     63    $ 42,997
                                       ========   ========   ========    ========    ========    ========    ========    ========
</TABLE>











See accompanying  notes to unaudited  condensed  consolidated  interim financial
statements.



                                       5
<PAGE>


                 Peekskill Financial Corporation and Subsidiary
                 Condensed Consolidated Statements of Cash Flows
                                   (Unaudited)
                                 (In thousands)
<TABLE>
<CAPTION>
                                                             For the Three Months Ended
                                                                    September 31,
                                                                  1998        1997 
                                                                --------    --------
<S>                                                             <C>         <C>     
Cash flows from operating activities:
  Net income ................................................   $    456    $    495
  Adjustments to reconcile net income to net cash provided
    by operating activities:
    Provision for loan losses ...............................         15          15
    Depreciation and amortization expense ...................         24          22
    ESOP and RRP expense ....................................        115         118
    Net amortization and accretion of deferred fees,
       discounts and premiums ...............................        (59)        (45)
    Net decrease in accrued interest receivable .............         55         134
    Net (increase) decrease in other assets .................        (66)         14
    Deferred tax expense ....................................         13           2
    Net increase in other liabilities .......................        166         177
                                                                --------    --------
      Net cash provided by operating activities .............        719         932
                                                                --------    --------

Cash flows from investing activities:
  Purchases of securities:
    Held-to-maturity ........................................     (7,436)     (5,014)
    Available-for-sale ......................................     (9,992)     (2,000)
  Proceeds from principal payments, maturities and calls of
   securities:
    Held-to-maturity ........................................     15,893       8,999
    Available-for-sale ......................................      3,000       1,000
  Originations of loans, net of principal collections .......     (4,297)     (1,052)
  Purchases of office properties and equipment ..............        (20)       (391)
                                                                --------    --------
     Net cash (used in) provided by investing activities ....     (2,852)      1,542
                                                                --------    --------

Cash flows from financing activities:
  Net increase (decrease) in depositor accounts .............        608        (556)
  Net decrease in mortgage escrow deposits ..................       (658)       (771)
  Proceeds from Federal Home Loan Bank advance ..............      1,000          --
  Treasury stock purchases ..................................     (1,962)         --
  Dividends paid ............................................       (233)       (287)
                                                                --------    --------
     Net cash used in financing activities ..................     (1,245)     (1,614)
                                                                --------    --------

Net (decrease) increase in cash and cash equivalents ........     (3,378)        860
Cash and cash equivalents at beginning of period ............      4,626       4,158
                                                                --------    --------
Cash and cash equivalents at end of period ..................   $  1,248    $  5,018
                                                                ========    ========

Supplemental information:
  Interest paid .............................................   $  1,697    $  1,442
  Income taxes paid .........................................        318         263
  Decrease in liability for securities purchased,              
     not yet settled ........................................         --         499
  Decrease in liability for treasury stock purchased, not yet
     settled ................................................      1,350          -- 
                                                                ========    ========
</TABLE>


See accompanying  notes to unaudited  condensed  consolidated  interim financial
statements.


                                       6
<PAGE>


                 PEEKSKILL FINANCIAL CORPORATION AND SUBSIDIARY
          NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 1:  Basis of Presentation

     Peekskill Financial Corporation (the "Holding Company") was incorporated in
September  1995 and on December  29,  1995 became the holding  company for First
Federal  Savings Bank (the "Bank") upon the  completion of the Conversion of the
Bank from a mutual savings bank to a stock savings bank (the "Conversion").  The
Holding  Company  and the Bank  (collectively,  the  "Company")  are  located in
Peekskill, New York and the Holding Company's principal business,  subsequent to
the Conversion,  is the ownership of its wholly-owned subsidiary,  the Bank. The
accompanying  unaudited  condensed  consolidated  interim  financial  statements
include the accounts of the Holding Company and the Bank.

     The  accompanying   unaudited  condensed   consolidated  interim  financial
statements have been prepared in accordance with generally  accepted  accounting
principles for interim  financial  information and with the instructions to Form
10-Q and Rule 10-01 of Regulation S-X.  Accordingly,  they do not include all of
the  information  and  footnotes  required  by  generally  accepted   accounting
principles  for  complete  financial  statements.   The  accompanying  unaudited
condensed   consolidated   interim  financial   statements  should  be  read  in
conjunction with the financial  statements and related  management's  discussion
and analysis of financial  condition and results of operations of the Company as
of and for the year ended June 30, 1998 included in the Form 10-K filed with the
Securities  and  Exchange  Commission.   In  the  opinion  of  management,   all
adjustments (consisting of normal recurring accruals) considered necessary for a
fair presentation  have been included herein.  The results of operations for the
three months ended September 30, 1998 are not necessarily  indicative of results
that may be expected for the entire year ending June 30, 1999.


NOTE 2.  Stockholders' Equity

     From July 1, 1998 through September 30, 1998, the Holding Company purchased
38,000 shares for treasury at a cost of $612,000,  or $16.10 per share. From the
date of Conversion  through September 30, 1998, the Holding Company purchased an
aggregate of 1,239,681 shares for treasury.  The Holding Company purchased these
shares, in open market transactions,  at a total cost of $18.3 million or $14.77
per share.

     On June 11, 1998,  the Holding  Company  received  approval from the OTS to
repurchase up to 5% of its outstanding  common stock,  or 148,528 shares.  As of
October 31, 1998, the Holding  Company had repurchased  131,000 shares,  leaving
17,528 shares available to be purchased through December 29, 1998.



                                       7
<PAGE>

Note 3.  Earnings Per Share

     The Company  reports both basic and diluted  earnings per share  ("EPS") in
accordance with Statement of Financial  Accounting  Standards  ("SFAS") No. 128,
"Earnings  per Share."  Basic EPS excludes  dilution and is computed by dividing
net income available to common  stockholders by the  weighted-average  number of
common  shares  outstanding  for the period.  Diluted EPS reflects the potential
dilution that could occur if securities or other contracts to issue common stock
(such as stock  options)  were  exercised  or  converted  into  common  stock or
resulted in the issuance of common stock that then shared in the earnings of the
entity.  Diluted EPS is computed by dividing net income by the weighted  average
number of common shares outstanding for the period plus common-equivalent shares
computed using the treasury stock method.

     The table below  summarizes the number of shares  utilized in the Company's
EPS  calculations for the three month periods ended September 30, 1998 and 1997.
For  purposes of  computing  basic EPS,  net income  applicable  to common stock
equaled net income for both periods presented.

                                                          For the Three Months
                                                          Ended September 30,
                                                            1998      1997
                                                            -----     -----
                                                             (In thousands)

     Weighted average common shares outstanding
        for computation of basic EPS (1)                    2,516     2,791

     Common-equivalent shares due to the dilutive
        effect of stock options and RRP awards (2)             86        95
                                                            -----     -----

     Weighted average common shares for
        computation of diluted EPS                          2,602     2,886
                                                            =====     =====

(1)  Excludes unvested RRP awards and unallocated ESOP shares that have not been
     committed to be released.

(2)  Computed using the treasury stock method.


Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL             
         CONDITION AND RESULTS OF OPERATIONS

Forward-Looking Statements

     The Company has made,  and may  continue to make,  various  forward-looking
statements  with respect to earnings,  credit  quality and other  financial  and
business  matters for periods  subsequent  to September  30,  1998.  The Company
cautions  that  these   forward-looking   statements  are  subject  to  numerous
assumptions, risks and uncertainties, and that statements for subsequent periods
are  subject to greater  uncertainty  because  of the  likelihood  of changes in
underlying factors and assumptions.  Actual results could differ materially from
forward-looking statements.



                                       8
<PAGE>

     In addition to those factors previously  disclosed by the Company and those
factors  identified  elsewhere herein,  the following factors could cause actual
results  to differ  materially  from such  forward-looking  statements:  pricing
pressures on loan and deposit products; actions of competitors; changes in local
and national economic conditions; customer deposit disintermediation; changes in
customers'  acceptance  of the Company's  products and services;  the extent and
timing of legislative and regulatory actions and reforms;  and Year 2000 related
costs and issues substantially different from those now anticipated.

     The Company's forward-looking statements speak only as of the date on which
such statements are made. By making any forward-looking  statements, the Company
assumes no duty to update them to reflect new, changing or unanticipated  events
or circumstances.

Comparison of Financial Condition at March 31, 1998 and June 30, 1997

     Total assets at September 30, 1998 were $199.9  million  compared to $200.3
million  at June 30,  1998,  a  decrease  of  $443,000.  This  decrease  was due
primarily to a $3.4 million  decrease in cash and cash  equivalents,  and a $1.3
million  decrease  in  total  securities,  partially  offset  by a $4.3  million
increase in total loans.  Management intends to continue its current strategy of
increasing the loan portfolio  (primarily through the origination of residential
mortgage loans),  as market  conditions  permit, by introducing new products and
stimulating loan demand through advertising.

     Total  non-performing  assets decreased $86,000, or 5.4%, from $1.6 million
at June 30, 1998 to $1.5 million at September  30, 1998.  At September 30, 1998,
the Company  held an  $868,000  participation  interest  in certain  residential
mortgage loans purchased from Thrift Association Service Corporation (the "TASCO
Loans").  These loans were placed on non-accrual status during the quarter ended
September  30,  1996.  As a servicer of these loans,  the FDIC is disputing  its
obligation to remit certain principal and interest payments on the loans whether
or not such  amounts  are  collected  from  the  borrowers.  The FDIC  suspended
payments  beginning in 1996, but resumed  making certain  principal and interest
payments in the quarter  ended June 30, 1997,  and has continued to make current
payments.  As a result,  interest  payments  of $12,000  received in the current
quarter were recognized as income on a cash basis. However, the dispute over the
suspended  payments  has not been  resolved,  and the TASCO Loans of $868,000 at
September  30, 1998 and $876,000 at June 30, 1998 are included in the  Company's
total non-performing loans.

     The Bank had two loans,  with  principal  balances  totaling  $245,000,  on
non-accrual  status at September 30, 1998 and June 30, 1998.  One-to-four family
mortgage  loans past due more than 90 days but still accruing  interest  totaled
$292,000 at September 30, 1998  compared to $370,000 at June 30, 1998.  The Bank
had one  property  classified  as real  estate  owned with a  carrying  value of
$94,000 at September 30, 1998 and June 30, 1998. The Bank has subsequently  sold
the property for $94,000,  the same amount as the carrying value.  The allowance
for loan losses was $697,000 or 49.6% of  non-performing  loans at September 30,



                                       9
<PAGE>

1998,  compared to $682,000 or 45.7% of  non-performing  loans at June 30, 1998.
There were no loan charge-offs or recoveries in the three months ended September
30, 1998.

     Stockholders' equity decreased $209,000 from $43.2 million at June 30, 1998
to $43.0 million at September 30, 1998. The decrease primarily reflects treasury
stock purchases of $612,000 and dividends paid of $233,000,  partially offset by
net income of $456,000 and a $65,000 increase attributable to the net unrealized
gain on securities.  Book value per share  increased from $14.92 at June 30,1998
to $15.03 at September 30, 1998.

Comparison  of Operating  Results for the Three Months Ended  September 30, 1998
and 1997

     Net income  decreased  $39,000  to  $456,000,  or $0.18 per share,  for the
quarter ended September 30, 1998,  compared to net income of $495,000,  or $0.18
per share,  for the same period last year.  Diluted  earnings per share  amounts
were  $0.18  and $0.17  for the  quarters  ended  September  30,  1998 and 1997,
respectively.  The decrease is primarily  attributable to a $249,000 increase in
interest  expense and a $59,000  increase  in  non-interest  expense,  partially
offset by a $260,000 increase in interest and dividend income.

     Net interest income  increased  $11,000 in the current quarter  compared to
the quarter ended  September 30, 1997.  Interest and dividend  income  increased
$260,000 to $3.4 million for the quarter  ended  September  30, 1998 compared to
the quarter  ended  September 30, 1997.  The increase was caused  primarily by a
$17.9 million increase in average interest-earning assets, partially offset by a
10  basis  point  decrease  in the  average  yield on  interest-earning  assets.
Interest  expense  increased  $249,000 to $1.7  million  for the  quarter  ended
September 30, 1998 compared to the same quarter last year. This increase was due
primarily to a $21.6 million increase in average interest-bearing liabilities.

     The provision for loan losses was $15,000 for the quarters ended  September
30,  1998 and  1997.  Management  continues  to  evaluate  the  adequacy  of the
allowance  for loan  losses  based  on local  economic  and real  estate  market
conditions, loan portfolio growth and the level of non-performing loans.

     Non-interest  expense increased $59,000 for the quarter ended September 30,
1998 compared to the prior year quarter.  The increase was caused primarily by a
$20,000  increase in occupancy  costs due to the  construction of a new building
for the Bank's Mohegan Lake branch,  a $9,000 increase in computer  service fees
and a $15,000 increase in other operating expenses.

     Income tax expense  for the  quarter  ended  September  30, 1998  decreased
$3,000  compared to the same period  last year,  primarily  due to a decrease in
pre-tax  income.  The  effective tax rates were 44.6% and 42.8% for the quarters
ended September 30, 1998 and 1997, respectively.



                                       10
<PAGE>

     The following  table shows the  Company's  average  consolidated  balances,
interest  income and expense,  and average  rates  (annualized)  for the periods
indicated.

<TABLE>
<CAPTION>
                                                                                      Three Months Ended
                                                      ------------------------------------------------------------------------------
                                                                 September 30,  1998                   September 30, 1997
                                                      -------------------------------------     ------------------------------------
                                                        Average                   Average        Average                    Average
                                                      Balance (1)    Interest    Yield/Rate     Balance(1)    Interest    Yield/Rate
                                                      -----------    --------    ----------     ----------    --------    ----------
(Dollars in thousands)                                                                        
<S>                                                    <C>           <C>            <C>          <C>          <C>              <C>  
Interest-earning assets:                                                                      
   Loans (2) .....................................     $ 49,722      $    990       7.97%        $ 45,810     $    918         8.02%
   Mortgage-backed securities(3) .................      127,202         2,035       6.40          115,978        1,882         6.49
   Other debt securities(3) ......................       16,854           254       6.02           12,218          205         6.71
   Other interest-earning assets .................        4,347            76       7.00            6,218           90         5.79
                                                       --------      --------                    --------     --------         
     Total interest-earning assets ...............      198,125      $  3,355       6.77%         180,224     $  3,095         6.87%
                                                                     ========                                 ========
Non interest-earning assets ......................        2,678                                     1,895
                                                       --------                                  --------
     Total assets ................................     $200,803                                  $182,119
                                                       ========                                  ========
Interest-bearing liabilities:                                                                 
   Regular savings and club accounts .............     $ 50,933      $    354       2.78%        $ 54,382     $    412         3.03%
   Money market and NOW accounts .................       14,178            94       2.64           11,219           80         2.85
   Savings certificates and other ................       77,370         1,065       5.51           68,733          954         5.55
   Securities repurchase agreements ..............       13,000           178       5.49               --           --           --
   FHLB advance ..................................          500             4       3.20               --           --           --
                                                       --------      --------                    --------     --------         
     Total interest-bearing liabilities ..........      155,981      $  1,695       4.35%         134,334     $  1,446         4.31%
                                                                     ========                                 ========
Non interest-bearing liabilities .................        1,665                                       657
                                                       --------                                  --------
     Total liabilities ...........................      157,646                                   134,991
Stockholders' equity .............................       43,157                                    47,128
                                                       --------                                  --------
     Total liabilities and stockholders' equity ..     $200,803                                  $182,119
                                                       ========                                  ========
Net earning assets ...............................     $ 42,144                                  $ 45,890
                                                       ========                                  ========
Net interest income ..............................                   $  1,660                                 $  1,649
                                                                     ========                                 ========
Net interest rate spread .........................                                  2.42%                                      2.56%
                                                                                    ====                                       ==== 
Net yield on average interest-earning assets(4) ..                                  3.35%                                      3.66%
                                                                                    ====                                       ==== 
Average interest-earning assets to average                                                    
 interest-bearing liabilities ....................         1.27x                                     1.34x
                                                           ====                                      ==== 
</TABLE>       


(1)  Average  balances are calculated  using  end-of-month  balances,  producing
     results which are not materially different from average daily balances.

(2)  Balances  are net of deferred  loan fees and loans in process.  Non-accrual
     loans are included in the balances.

(3)  Balances   represent   amortized   cost.   Yields   are  not  stated  on  a
     tax-equivalent  basis,  as  the  Company  does  not  invest  in  tax-exempt
     securities.

(4)  Represents net interest  income  divided by average total  interest-earning
     assets.


                                       11
<PAGE>


Liquidity and Capital Resources

     The Bank's primary sources of funds are depositor  accounts from its market
area;  proceeds from principal and interest  payments on loans,  mortgage-backed
securities and other debt securities;  and borrowings from the Federal Home Loan
Bank of New York  ("FHLB") and other  sources.  While  maturities  and scheduled
payments on loans and  securities  are a  predictable  source of funds,  deposit
flows and loan and  securities  prepayments  are greatly  influenced  by general
interest rates, economic conditions and competition.

     The  primary  investing  activities  of the  Bank  are the  origination  of
mortgage  loans  and the  purchase  of  securities,  and its  primary  financing
activity is the attraction of depositor accounts.

     The  Bank may  borrow  from the  FHLB of New  York  subject  to an  overall
limitation of 25% of total assets or $49.8 million at September 30, 1998.  Funds
may be borrowed through a combination of FHLB advances and overnight  borrowings
under a $15.5  million  line of  credit.  The  Bank  had  $1.0  million  of such
borrowings outstanding at September 30, 1998 and none at June 30, 1998.

     In  January  1998,  the  Company  began to  utilize  securities  repurchase
agreements as a funding  source,  in order to supplement  retail deposit growth.
The Company has  borrowed a total of $13.0  million and invested the proceeds in
securities. The Company may engage in other repurchase agreements,  from time to
time, as conditions warrant.

     The Bank is  required  to  maintain  a minimum  level of  liquid  assets as
defined  by OTS  regulations,  based  upon a  percentage  of  liquid  assets  to
depositor accounts and short-term  borrowings.  For the month of September 1998,
the Bank's  average  daily  total  liquidity  ratio was 31.2%,  compared  to the
minimum OTS requirement of 4.0%.

     The Bank's most liquid assets are cash and cash equivalents,  which consist
of  interest-bearing  deposits in other  financial  institutions  and short-term
highly liquid  investments  with  original  maturities of less than three months
that are readily convertible to known amounts of cash. The level of these assets
is dependent on cash flows from the Bank's  operating,  financing  and investing
activities  during any given period.  Cash and cash  equivalents  decreased $3.4
million,  from $4.6 million at June 30, 1998 to $1.2  million at  September  30,
1998.

     The Bank  anticipates  that it will have sufficient funds available to meet
its current commitments and other funding needs. At September 30, 1998, the Bank
had commitments to originate loans of $4.5 million.  Savings  certificates which
are  scheduled to mature in one year or less at September 30, 1998 totaled $58.6
million.  Management  believes  that a  significant  portion  of such  depositor
accounts will remain with the Bank.

     At September 30, 1998, the Bank's capital  exceeded each of the OTS minimum
capital   requirements   and   the   requirements   for   classification   as  a
"well-capitalized"  institution.  The current


                                       12
<PAGE>

minimum  regulatory  capital ratio  requirements are 1.5% for tangible  capital,
3.0% for Tier I (core) capital and 8.0% for total risk-based  capital.  In order
to be considered  well-capitalized,  an institution must maintain a core capital
ratio of at least 5.0%; a Tier I risk-based  capital ratio of at least 6.0%; and
a total  risk-based  capital ratio of at least 10.0%. At September 30, 1998, the
Bank had both  tangible  and core  capital  of  $42.4  million  (21.3%  of total
adjusted  assets);  Tier I risk-based  capital of $42.4 million  (83.2% of total
risk-weighted  assets);  and total risk-based capital of $43.1 million (84.5% of
total risk-weighted assets).

Impact of Year 2000 Issue

     Like other financial institutions,  the Company relies on computers for the
daily conduct of its business,  all its  transaction  processing and for general
data  processing.  The "Year 2000 Issue" arose  because many  existing  computer
programs  use  only the last two  digits  to refer to a year.  Therefore,  these
computer  programs  may not  properly  recognize  a year that  begins  with "20"
instead of the familiar "19",  causing the programs to fail or create  erroneous
results.

     The Company has initiated  formal  communications  with all its significant
suppliers to determine  the extent to which the Company is  vulnerable  to those
third  parties'  failure to remediate  their own Year 2000 Issue.  The Company's
data processing is performed  almost  entirely by a third party vendor.  At this
time, the vendor has asserted that it is Year 2000 compliant and the Company, in
conjunction  with other customers of this vendor,  has begun testing the updated
system.  The Company  currently  believes that, with  modifications  to existing
software and conversions to new software,  the Year 2000 Issue will be mitigated
without causing a material  adverse impact on its operations.  However,  if such
modifications  and  conversions are not made, or are not completed  timely,  the
Year 2000 Issue could have a material  adverse  impact on the  operations of the
Company.

     The Company will utilize both internal and external resources to reprogram,
or replace, and test all software for Year 2000 modifications. Related costs are
expensed as incurred,  except for costs incurred in the purchase of new software
or hardware, which are capitalized.  To date, costs incurred and expensed relate
to the  dedication  of  internal  resources  employed in the  assessment  of and
development of the Company's Year 2000 compliance  remediation  plan, as well as
the testing of the  hardware  and  software  owned or licensed  for its personal
computers.  Costs  incurred to date are not material,  and  management  does not
expect that  additional  costs to be incurred in  connection  with the Year 2000
Issue  will have a  material  impact on the  Company's  financial  condition  or
results  of  operations.  Since  substantially  all of the  Company's  loans are
residential  mortgages,  the ability of the  Company's  borrowers to become Year
2000 compliant is not a significant concern.

     The estimated costs and timetable for the Year 2000 modifications are based
on  management's  best  estimates,   which  were  derived   utilizing   numerous
assumptions  of future events  including the continued  availability  of certain
resources,  third party modification plans and other factors. However, there can
be no guarantee  that these  estimates will be achieved and actual results could
differ  materially  from those  plans.  Specific  factors in respect of both


                                       13
<PAGE>

the  Company  and its  suppliers  that  might  cause such  material  differences
include,  but are not limited to, the availability and cost of personnel trained
in this field,  the ability to locate and correct all relevant  computer  codes,
testing complications and similar  uncertainties.  In addition,  there can be no
guarantee  that the systems of other  companies on which the  Company's  systems
rely will be timely converted,  or that a failure to convert by another company,
or a conversion that is incompatible with the Company's systems,  would not have
a material adverse effect on the Company.

     The Company  plans to complete  the Year 2000  project not later than March
31,  1999.  Given the  near-term  timing of the test plan,  the  Company has not
developed  a  contingency  plan,  but  will  do so if  testing  results  are not
satisfactory.   Such  a  contingency  plan  could  entail  converting  all  data
processing  applications  to a third  party  vendor  who is  already  Year  2000
compliant.


Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     There have been no material  changes in the  Company's  interest  rate risk
position  since  June 30,  1998.  Other  types of market  risk,  such as foreign
currency exchange rate risk and commodity price risk, do not arise in the normal
course of the Company's business activities.


                                       14
<PAGE>

                           PART II. OTHER INFORMATION

Item 1.  LEGAL PROCEEDINGS

               From time to time,  the  Company  is  involved  as  plaintiff  or
          defendant in various legal proceedings arising in the normal course of
          its  business.  While the  ultimate  outcome  of these  various  legal
          proceedings  cannot be predicted with certainty,  it is the opinion of
          management  that the resolution of these legal actions should not have
          a material effect on the Company's  financial  condition or results of
          operations.

Item 2.  CHANGES IN SECURITIES

          None

Item 3.  DEFAULTS UPON SENIOR SECURITIES

          None

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

          None


Item 5.  OTHER INFORMATION

         None

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

          a.   Exhibits:

               3.   Amended and Restated Bylaws

               27.  Financial Data Schedule

          b.   Reports on Form 8-K

               None


                                       15
<PAGE>


SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.


                                             PEEKSKILL FINANCIAL CORPORATION
                                             (Registrant)


DATE:  November 13, 1998            BY:      /s/ Eldorus Maynard
                                             ---------------------------
                                             Eldorus Maynard
                                             Chairman of the Board and
                                             Chief Executive Officer


DATE:  November 13, 1998            BY:      /s/ William J. LaCalamito
                                             ---------------------------
                                             William J. LaCalamito
                                             President
                                             (principal financial officer)



                                       16



                         PEEKSKILL FINANCIAL CORPORATION

                                     BY-LAWS


                                    ARTICLE I

                                  STOCKHOLDERS


Section 1. Annual Meeting.

     An annual  meeting of the  stockholders,  for the  election of directors to
succeed those whose terms expire and for the  transaction of such other business
as may properly  come before the meeting,  shall be held at such place,  on such
date, and at such time as the Board of Directors shall each year fix.

Section 2. Special Meetings.

     Subject  to the rights of the  holders of any class or series of  preferred
stock of the  Corporation,  special  meetings of stockholders of the Corporation
may be called only by the Board of Directors pursuant to a resolution adopted by
a majority of the total number of directors which the Corporation  would have if
there  were no  vacancies  on the Board of  Directors  (hereinafter  the  "Whole
Board").

Section 3. Notice of Meetings.

     Written  notice  of the  place,  date,  and  time  of all  meetings  of the
stockholders  shall be given, not less than ten nor more than 60 days before the
date on which the meeting is to be held, to each stockholder entitled to vote at
such meeting,  except as otherwise  provided herein or required by law (meaning,
here and  hereinafter,  as required  from time to time by the  Delaware  General
Corporation Law or the Certificate of Incorporation of the Corporation).

     When a meeting is adjourned to another place, date or time,  written notice
need not be given of the adjourned  meeting if the place,  date and time thereof
are  announced  at the  meeting  at which the  adjournment  is taken;  provided,
however,  that if the date of any  adjourned  meeting is more than 30 days after
the date for which the meeting was originally  noticed,  or if a new record date
is fixed for the adjourned  meeting,  written notice of the place, date and time
of the adjourned meeting shall be given in conformity herewith. At any adjourned
meeting,  any business may be transacted which might have been transacted at the
original meeting.

Section 4. Quorum.

     At any meeting of the  stockholders,  the holders of at least  one-third of
all of the  shares of the stock  entitled  to vote at the  meeting,  present  in
person or by proxy, shall constitute a quorum for all purposes, unless or except
to the extent that the presence of a larger number may be required by law. Where
a separate vote by a class or classes is required, a majority of the shares


                                        1

<PAGE>


of such class or  classes,  present  in person or  represented  by proxy,  shall
constitute  a quorum  entitled to take action with  respect to that vote on that
matter.

     If a quorum shall fail to attend any  meeting,  the chairman of the meeting
or the  holders of a majority  of the shares of stock  entitled  to vote who are
present,  in person or by proxy, may adjourn the meeting to another place,  date
or time.

     If a notice of any adjourned special meeting of stockholders is sent to all
stockholders  entitled to vote thereat,  stating that it will be held with those
present  constituting a quorum,  then except as otherwise required by law, those
present at such  adjourned  meeting shall  constitute a quorum,  and all matters
shall be determined by a majority of the votes cast at such meeting.

Section 5. Organization.

     Such  person  as the  Board of  Directors  may have  designated  or, in the
absence of such a person,  the  President of the  Corporation  or, in his or her
absence, such person as may be chosen by the holders of a majority of the shares
entitled to vote who are present, in person or by proxy, shall call to order any
meeting of the stockholders  and act as chairman of the meeting.  In the absence
of the Secretary of the Corporation,  the secretary of the meeting shall be such
person as the chairman appoints.

Section 6. Conduct of Business.

     (a) The chairman of any meeting of  stockholders  shall determine the order
of business and the procedure at the meeting,  including such  regulation of the
manner of voting and the conduct of discussion as seem to him or her in order.

     (b) At any annual meeting of the stockholders,  only such business shall be
conducted  as shall  have  been  brought  before  the  meeting  (i) by or at the
direction  of  the  Board  of  Directors  or  (ii)  by  any  stockholder  of the
Corporation  who is entitled to vote with respect  thereto and who complies with
the  notice  procedures  set forth in this  Section  6(b).  For  business  to be
properly brought before an annual meeting by a stockholder, the stockholder must
have given timely notice thereof in writing to the Secretary of the Corporation.
To be timely, a stockholder's notice must be delivered or mailed to and received
at the  principal  executive  offices of the  Corporation  not less than 70 days
prior to the  anniversary  of the  preceding  year's annual  meeting;  provided,
however,  that in the event that the date of the annual  meeting is  advanced by
more than 20 days or  delayed by more than 60 days from such  anniversary  date,
notice by the  stockholder  to be timely  must be so  delivered  by the close of
business on the later of (i) the 70th day prior to such  annual  meeting or (ii)
the 10th day following the earlier of the day on which notice of the date of the
annual meeting is mailed or the day on which a public  announcement  of the date
of such meeting is first made. A stockholder's notice to the Secretary shall set
forth as to each matter  such  stockholder  proposes to bring  before the annual
meeting (i) a brief description of the business desired to be brought before the
annual  meeting  and the  reasons  for  conducting  such  business at the annual
meeting,  (ii) the name and address, as they appear on the Corporation's  books,
of the  stockholder  who proposed such  business,  (iii) the class and number of
shares of the Corporation's


                                       2

<PAGE>


capital  stock  that are  beneficially  owned by such  stockholder  and (iv) any
material interest of such stockholder in such business. Notwithstanding anything
in these  By-laws  to the  contrary,  no  business  shall be  brought  before or
conducted at an annual meeting except in accordance  with the provisions of this
Section 6(b). The officer of the Corporation or other person  presiding over the
annual  meeting  shall,  if the facts so warrant,  determine  and declare to the
meeting that business was not properly  brought before the meeting in accordance
with the  provisions of this Section 6(b) and, if he or she should so determine,
he shall so declare to the meeting and any such business so determined to be not
properly brought before the meeting shall not be transacted.

     At any special  meeting of the  stockholders,  only such business  shall be
conducted as shall have been brought  before the meeting by or at the  direction
of the Board of Directors.

     (c) Only persons who are nominated in accordance  with the  procedures  set
forth in these By-laws shall be eligible for election as directors.  Nominations
of persons for election to the Board of Directors of the Corporation may be made
at a meeting of stockholders at which directors are to be elected only (i) by or
at the  direction of the Board of Directors  or (ii) by any  stockholder  of the
Corporation  entitled to vote for the  election of  directors at the meeting who
complies  with the  notice  procedures  set  forth in this  Section  6(c).  Such
nominations,  other  than  those  made by or at the  direction  of the  Board of
Directors,  shall be made by timely  notice in writing to the  Secretary  of the
Corporation.  To be timely, a stockholder's  notice shall be delivered or mailed
to and received at the principal  executive  offices of the Corporation not less
than 70 days prior to the date of the meeting;  provided,  however,  that in the
event  that less than 80 days'  notice  of the date of the  meeting  is given to
stockholders,  notice by the  stockholder  to be timely must be so received  not
later than the close of  business on the 10th day  following  the earlier of (i)
the day on which  such  notice of the date of the  meeting is mailed or (ii) the
day on which a public  announcement  of the date of the  meeting is first  made.
Such  stockholder's  notice  shall  set forth  (i) as to each  person  whom such
stockholder proposes to nominate for election or re-election as a director,  all
information  relating  to  such  person  that is  required  to be  disclosed  in
solicitations of proxies for election of directors, or is otherwise required, in
each case pursuant to Regulation 14A under the Securities  Exchange Act of 1934,
as amended  (including such person's written consent to being named in the proxy
statement as a nominee and to serving as a director if elected);  and (ii) as to
the stockholder giving the notice:  (x) the name and address,  as they appear on
the  Corporation's  books,  of such  stockholder and (y) the class and number of
shares of the  Corporation's  capital stock that are beneficially  owned by such
stockholder.  At the request of the Board of Directors,  any person nominated by
the Board of Directors for election as a director shall furnish to the Secretary
of the Corporation that information  required to be set forth in a stockholder's
notice of nomination which pertains to the nominee.  No person shall be eligible
for election as a director of the  Corporation  unless  nominated in  accordance
with the  provisions of this Section  6(c).  The officer of the  Corporation  or
other person presiding at the meeting shall, if the facts so warrant,  determine
that a nomination was not made in accordance  with such provisions and, if he or
she  should so  determine,  he or she shall so declare  to the  meeting  and the
defective nomination shall be disregarded.


                                        3

<PAGE>


Section 7. Proxies and Voting.

     At any meeting of the stockholders,  every stockholder entitled to vote may
vote in  person  or by proxy  authorized  by an  instrument  in  writing  (or as
otherwise  permitted  under  applicable  law)  by the  stockholder  or his  duly
authorized  attorney-in-fact  filed in accordance with the procedure established
for the meeting. Proxies solicited on behalf of the management shall be voted as
directed by the stockholder or in the absence of such  direction,  as determined
by a majority of the Board of  Directors.  No proxy shall be valid after  eleven
months  from  the  date of its  execution  except  for a proxy  coupled  with an
interest.

     Each  stockholder  shall have one vote for every share of stock entitled to
vote which is  registered in his or her name on the record date for the meeting,
except as otherwise  provided herein or in the Certificate of  Incorporation  of
the Corporation or as required by law.

     All voting,  including  on the election of directors  but  excepting  where
otherwise required by law, may be by a voice vote; provided,  however, that upon
demand therefore by a stockholder  entitled to vote or his or her proxy, a stock
vote shall be taken.  Every  stock vote shall be taken by ballot,  each of which
shall  state  the  name of the  stockholder  or  proxy  voting  and  such  other
information as may be required under the procedure  established for the meeting.
Every  vote  taken by ballot  shall be counted  by an  inspector  or  inspectors
appointed by the chairman of the meeting.

     All elections  shall be  determined  by a plurality of the votes cast,  and
except  as  otherwise  required  by law or as  provided  in the  Certificate  of
Incorporation,  all other matters shall be determined by a majority of the votes
cast.

Section 8. Stock List.

     The officer who has charge of the stock transfer  books of the  Corporation
shall  prepare and make, in the time and manner  required by  applicable  law, a
list of  stockholders  entitled to vote and shall make such list  available  for
such purposes,  at such places, at such times and to such persons as required by
applicable  law. The stock  transfer  books shall be the only evidence as to the
identity of the stockholders  entitled to examine the stock transfer books or to
vote in person or by proxy at any meeting of stockholders.

Section 9. Consent of Stockholders in Lieu of Meeting.

     Subject  to the rights of the  holders of any class or series of  preferred
stock of the  Corporation,  any action  required or permitted to be taken by the
stockholders  of the  Corporation  must be effected  at a duly called  annual or
special  meeting of  stockholders  of the Corporation and may not be effected by
any consent in writing by such stockholders.


                                        4

<PAGE>


Section 10. Inspectors of Election

     The Board of Directors  shall,  in advance of any meeting of  stockholders,
appoint one or more persons as inspectors of election,  to act at the meeting or
any adjournment  thereof and make a written report  thereof,  in accordance with
applicable law.


                                   ARTICLE II

                               BOARD OF DIRECTORS

Section 1. General Powers, Number and Term of Office.

     The  business and affairs of the  Corporation  shall be managed by or under
the  direction  of the Board of  Directors.  The number of  directors  who shall
constitute the Whole Board shall be such number as the Board of Directors  shall
from  time to time  have  designated  except  that in the  absence  of any  such
designation,  such number shall be five.  The Board of Directors  shall annually
elect a Chairman of the Board and a  President  from among its members and shall
designate,  when  present,  either the Chairman of the Board or the President to
preside at its meetings.

     The  directors,  other than those who may be elected by the  holders of any
class or series of  preferred  stock,  shall be divided into three  classes,  as
nearly equal in number as  reasonably  possible,  with the term of office of the
first  class  to  expire  at the  conclusion  of the  first  annual  meeting  of
stockholders, the term of office of the second class to expire at the conclusion
of the annual meeting of stockholders one year thereafter and the term of office
of the  third  class to  expire  at the  conclusion  of the  annual  meeting  of
stockholders two years  thereafter,  with each director to hold office until his
or her  successor  shall have been duly  elected and  qualified.  At each annual
meeting of  stockholders,  commencing with the first annual  meeting,  directors
elected to succeed  those  directors  whose terms  expire shall be elected for a
term of office to expire at the third succeeding  annual meeting of stockholders
after  their  election,  with  each  director  to hold  office  until his or her
successor shall have been duly elected and qualified.

Section 2. Vacancies and Newly Created Directorships.

     Subject  to the rights of the  holders of any class or series of  preferred
stock then outstanding,  newly created directorships resulting from any increase
in the authorized number of directors or any vacancies in the Board of Directors
resulting from death, resignation,  retirement,  disqualification,  removal from
office or other  cause may be filled  only by a majority  vote of the  directors
then in office,  though less than a quorum,  and  directors so chosen shall hold
office for a term expiring at the annual  meeting of  stockholders  at which the
term of office of the class to which they have been elected  expires,  and until
such  director's  successor  shall  have been duly  elected  and  qualified.  No
decrease  in the number of  authorized  directors  constituting  the Board shall
shorten the term of any incumbent director.


                                        5

<PAGE>


Section 3. Regular Meetings.

     Regular  meetings of the Board of Directors  shall be held at such place or
places,  on such  date or dates,  and at such  time or times as shall  have been
established  by the Board of Directors and  publicized  among all  directors.  A
notice of each regular meeting shall not be required.

Section 4. Special Meetings.

     Special meetings of the Board of Directors may be called by one-third (1/3)
of the directors  then in office  (rounded up to the nearest whole number) or by
the President and shall be held at such place, on such date, and at such time as
they or he or she shall fix.  Notice of the place,  date,  and time of each such
special  meeting  shall be given to each  director  by whom it is not  waived by
mailing  written  notice  not less than  five  days  before  the  meeting  or by
telegraphing or telexing or by facsimile  transmission of the same not less than
24 hours before the meeting.  Unless otherwise  indicated in the notice thereof,
any and all business may be transacted at a special meeting.

Section 5. Quorum.

     At any  meeting of the Board of  Directors,  a majority  of the  authorized
number of directors then  constituting  the Board shall  constitute a quorum for
all purposes.  If a quorum shall fail to attend any meeting, a majority of those
present may adjourn the meeting to another place, date, or time, without further
notice or waiver thereof.

Section 6. Participation in Meetings By Conference Telephone.

     Members  of the  Board  of  Directors,  or of any  committee  thereof,  may
participate  in a meeting  of such  Board or  committee  by means of  conference
telephone  or similar  communications  equipment  by means of which all  persons
participating  in the meeting can hear each other and such  participation  shall
constitute presence in person at such meeting.

Section 7. Conduct of Business.

     At any meeting of the Board of Directors,  business  shall be transacted in
such  order and  manner as the  Board may from time to time  determine,  and all
matters shall be determined by the vote of a majority of the directors  present,
except as otherwise  provided  herein or required by law. Action may be taken by
the Board of Directors  without a meeting if all members thereof consent thereto
in  writing,  and the  writing  or  writings  are  filed  with  the  minutes  of
proceedings of the Board of Directors.

Section 8. Powers.

     The Board of Directors may, except as otherwise  required by law,  exercise
all such powers and do all such acts and things as may be  exercised  or done by
the  Corporation,  including,  without limiting the generality of the foregoing,
the unqualified power:


                                        6

<PAGE>


          (i) To declare dividends from time to time in accordance with law;

          (ii)  To  purchase  or  otherwise  acquire  any  property,  rights  or
     privileges on such terms as it shall determine;

          (iii) To authorize the creation,  making and issuance, in such form as
     it may  determine,  of written  obligations  of every kind,  negotiable  or
     non-negotiable,  secured or  unsecured,  and to do all things  necessary in
     connection therewith;

          (iv) To remove any officer of the  Corporation  with or without cause,
     and from time to time to devolve the powers and duties of any officer  upon
     any other person for the time being;

          (v) To  confer  upon  any  officer  of the  Corporation  the  power to
     appoint, remove and suspend subordinate officers, employees and agents;

          (vi) To adopt from time to time such stock,  option,  stock  purchase,
     bonus or other  compensation plans for directors,  officers,  employees and
     agents of the Corporation and its subsidiaries as it may determine;

          (vii) To adopt from time to time such insurance, retirement, and other
     benefit  plans  for  directors,  officers,  employees  and  agents  of  the
     Corporation and its subsidiaries as it may determine; and,

          (viii) To adopt from time to time  regulations,  not inconsistent with
     these  By-laws,  for  the  management  of the  Corporation's  business  and
     affairs.

Section 9. Compensation of Directors.

     Directors,  as such,  may receive,  pursuant to  resolution of the Board of
Directors,  fixed fees and other  compensation  for their services as directors,
including,  without  limitation,  their services as members of committees of the
Board of Directors.


Section 10. Qualification.

     Any member of the Board of Directors shall, in order to qualify as such, be
domiciled  in or have his or her primary  place of business  located in Northern
Westchester and Southern Putnam Counties of New York.


                                        7

<PAGE>


                                   ARTICLE III

                                   COMMITTEES

Section 1. Committees of the Board of Directors.

     The Board of Directors,  by a vote of a majority of the Board of Directors,
may from time to time  designate  committees  of the Board,  with such  lawfully
delegable powers and duties as it thereby  confers,  to serve at the pleasure of
the Board and shall,  for those  committees and any others  provided for herein,
elect a director or directors to serve as the member or members, designating, if
it desires,  other directors as alternate  members who may replace any absent or
disqualified member at any meeting of the committee. Any committee so designated
may  exercise  the power and  authority  of the Board of  Directors to declare a
dividend,  to  authorize  the  issuance  of stock or to adopt a  certificate  of
ownership and merger pursuant to Section 253 of the Delaware General Corporation
Law  if  the  resolution  which  designated  the  committee  or  a  supplemental
resolution  of the  Board of  Directors  shall so  provide.  In the  absence  or
disqualification  of any member of any committee and any alternate member in his
or her place, the member or members of the committee  present at the meeting and
not  disqualified  from  voting,  whether or not he or she or they  constitute a
quorum,  may by unanimous vote appoint  another member of the Board of Directors
to act at the meeting in the place of the absent or disqualified member.

Section 2. Conduct of Business.

     Each  committee  may  determine  the  procedural   rules  for  meeting  and
conducting  its  business  and  shall  act in  accordance  therewith,  except as
otherwise  provided herein or required by law. Adequate  provision shall be made
for notice to members of all  meetings;  one-third  (1/3) of the  members  shall
constitute a quorum unless the committee shall consist of one or two members, in
which event one member  shall  constitute  a quorum;  and all  matters  shall be
determined by a majority vote of the members present. Action may be taken by any
committee  without a meeting if all members  thereof consent thereto in writing,
and the writing or writings  are filed with the  minutes of the  proceedings  of
such committee.

Section 3. Nominating Committee.

     The Board of  Directors  may appoint a  Nominating  Committee of the Board,
consisting of not less than three  members,  one of which shall be the President
if,  and only so long as,  the  President  remains  in office as a member of the
Board of Directors.  The Nominating Committee shall have authority (i) to review
any  nominations for election to the Board of Directors made by a stockholder of
the  Corporation  pursuant to Section  6(c)(ii) of Article I of these By-laws in
order to  determine  compliance  with such By-law and (ii) to  recommend  to the
Whole Board  nominees for  election to the Board of  Directors to replace  those
directors whose terms expire at the annual meeting of stockholders next ensuing.


                                        8

<PAGE>


                                   ARTICLE IV

                                    OFFICERS

Section 1. Generally.

     (a) The Board of Directors as soon as may be  practicable  after the annual
meeting of  stockholders  shall choose a President,  a Secretary and a Treasurer
and from time to time may choose such other officers as it may deem proper.  The
President shall be chosen from among the directors. Any number of offices may be
held by the same person.

     (b) The term of  office  of all  officers  shall be until  the next  annual
election of officers and until their respective  successors are chosen,  but any
officer  may be removed  from  office at any time by the  affirmative  vote of a
majority of the authorized  number of directors then  constituting  the Board of
Directors.

     (c) All  officers  chosen by the Board of  Directors  shall  each have such
powers and duties as generally pertain to their respective  offices,  subject to
the specific  provisions of this Article IV. Such officers  shall also have such
powers  and  duties  as from  time to time  may be  conferred  by the  Board  of
Directors or by any committee thereof.

Section 2. President.

     The President, subject to the control of the Board of Directors, shall have
general  power over the  management  and  oversight  of the  administration  and
operation  of the  Corporation's  business  and  general  supervisory  power and
authority over its policies and affairs. The President shall see that all orders
and  resolutions  of the Board of  Directors  and of any  committee  thereof are
carried into effect.

     Each meeting of the  stockholders  and of the Board of  Directors  shall be
presided  over by such officer as has been  designated by the Board of Directors
or, in his or her  absence,  by such officer or other person as is chosen at the
meeting.  The  Secretary or, in his or her absence,  the General  Counsel of the
Corporation or such officer as has been designated by the Board of Directors or,
in his or her  absence,  such officer or other person as is chosen by the person
presiding, shall act as secretary of each such meeting.

Section 3. Vice President.

     The Vice President or Vice Presidents,  if any, shall perform the duties of
the President in the President's absence or during his or her disability to act.
In  addition,  the Vice  Presidents  shall  perform the duties and  exercise the
powers usually incident to their respective offices and/or such other duties and
powers  as may be  properly  assigned  to them from time to time by the Board of
Directors, the Chairman of the Board or the President.


                                        9

<PAGE>


Section 4. Secretary.

     The  Secretary or an Assistant  Secretary  shall issue notices of meetings,
shall keep their minutes, shall have charge of the seal and the corporate books,
shall  perform such other  duties and exercise  such other powers as are usually
incident to such  offices  and/or such other  duties and powers as are  properly
assigned  thereto by the Board of  Directors,  the  Chairman of the Board or the
President.

Section 5. Treasurer.

     The  Treasurer  shall  have  charge of all  monies  and  securities  of the
Corporation, other than monies and securities of any division of the Corporation
which has a treasurer or financial  officer appointed by the Board of Directors,
and shall keep regular books of account.  The funds of the Corporation  shall be
deposited in the name of the  Corporation  by the  Treasurer  with such banks or
trust  companies or other  entities as the Board of Directors  from time to time
shall  designate.  The Treasurer shall sign or countersign  such  instruments as
require his or her  signature,  shall  perform all such duties and have all such
powers as are  usually  incident to such  office  and/or  such other  duties and
powers as are  properly  assigned to him or her by the Board of  Directors,  the
Chairman  of the  Board or the  President,  and may be  required  to give  bond,
payable by the Corporation,  for the faithful  performance of his duties in such
sum and with such surety as may be required by the Board of Directors.

Section 6. Assistant Secretaries and Other Officers.

     The Board of Directors may appoint one or more  assistant  secretaries  and
one or  more  assistants  to  the  Treasurer,  or one  appointee  to  both  such
positions,  which  officers shall have such powers and shall perform such duties
as are  provided in these  By-laws or as may be assigned to them by the Board of
Directors, the Chairman of the Board or the President.

Section 7. Action with Respect to Securities of Other Corporations

     Unless otherwise directed by the Board of Directors,  the President, or any
officer of the Corporation authorized by the President, shall have power to vote
and otherwise act on behalf of the  Corporation,  in person or by proxy,  at any
meeting of  stockholders of or with respect to any action of stockholders of any
other corporation in which this Corporation may hold securities and otherwise to
exercise  any and all rights and powers  which this  Corporation  may possess by
reason of its ownership of securities in such other Corporation.


                                       10

<PAGE>


                                    ARTICLE V

                                      STOCK

Section 1. Certificates of Stock.

     Each  stockholder  shall be entitled to a certificate  signed by, or in the
name of the  Corporation  by,  the  President  or a Vice  President,  and by the
Secretary or an Assistant Secretary, or the Treasurer or an Assistant Treasurer,
certifying  the  number  of  shares  owned  by  him  or  her.  Any or all of the
signatures on the certificate may be by facsimile.

Section 2. Transfers of Stock.

     Transfers  of stock  shall be made  only  upon  the  transfer  books of the
Corporation  kept  at  an  office  of  the  Corporation  or by  transfer  agents
designated to transfer  shares of the stock of the  Corporation.  Except where a
certificate  is  issued  in  accordance  with  Section  4 of  Article V of these
By-laws,  an outstanding  certificate for the number of shares involved shall be
surrendered for cancellation before a new certificate is issued therefore.

Section 3. Record Date.

     In order that the  Corporation may determine the  stockholders  entitled to
notice of or to vote at any meeting of  stockholders,  or to receive  payment of
any dividend or other distribution or allotment of any rights or to exercise any
rights in respect of any  change,  conversion  or  exchange  of stock or for the
purpose of any other  lawful  action,  the Board of  Directors  may fix a record
date,  which  record  date shall not  precede  the date on which the  resolution
fixing the record date is adopted  and which  record date shall not be more than
60 nor less than ten days  before the date of any meeting of  stockholders,  nor
more  than 60 days  prior  to the time for such  other  action  as  hereinbefore
described;  provided,  however,  that if no record date is fixed by the Board of
Directors, the record date for determining stockholders entitled to notice of or
to vote at a meeting of  stockholders  shall be at the close of  business on the
day next preceding the day on which notice is given or, if notice is waived,  at
the close of business on the day next  preceding the day on which the meeting is
held,  and,  for  determining  stockholders  entitled to receive  payment of any
dividend or other  distribution or allotment of rights or to exercise any rights
of change,  conversion or exchange of stock or for any other purpose, the record
date  shall  be at the  close  of  business  on the day on  which  the  Board of
Directors adopts a resolution relating thereto.

     A determination  of stockholders of record entitled to notice of or to vote
at a meeting of  stockholders  shall apply to any  adjournment  of the  meeting;
provided, however, that the Board of Directors may fix a new record date for the
adjourned meeting.


                                       11

<PAGE>


Section 4. Lost, Stolen or Destroyed Certificates.

     In the event of the loss, theft or destruction of any certificate of stock,
another may be issued in its place pursuant to such  regulations as the Board of
Directors may establish  concerning proof of such loss, theft or destruction and
concerning the giving of a satisfactory bond or bonds of indemnity.

Section 5. Regulations.

     The issue,  transfer,  conversion and registration of certificates of stock
shall be  governed  by such  other  regulations  as the Board of  Directors  may
establish.


                                   ARTICLE VI

                                     NOTICES

Section 1. Notices.

     Except as otherwise  specifically  provided  herein or required by law, all
notices required to be given to any stockholder,  director, officer, employee or
agent shall be in writing and may in every instance be effectively given by hand
delivery  to the  recipient  thereof,  by  depositing  such  notice in the mail,
postage  paid,  by sending  such  notice by prepaid  telegram  or mailgram or by
sending such notice by facsimile machine or other electronic  transmission.  Any
such notice shall be addressed to such stockholder,  director, officer, employee
or agent at his or her last known  address  as the same  appears on the books of
the  Corporation.  The time when such notice is received,  if hand  delivered or
dispatched,  if  delivered  through  the mail,  by  telegram  or  mailgram or by
facsimile  machine or other  electronic  transmission,  shall be the time of the
giving of the notice.

Section 2. Waivers.

     A written waiver of any notice, signed by a stockholder, director, officer,
employee  or  agent,  whether  before  or after  the time of the event for which
notice is to be given,  shall be deemed  equivalent to the notice required to be
given to such stockholder,  director,  officer,  employee or agent.  Neither the
business nor the purpose of any meeting need be specified in such a waiver.


                                       12

<PAGE>


                                   ARTICLE VII

                                  MISCELLANEOUS

Section 1. Facsimile Signatures.

     In addition to the  provisions  for use of facsimile  signatures  elsewhere
specifically authorized in these By-laws, facsimile signatures of any officer or
officers of the  Corporation may be used whenever and as authorized by the Board
of Directors or a committee thereof.

Section 2. Corporate Seal.

     The Board of Directors may provide a suitable seal,  containing the name of
the Corporation, which seal shall be in the charge of the Secretary. If and when
so directed by the Board of Directors or a committee thereof,  duplicates of the
seal may be kept and  used by the  Treasurer  or by an  Assistant  Secretary  or
Assistant Treasurer.

Section 3. Reliance upon Books, Reports and Records.

     Each  director,  each member of any  committee  designated  by the Board of
Directors,  and each officer of the Corporation shall, in the performance of his
or her  duties,  be fully  protected  in relying in good faith upon the books of
account or other records of the Corporation and upon such information, opinions,
reports or  statements  presented to the  Corporation  by any of its officers or
employees,  or  committees  of the Board of Directors so  designated,  or by any
other person as to matters  which such director or committee  member  reasonably
believes are within such other person's  professional  or expert  competence and
who has been selected with reasonable care by or on behalf of the Corporation.

Section 4. Fiscal Year.

     The  fiscal  year of the  Corporation  shall be as  fixed  by the  Board of
Directors.

Section 5. Time Periods.

     In applying any provision of these  By-laws  which  requires that an act be
done or not be done a specified  number of days prior to an event or that an act
be done  during  a period  of a  specified  number  of days  prior to an  event,
calendar  days shall be used,  the day of the doing of the act shall be excluded
and the day of the event shall be included.


                                       13

<PAGE>


                                  ARTICLE VIII

                                   AMENDMENTS

     The  By-laws of the  Corporation  may be  adopted,  amended or  repealed as
provided  in  Article  SEVENTH  of  the  Certificate  of  Incorporation  of  the
Corporation.


                                       14

<TABLE> <S> <C>

<ARTICLE>                  9
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE QUARTERLY
REPORT FILED ON FORM 10-Q FOR THE FISCAL QUARTER ENDED SEPTEMBER 30, 1998 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                                      1,000
       
<S>                                      <C>
<PERIOD-TYPE>                            3-MOS
<FISCAL-YEAR-END>                                           JUN-30-1999
<PERIOD-END>                                                SEP-30-1998
<CASH>                                                              823
<INT-BEARING-DEPOSITS>                                              425
<FED-FUNDS-SOLD>                                                      0
<TRADING-ASSETS>                                                      0
<INVESTMENTS-HELD-FOR-SALE>                                      15,606
<INVESTMENTS-CARRYING>                                          126,997
<INVESTMENTS-MARKET>                                            128,772
<LOANS>                                                          52,610
<ALLOWANCE>                                                         697
<TOTAL-ASSETS>                                                  199,898
<DEPOSITS>                                                      140,466
<SHORT-TERM>                                                          0
<LIABILITIES-OTHER>                                               1,333
<LONG-TERM>                                                      14,000
<COMMON>                                                             41
                                                 0
                                                           0
<OTHER-SE>                                                       42,956
<TOTAL-LIABILITIES-AND-EQUITY>                                  199,898
<INTEREST-LOAN>                                                     990
<INTEREST-INVEST>                                                 2,289
<INTEREST-OTHER>                                                     76
<INTEREST-TOTAL>                                                  3,355
<INTEREST-DEPOSIT>                                                1,513
<INTEREST-EXPENSE>                                                1,695
<INTEREST-INCOME-NET>                                             1,660
<LOAN-LOSSES>                                                        15
<SECURITIES-GAINS>                                                    0
<EXPENSE-OTHER>                                                     885
<INCOME-PRETAX>                                                     823
<INCOME-PRE-EXTRAORDINARY>                                          823
<EXTRAORDINARY>                                                       0
<CHANGES>                                                             0
<NET-INCOME>                                                        456
<EPS-PRIMARY>                                                      0.18
<EPS-DILUTED>                                                      0.18
<YIELD-ACTUAL>                                                     3.35
<LOANS-NON>                                                       1,113
<LOANS-PAST>                                                        292
<LOANS-TROUBLED>                                                      0
<LOANS-PROBLEM>                                                       0
<ALLOWANCE-OPEN>                                                    682
<CHARGE-OFFS>                                                         0
<RECOVERIES>                                                          0
<ALLOWANCE-CLOSE>                                                   697
<ALLOWANCE-DOMESTIC>                                                697
<ALLOWANCE-FOREIGN>                                                   0
<ALLOWANCE-UNALLOCATED>                                               0
        

</TABLE>


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