HUDSON RIVER BANCORP INC
10-Q, 1998-11-16
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: PEOPLES FINANCIAL SERVICES CORP/, 10-Q, 1998-11-16
Next: FAN ENERGY INC, 10QSB, 1998-11-16



                                  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 000-24187


                           HUDSON RIVER BANCORP, INC.
             (Exact name of Registrant as Specified in its Charter)


              Delaware                                    14-1803212
    (State or other jurisdiction of                    (I.R.S. Employer
    incorporation or organization)                     Identification No.)



    One Hudson City Centre, Hudson New York                   12534
   (Address of principal executive offices)                (Zip Code)


Registrant's telephone number, including area code:    (518)  828-4600


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

                      [X] YES     [ ] NO

         As of November 9, 1998,  there were issued and  outstanding  17,853,750
shares of the Registrant's Common Stock.
<PAGE>
                                    FORM 10-Q
                           HUDSON RIVER BANCORP, INC.
                                      INDEX



PART I.  FINANCIAL INFORMATION

                  ITEM 1.  Financial Statements (unaudited)

                           Consolidated Balance Sheets at September 30, 1998 and
                           March 31, 1998

                           Consolidated  Income Statements for the three and six
                           months ended September 30, 1998 and 1997

                           Consolidated  Statements  of Cash  Flows  for the six
                           months ended September 30, 1998 and 1997

                           Notes to  Unaudited  Consolidated  Interim  Financial
                           Statements

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

                  ITEM 3.  Quantitative and Qualitative Disclosures about
                           Market Risk

PART II. OTHER INFORMATION

                  ITEM 1.  Legal Proceedings

                  ITEM 2.  Changes in Securities and Use of Proceeds

                  ITEM 3.  Defaults Upon Senior Securities

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

                  ITEM 5.  Other Information

                  ITEM 6.  Exhibits and Reports on Form 8-K

EXHIBIT INDEX

SIGNATURE PAGE

<PAGE>
Item 1. Financial Statements
<TABLE>
<CAPTION>
                           Hudson River Bancorp, Inc.
                           Consolidated Balance Sheets
                                  (unaudited)
                                                                                 September 30,     March 31,
Assets                                                                                1998           1998
- ------                                                                             ---------      ---------
                                                                                        (In thousands)
<S>                                                                                <C>            <C>      
Cash and due from banks ......................................................     $  10,380      $  12,423
Federal funds sold ...........................................................           900         21,850
Securities purchased under agreements to resell ..............................        38,563           --
                                                                                   ---------      ---------
      Cash and cash equivalents ..............................................        49,843         34,273
                                                                                   ---------      ---------

Loans held for sale ..........................................................            56          1,286
Securities available for sale ................................................       187,823         42,471
Investment securities ........................................................        48,753         65,194
Federal Home Loan Bank of New York stock .....................................         3,035          3,035

Loans receivable .............................................................       526,224        506,978
     Less: Allowance for loan losses .........................................       (11,560)        (8,227)
                                                                                   ---------      ---------
           Net loans receivable ..............................................       514,664        498,751
                                                                                   ---------      ---------

Accrued interest receivable ..................................................         5,984          4,402
Premises and equipment, net ..................................................        15,365         15,331
Other real estate owned and repossessed property .............................         1,754          1,532
Other assets .................................................................         3,689          4,939
                                                                                   ---------      ---------
           Total assets ......................................................     $ 830,966      $ 671,214
                                                                                   =========      =========
Liabilities and Stockholders' Equity
- ------------------------------------

Liabilities:
     Deposits:
          Savings ............................................................       139,682        142,569
          N.O.W. and money market ............................................        91,904         93,400
          Time deposits ......................................................       316,145        319,299
          Non-interest bearing deposits ......................................        47,655         33,046
                                                                                   ---------      ---------
           Total deposits ....................................................       595,386        588,314
                                                                                   ---------      ---------

     Short-term borrowings ...................................................          --            2,000
     Mortgagors' escrow balances .............................................         5,111          3,723
     Other liabilities .......................................................         4,527          8,873
                                                                                   ---------      ---------
           Total liabilities .................................................       605,024        602,910
                                                                                   ---------      ---------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                           Hudson River Bancorp, Inc.
                           Consolidated Balance Sheets
                                   (unaudited)
                                   (continued)
                                                                                 September 30,     March 31,
                                                                                      1998           1998
                                                                                   ---------      ---------
                                                                                        (In thousands)
<S>                                                                                <C>            <C>      
Stockholders' Equity:
     Common Stock, $.01 par value.  Authorized 40,000,000 shares;
           17,853,750 shares issued at September 30, 1998 ....................           179           --
     Additional paid in capital ..............................................       174,988           --
     Common stock acquired by Employee Stock Ownership Plan
           (1,428,300 shares .................................................       (18,428)          --
     Retained earnings, substantially restricted .............................        68,372         68,308
     Net unrealized gain (loss) on securities available for
           sale, net of tax ..................................................           831             (4)
                                                                                   ---------      ---------
           Total stockholders' equity ........................................       225,942         68,304
                                                                                   ---------      ---------

           Total liabilities and stockholders' equity ........................     $ 830,966      $ 671,214
                                                                                   =========      =========
</TABLE>


See accompanying notes to unaudited consolidated interim financial statements 
<PAGE>
<TABLE>
<CAPTION>
                                            Hudson River Bancorp, Inc.
                                          Consolidated Income Statements
                                                   (unaudited)

                                                             For the Three                   For the Six
                                                       Months Ended September 30,     Months Ended September 30,
                                                       --------------------------     --------------------------
                                                            1998          1997             1998          1997
                                                         --------      --------         --------      --------       
                                                                              (In thousands)
<S>                                                      <C>           <C>              <C>           <C>            
Interest and dividend income:
     Interest and fees on loans ....................     $ 12,114      $ 11,921         $ 24,277      $ 23,645       
     Securities available for sale .................        2,346           590            3,461         1,334    
     Investment securities .........................          870         1,161            1,887         2,451    
     Federal funds sold ............................          378           119              981           131    
     Securities purchased under agreements to resell        1,009          --              1,198          --      
     Federal Home Loan Bank of New                                                                                
         York stock ................................           54            47              111            91 
                                                         --------      --------         --------      --------      
          Total interest and dividend income .......       16,771        13,838           31,915        27,652 
                                                         --------      --------         --------      --------          
Interest expense:                                                                                                 
     Deposits ......................................        6,464         6,490           13,593        12,813    
     Short-term borrowings .........................           16            28               50           156  
                                                         --------      --------         --------      --------         
           Total interest expense ..................        6,480         6,518           13,643        12,969  
                                                         --------      --------         --------      --------       
  
           Net interest income .....................       10,291         7,320           18,272        14,683  
  
Provision for loan losses ..........................        1,944         2,045            4,160         4,405 
                                                         --------      --------         --------      --------          
           Net interest income after                                                                              
               provision for loan losses ...........        8,347         5,275           14,112        10,278 
                                                         --------      --------         --------      --------          
Other operating income:                                                                                           
     Service charges on deposit accounts ...........          323           260              656           577    
     Loan servicing income .........................           46           126               93           292    
     Net securities transactions ...................           26            12               32            12    
     Net gain on sale of loans .....................           16             9               65            14    
     Other income ..................................          264           355              453           529 
                                                         --------      --------         --------      --------          
           Total other operating income ............          675           762            1,299         1,424 
                                                         --------      --------         --------      --------  
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                           Hudson River Bancorp, Inc.
                                          Consolidated Income Statements
                                                   (unaudited)
                                                   (continued)

                                                             For the Three                   For the Six
                                                       Months Ended September 30,     Months Ended September 30,
                                                       --------------------------     --------------------------
                                                            1998          1997             1998          1997
                                                         --------      --------         --------      --------       
                                                                              (In thousands)
<S>                                                      <C>           <C>              <C>           <C>                    
Other operating expenses:                                                                                         
     Compensation and benefits .....................        2,769         2,289            5,190         4,548    
     Occupancy .....................................          384           335              767           661    
     Equipment .....................................          368           451              748           854    
     Other real estate owned and                                                                                  
          repossessed property expenses ............          157           187              298           233    
     Legal and other professional fees .............          238           191              334           341    
     Postage and item transportation ...............          183           202              377           387    
     Charitable foundation contribution ............        5,200          --              5,200          --      
     Other expenses ................................        1,249         1,184            2,392         2,190
                                                         --------      --------         --------      --------          
           Total other operating                                                                                  
                 expenses ..........................       10,548         4,839           15,306         9,214 
                                                         --------      --------         --------      --------       
   
Income (loss) before income tax expense (benefit) ..       (1,526)        1,198              105         2,488 
   
Income tax expense (benefit) .......................         (604)          503               41         1,019  
                                                         --------      --------         --------      --------       
  
           Net income (loss) .......................     $   (922)     $    695         $     64      $  1,469 
                                                         ========      ========         ========      ======== 
   
Basic earnings (loss) per share ....................     $  (0.06)          N/A         $  (0.06)          N/A    
                                                         ========      ========         ========      ========    
</TABLE>
See accompanying notes to unaudited consolidated interim financial statements.
<PAGE>
<TABLE>
<CAPTION>
                                            Hudson River Bancorp, Inc.
                                      Consolidated Statements of Cash Flows
                                                   (unaudited)
                                                                                              For the Six
                                                                                       Months Ended September 30,
                                                                                       --------------------------
                                                                                           1998           1997
                                                                                        ---------      ---------
<S>                                                                                     <C>            <C>      
Increase (decrease) in cash and cash equivalents:
   Cash flows from operating activities:
     Net income ...................................................................     $      64      $   1,469
     Adjustments to reconcile net income to net cash
       provided by operating activities:
             Depreciation .........................................................           911            940
             Provision for loan losses ............................................         4,160          4,405
             Charitable foundation expense ........................................         5,200           --
             Net securities transactions ..........................................           (32)           (12)
             Net gain on sale of loans held for sale ..............................           (65)           (14)
             Net loans originated for sale ........................................        (7,730)        (1,077)
             Proceeds from sale of loans held for sale ............................         9,025          1,175
             Adjustments of other real estate owned and
                      repossessed property to fair value ..........................           118             73
             Net gain on sale of other real estate owned
                      and repossessed property ....................................          (281)          (185)
             (Increase) decrease in accrued interest receivable ...................        (1,582)           302
             Decrease (increase) in other assets ..................................           713         (1,044)
             Decrease in other liabilities ........................................        (4,346)        (1,274)
                                                                                        ---------      ---------
                      Total adjustments ...........................................         6,091          3,289
                                                                                        ---------      ---------
                      Net cash provided by operating activities ...................         6,155          4,758
                                                                                        ---------      ---------

   Cash flows from investing activities:
     Proceeds from maturities, calls, and paydowns of securities
             available for sale ...................................................        18,485         14,996
     Purchases of securities available for sale ...................................      (162,433)        (5,999)
     Proceeds from maturities, calls and paydowns
             of investment securities .............................................        16,441         14,781
     Purchase of investment securities ............................................          --           (2,981)
     Net loans made to customers ..................................................       (22,718)       (25,412)
     Proceeds from sales of and payments received on
             other real estate owned and repossessed property .....................         2,586          2,052
     Purchases of premises and equipment ..........................................          (945)          (615)
                                                                                        ---------      ---------
                      Net cash used in investing activities .......................      (148,584)        (3,178)
                                                                                        ---------      ---------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                            Hudson River Bancorp, Inc.
                                      Consolidated Statements of Cash Flows
                                                   (unaudited)
                                                   (continued)
                                                                                              For the Six
                                                                                       Months Ended September 30,
                                                                                       --------------------------
                                                                                           1998           1997
                                                                                        ---------      ---------
<S>                                                                                     <C>            <C>      
   Cash flows from financing activities:
     Net increase in deposits .....................................................         7,072         15,687
     Net increase  in mortgagors' escrow balances .................................         1,388         (1,409)
     Net decrease in short-term borrowings ........................................        (2,000)       (10,585)
     Repayment of UDAG Payable ....................................................          --             (835)
     Net proceeds from stock offering .............................................       169,967           --
     Acquisition of common stock by  Employee Stock Ownership Plan ................       (18,428)          --
                                                                                        ---------      ---------
                      Net cash provided by financing activities ...................       157,999          2,858
                                                                                        ---------      ---------

Net increase in cash and cash equivalents .........................................        15,570          4,438

Cash and cash equivalents at beginning of period ..................................        34,273         10,457
                                                                                        ---------      ---------

Cash and cash equivalents at end of period ........................................     $  49,843      $  14,895
                                                                                        =========      =========
Supplemental cash flow information:
   Supplemental information:
     Interest paid ................................................................     $  13,646      $  12,974
                                                                                        =========      =========
     Taxes paid ...................................................................     $    --        $   1,546
                                                                                        =========      =========
Supplemental disclosures of non-cash investing and financing
   activities:
     Loans transferred to other real estate owned and repossessed property ........     $   2,645      $   2,375
                                                                                        =========      =========
     Adjustment of securities available for sale to fair value,
             net of tax ...........................................................     $     835      $     365
                                                                                        =========      =========
</TABLE>
See accompanying notes to unaudited consolidated interim financial statements  
<PAGE>
                           Hudson River Bancorp, Inc.

          NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

         1. The accompanying unaudited 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. In the opinion of management, all adjustments
(consisting solely of normal recurring accruals) considered necessary for a fair
presentation  have  been  included.   The  accompanying  unaudited  consolidated
financial  statements  should be read in conjunction  with the Company's  Annual
Report  on Form 10-K as of and for the year  ended  March  31,  1998.  Operating
results for the three month and six month periods  ended  September 30, 1998 are
not  necessarily  indicative  of the results  that may be expected  for the full
year.

         2. Hudson River Bancorp,  Inc. ("the Company") was formed in March 1998
as part of the  conversion  of Hudson River Bank & Trust  Company,  formerly The
Hudson City Savings  Institution  ("the Bank"),  from a New York State chartered
mutual  savings  bank to a New York  State  chartered  stock  savings  bank (the
"Conversion").  The Conversion was completed on July 1, 1998.  Concurrently with
the  Conversion,  the Company  completed  its initial  public  offering with the
issuance of 17,333,738 shares of common stock, receiving $173.3 million in gross
proceeds. An additional 520,012 shares were contributed to the Hudson River Bank
& Trust Company Foundation,  resulting in a non-recurring charge of $5.2 million
which was reflected in the financial results for the three and six month periods
ended September 30, 1998.  Subsequent to the initial public offering,  1,428,300
shares of its common stock were purchased for the benefit of the Bank's Employee
Stock Ownership Plan (ESOP). Fifty percent of the net proceeds from the offering
were utilized to acquire all of the  outstanding  common stock of the Bank.  The
remaining proceeds were utilized by the Company for general corporate  purposes,
including investments.  The financial information presented herein prior to July
1,  1998  reflects  the  historical  activity  of the Bank.  Earnings  per share
information  for periods prior to the initial public offering on July 1, 1998 is
not applicable.

         3. On April 1, 1998, the Company adopted the provisions of Statement of
Financial Accounting Standards (SFAS) No. 130, "Reporting Comprehensive Income."
This statement  establishes standards for reporting and display of comprehensive
income and its components. Comprehensive income includes the reported net income
of a company  adjusted  for items  that are  currently  accounted  for as direct
entries to equity, such as the mark to market adjustment on securities available
for sale, foreign currency items and minimum pension liability  adjustments.  At
the Company, comprehensive income represents net income plus other comprehensive
income,  which  consists  of the net  change  in  unrealized  gains or losses on
securities  available  for sale for the period,  net of tax.  Accumulated  other
comprehensive income represents the net unrealized gains or losses on securities
available  for sale,  net of tax, as of the balance  sheet dates.  Comprehensive
loss for the three month  period  ended  September  30, 1998 was $162  thousand.
Comprehensive  income for the three month  period ended  September  30, 1997 was
$832 thousand.  Comprehensive  income for the six month periods ended  September
30, 1998 and 1997 was $899 thousand and $1.8 million, respectively.
<PAGE>
                           Hudson River Bancorp, Inc.

          NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
                                  (continued)

         4. On July 1, 1998, the Company adopted the provisions of SFAS No. 128,
"Earnings per Share",  which establishes  standards for computing and presenting
earnings per share (EPS).  SFAS No. 128 requires dual  presentation of basic and
diluted EPS on the face of the income  statement  for all entities  with complex
capital   structures  and  requires  a  reconciliation   of  the  numerator  and
denominator of the diluted EPS computation.  Basic EPS excludes  dilution and is
computed by dividing  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 were  exercised or converted into common stock or resulted in
the  issuance of common  stock that then  shared in the  earnings of the entity.
Unallocated  ESOP shares are not  included  in the  weighted  average  number of
common  shares  outstanding  for either the basic or diluted  earnings per share
calculations.

         The following sets forth certain information  regarding the calculation
of basic earnings per share for the three and six month periods ended  September
30, 1998.  Earnings of the Company prior to its initial public  offering are not
included  in  the  calculation  of  earnings  per  share.   Earnings  per  share
information  prior to the Company's  initial public  offering is not applicable.
Diluted  earnings per share  calculations are not applicable as the Company does
not have any securities or other contracts which would effect the calculation of
earnings per share.
<TABLE>
<CAPTION>


                       For the Three Months Ended                       For the Six Months Ended
                           September 30, 1998                                September 30, 1998
                           ------------------                                ------------------
                                       (In thousands, except for share information)

                Net          Weighted          Per                   Net            Weighted         Per
                Income       Average           Share                 Income         Average          Share
                (Loss)       Shares            Amount                (Loss)         Shares           Amount
                ------       ------            ------                ------         ------           ------
<S>             <C>          <C>               <C>                   <C>            <C>                 <C>   
Basic EPS       $(922)       16,458,738        $(.06)                $(922)         16,458,738          $(.06)
                ======       ==========        ======                ======         ==========          ======

</TABLE>
<PAGE>
                           Hudson River Bancorp, Inc.

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

GENERAL
- -------
         On July 1, 1998, Hudson River Bank & Trust Company (formerly The Hudson
City Savings  Institution) (the "Bank") completed its conversion from a New York
chartered  mutual savings bank to a New York  chartered  stock savings bank (the
"Conversion").  Concurrent with the Conversion,  Hudson River Bancorp, Inc. (the
"Company")  completed its initial  public  offering of common  stock,  receiving
approximately $173.3 million in gross proceeds in exchange for 17,333,738 shares
of its common stock. In addition,  the Company purchased all of the common stock
of the Bank in exchange  for 50% of the net  Conversion  proceeds.  Prior to the
initial public  offering,  the Company had no results of  operations,  therefore
results of operations prior to July 1, 1998  principally  reflect the operations
of the Bank.

         The  Company's  primary  market area,  with 12  full-service  branches,
consists of Columbia,  Rensselaer,  Albany, Schenectady,  and Dutchess counties.
The  Company  has been,  and  intends to  continue  to be, a  community-oriented
financial  institution  offering a variety of financial services.  The Company's
principal business is attracting  deposits from customers within its market area
and investing  those funds in primarily  residential  mortgage  loans,  and to a
lesser  extent,  in  manufactured  housing and consumer  loans,  commercial  and
commercial real estate loans, and government and corporate debt securities.  The
financial  condition and  operating  results of the Company are dependent on its
net interest  income which is the  difference  between the interest and dividend
income earned on its assets,  primarily loans and investments,  and the interest
expense  paid  on  its  liabilities,   primarily   consisting  of  deposits  and
borrowings.  Net income is also affected by other operating income, such as loan
servicing income and fees on deposit related services; other operating expenses,
such as compensation  and occupancy  expenses;  provisions for loan losses;  and
Federal and state income taxes.

         The  Company's  results of  operations  are  significantly  affected by
general  economic and  competitive  conditions  (particularly  changes in market
interest  rates),  government  policies,  changes in  accounting  standards  and
actions of regulatory agencies.  Future changes in applicable laws,  regulations
or  government  policies  may have a  material  impact on the  Company.  Lending
activities are substantially influenced by the demand for and supply of housing,
competition  among lenders,  the level of interest rates and the availability of
funds.  The ability to gather  deposits and the cost of funds are  influenced by
prevailing market interest rates, fees and terms on deposit products, as well as
the availability of alternative investments, including mutual funds and stocks.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

FORWARD-LOOKING STATEMENTS
- --------------------------
         When used in this  filing or future  filings  by the  Company  with the
Securities  and Exchange  Commission,  in the Company's  press releases or other
public  or  shareholder  communications,  or in oral  statements  made  with the
approval of an authorized  executive officer,  the words or phrases "will likely
result",  "are expected to",  "will  continue",  "is  anticipated",  "estimate",
"project",   "believe",   or  similar   expressions  are  intended  to  identify
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation's   Reform  Act  of  1995.  In  addition,   certain  disclosures  and
information customarily provided by financial institutions,  such as an analysis
of the adequacy of the  allowance for loan losses or an analysis of the interest
rate sensitivity of the Company's  assets and liabilities,  are inherently based
upon predictions of future events and circumstances.  Furthermore,  from time to
time, the Company may publish other forward-looking  statements relating to such
matters as anticipated financial  performance,  business prospects,  and similar
matters.

         The Private  Securities  Litigation  Reform Act of 1995 provides a safe
harbor for forward-looking  statements. In order to comply with the terms of the
safe  harbor,  the  Company  notes  that a variety of  factors  could  cause the
Company's   actual  results  and  experience  to  differ   materially  from  the
anticipated   results  or  other   expectations   expressed  in  the   Company's
forward-looking  statements. Some of the risks and uncertainties that may affect
the operations, performance,  development and results of the Company's business,
the interest rate sensitivity of its assets and liabilities, and the adequacy of
its allowance for loan losses, include but are not limited to the following:

         a. Deterioration  in  local,  regional,  national  or  global  economic
            conditions which could result, among other things, in an increase in
            loan  delinquencies,  a decrease in property values,  or a change in
            the housing turnover rate;

         b. Changes  in market  interest  rates or changes in the speed at which
            market interest rates change;

         c. Changes in laws and  regulations  affecting  the  financial  service
            industry;

         d. Changes in competition; and

         e. Changes in consumer preferences.

         The Company  wishes to caution  readers not to place undue  reliance on
any  forward-looking  statements,  which speak only as of the date made,  and to
advise readers that various  factors,  including  those described  above,  could
affect the Company's financial  performance and could cause the Company's actual
results or  circumstances  for future  periods to differ  materially  from those
anticipated or projected.

         The  Company  does  not  undertake,   and  specifically  disclaims  any
obligations, to publicly release the result of any revisions that may be made to
any  forward-looking  statements  to reflect the  occurrence of  anticipated  or
unanticipated events or circumstances after the date of such statements.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

OPERATING RESULTS
- -----------------

Comparison of three months ended September 30, 1998 and 1997

         The Company  realized a net loss for the three months  ended  September
30, 1998  amounting to $922  thousand,  down $1.6 million from the net income of
$695  thousand  earned  during the three months ended  September  30, 1997.  The
results  for the three  months  ended  September  30,  1998  were  significantly
impacted by a  non-recurring  charge of $5.2 million  ($3.1  million  after-tax)
taken in connection  with the Company's  contribution  of stock to establish the
Hudson River Bank & Trust Company Foundation.  The Foundation was established as
part of the Bank's  Conversion to provide funding to support  charitable  causes
and community development activities in the Bank's local communities. Income for
the quarter before the  non-recurring  charge was $2.2 million,  up $1.5 million
from the same period a year ago. The  increase was  primarily a result of higher
net  interest  income  (up $3.0  million),  partially  offset  by  higher  other
operating  expenses (up $509  thousand) and higher income tax expense before the
tax benefit  associated with the non-recurring  charge.  The Company's return on
average assets before the effect of the  non-recurring  charge was 1.05% for the
three months ended September 30, 1998, up from .42% for the comparable  period a
year earlier.  The Company's  return on average  equity before the effect of the
non-recurring  charge was 3.95% for the three months ended  September  30, 1998,
down from 4.08% for the three months  ended  September  30,  1997.  See Table A,
"Financial Highlights".

         NET INTEREST  INCOME.  Net  interest  income for the three months ended
September  30, 1998 was $10.3  million,  up from the $7.3  million for the three
months ended  September  30, 1997.  The increase was primarily the result of the
increase in average  earning  assets from  $627.9  million for the three  months
ended September 30, 1997 to $814.5 million for the same period in 1998.  Average
interest-bearing  liabilities  also increased  during this same period,  up $6.1
million  to $557.6  million  from  $551.6  million  for the three  months  ended
September 30, 1997.  Most of the increase in earning assets is attributed to the
proceeds  received by the Company as part of its initial  public  offering.  The
impact of these volume increases  resulted in an increase in net interest income
of $2.9 million.  The average yield on earning  assets  decreased  from 8.74% to
8.17%,  while  the  average  rate  paid  on  interest-bearing  liabilities  also
decreased slightly from 4.69% to 4.61%. The impact of these lower interest rates
actually  resulted  in an  increase  in net  interest  income  of $91  thousand,
primarily  due to the  large  increase  in  earning  assets  with no  associated
increase in funding or funding  costs.  As a result,  the Company's net interest
margin for the three months ended  September  30, 1998 was 5.01%,  up from 4.63%
for the three months ended  September 30, 1997. See Table B, "Average  Balances,
Interest and Yields" and Table C, "Volume and Rate Analysis".
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         INTEREST AND  DIVIDEND  INCOME.  Interest  and dividend  income for the
three months ended  September 30, 1998 was $16.8 million,  up from $13.8 million
for the  comparable  period in 1997.  The  largest  component  of  interest  and
dividend  income is interest on loans.  Interest on loans  increased  from $11.9
million for the three months ended  September  30, 1997 to $12.1 million for the
three months ended  September  30, 1998.  This  increase of $193 thousand is the
result of volume  increases  offset slightly by lower rates. The average balance
of loans  increased $9.1 million,  while the yield on loans  decreased  slightly
from 9.29% to 9.27%.  The interest on securities  available  for sale  increased
$1.8 million from $590 thousand for the three months ended September 30, 1997 to
$2.3 million for the three months ended  September  30, 1998.  This  increase in
interest on  securities  available  for sale is the result of an increase in the
average  balance of  securities  available  for sale (from $35.7 million for the
three months  ended  September  30, 1997 to $142.5  million for the three months
ended  September 30, 1998),  offset by a decrease in the yield on this portfolio
(from  6.55% in 1997 to  6.53% in  1998).  A  decrease  in  interest  earned  on
investment  securities,  from $1.2 million in 1997 to $870  thousand in 1998 was
substantially  due to  reductions in volume.  The average  balance of investment
securities decreased from $71.9 million for the three months ended September 30,
1997 to $54.1 million for the three months ended  September 30, 1998,  resulting
in a $288 thousand  decrease in interest income from reduced volume.  Management
expects the average balance of investment  securities to continue to decrease as
new purchases of securities are generally classified as securities available for
sale. The change in rates on investment securities was not significant. Interest
income on federal funds sold and securities purchased under agreements to resell
increased  $1.3  million  from $119  thousand  earned in 1997 to $1.4 million in
1998. This increase is due to higher average balances,  a combined $96.7 million
for the three months  ended  September  30,  1998,  up from $8.3 million for the
three months ended September 30, 1997. See Table B, "Average Balances,  Interest
and Yields" and Table C, "Volume and Rate Analysis".

         INTEREST EXPENSE.  Interest expense remained virtually the same at $6.5
million during both the three months ended September 30, 1998 and the comparable
period in 1997.  Substantially all of the Company's interest expense is from the
Company's  interest-bearing  deposits.  The largest category of interest-bearing
deposits is time deposits.  Interest on time deposits for the three months ended
September 30, 1998 was $4.6 million,  up from $4.5 million in 1997. Most of this
increase is the result of an increase in the average  balance of time  deposits,
from $308.3  million in 1997 to $313.4  million in 1998.  The  remainder  of the
increase is the result of an increase  in the rates paid on time  deposits  from
5.80% in 1997 to 5.83% in 1998.  Interest  expense paid on savings  accounts was
$1.2 million for both the three months ended  September  30, 1998 and 1997.  The
consistency  in interest  expense paid on savings  accounts is  attributed to an
increase in the average balance of savings  accounts (up $5.5 million) offset by
a  decrease  in the  rates  paid from  3.46% in 1997 to 3.21% in 1998.  Interest
expense paid on NOW/Money  Market  accounts  decreased $80 thousand from 1997 to
1998 as a result of lower average  balances  (down $4.2 million) and lower rates
(down 20 basis points).  Fluctuations in interest expense on other categories of
interest-bearing  liabilities  were  not  significant.  See  Table  B,  "Average
Balances, Interest and Yields" and Table C, "Volume and Rate Analysis".
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         PROVISION  FOR LOAN LOSSES.  The  provision  for loan losses  decreased
slightly from $2.0 million for the three months ended September 30, 1997 to $1.9
million for the three  months  ended  September  30,  1998.  The decrease in the
provision  for loan losses is related to the reduction in  non-performing  loans
and net  charge-offs  experienced  in the quarter  ended  September 30, 1998, in
comparison  to the  comparable  quarter of the prior year.  While there has been
some improvement in non-performing loan and net charge-off numbers, the level of
the Company's  non-performing  loans and  delinquencies  continue to require the
current level of provision for loan losses.  In addition,  the Company continues
to  maintain  certain  portfolios  of loans with  higher  credit  risk,  such as
manufactured  housing loans and financed insurance  premiums,  relative to loans
secured by real estate.  Net  charge-offs,  risk elements of the Company's  loan
portfolio,  economic  conditions in the Company's market area and non-performing
loan balances are the primary  factors which are considered in  determining  the
levels  of the  Company's  provision  for  loan  losses.  Although  the  Company
anticipates  that the provision for loan losses will continue at current  levels
through at least the  remainder of fiscal 1999,  there can be no assurance  that
loan losses will not exceed  estimated  amounts or that the  provision  for loan
losses will not increase in future periods. See Table E, "Non-Performing Assets"
and Table F, "Loan Loss Experience".

         OTHER  OPERATING  INCOME.  Total other operating  income  decreased $87
thousand for the three months ended  September  30, 1998 as compared to the same
period in 1997. Other operating income is composed  primarily of service charges
on deposit  accounts and loan servicing  income.  Income from service charges on
deposits  accounts  increased  from $260  thousand  for the three  months  ended
September  30, 1997 to $323  thousand for the three months ended  September  30,
1998.  This  increase is  attributed  to the overall  increase in the  Company's
deposit  accounts  and fees on these  accounts  during  this time  period.  Loan
servicing  income  decreased $80 thousand from $126 thousand in the three months
ended September 30, 1997 to $46 thousand in the three months ended September 30,
1998.  This  decrease  relates to the  termination  of an  agreement  to service
financed insurance premiums for an unaffiliated  premium finance company and the
runoff of the corresponding  servicing  portfolio.  The servicing  agreement was
terminated  due to the financial  difficulties  and ultimate  liquidation of the
unaffiliated  premium  finance  company.  Other income was $264 thousand for the
three months ended  September 30, 1998, down slightly from $355 thousand for the
same  period in 1997.  A portion  of this  decrease  is the  result of a partial
recovery in the period ended  September  30, 1997 of previous  writedowns of the
Bank's  investment in Nationar,  a New York chartered  institution that the Bank
utilized for certain  correspondent  banking  services prior to its takeover and
liquidation by the State Banking Department in 1995.

         OTHER OPERATING EXPENSES. Total other operating expenses increased $5.7
million to $10.5 million for the three months ended  September 30, 1998, up from
$4.8 million for the  comparable  period in 1997. As discussed  previously,  the
most significant  increase was the $5.2 million  non-recurring charge associated
with the Company's stock contribution to the charitable foundation. Increases in
compensation and benefits (up $480 thousand), occupancy (up $49 thousand), legal
and  other  professional  fees (up $47  thousand),  and other  expenses  (up $65
thousand),  offset by a decrease  in  equipment  (down $83  thousand),  were the
primary contributors to the overall increase.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         The increase in  compensation  and benefits is the result of the growth
of our  commercial  services  department  and the  costs of the  Employee  Stock
Ownership Plan, established in connection with the Bank's Conversion, as well as
general merit increases to the Company's employees during the three months ended
September 30, 1998.

         The  increase  in  occupancy  expenses is  directly  attributed  higher
depreciation  expense and real estate taxes  associated with the new addition to
the Company's  main office  building to  accommodate  current and future growth,
offset by reduced expenses  associated with the movement of the Company's Warren
Street, Hudson branch to the first floor of the Company's main office building.

         The  increase  in legal and other  professional  fees is the  result of
higher expenses associated with being a public company.

         The  increase  in  other   expenses  is  the  result  of  increases  in
advertising and office supplies associated with the Bank's name change and other
general increases associated with being a public company.

         The  decrease in equipment  expense is  attributed  to lower  insurance
costs resulting from the movement of our Warren Street Hudson branch to our main
office  building and reduced data processing and  maintenance  costs  consistent
with the upgrade of various aspects of the Company's technology systems.

         The remaining categories of other expenses and other operating expenses
did not experience significant fluctuations.

         INCOME TAX  EXPENSE.  Income tax expense  decreased  from an expense of
$503 thousand for the three months ended September 30, 1997 to a benefit of $604
thousand for the comparable period in 1998. The decrease is primarily the result
of  lower  income  before  income  tax  expense  resulting  from  the  Company's
non-recurring  expense  associated with the Company's stock  contribution to the
charitable foundation.


Comparison of six months ended September 30, 1998 and 1997

         Net  income  for  the six  months  ended  September  30,  1998  was $64
thousand,  down $1.4 million from the $1.5 million  earned during the six months
ended  September  30, 1997.  The decrease in net income for the six months ended
September 30, 1998 was  significantly  impacted by the  non-recurring  charge of
$5.2 million ($3.1  million  after-tax)  taken in connection  with the Company's
contribution of stock to the Bank's  charitable  foundation.  Income for the six
months  ended  September  30,  1998  before  the  non-recurring  charge was $3.2
million,  up $1.7  million  from the same period a year ago.  This  increase was
primarily a result of higher net interest  income (up $3.6  million) and a lower
provision for loan losses (down $245 thousand), partially offset by higher other
operating  expenses (up $892  thousand) and higher income tax expense before the
tax benefit  associated with the non-recurring  charge.  The Company's return on
average  assets before the effect of the  non-recurring  charge was .81% for the
six months ended  September 30, 1998, up from .45% for the  comparable  period a
year earlier.  The Company's  return on average  equity before the effect of the
non-recurring  charge was 4.36% for both the six months ended September 30, 1998
and 1997. See Table A, "Financial Highlights".
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         NET  INTEREST  INCOME.  Net  interest  income for the six months  ended
September  30,  1998 was $18.3  million,  up from the $14.7  million for the six
months ended  September  30, 1997.  The increase was primarily the result of the
increase in average  earning assets from $626.3 million for the six months ended
September   30,   1997  to  $759.1   million   for  the  same  period  in  1998.
Interest-bearing  liabilities also increased  during this same period,  up $39.7
million  from  $552.1  million.  Most of the  increase  in  earning  assets  and
interest-bearing  liabilities  is  attributed to  subscriptions  received by the
Company as part of its  initial  public  offering.  The  impact of these  volume
increases  resulted in an increase in net interest  income of $3.5 million.  The
yield on average  earning assets  decreased from 8.81% to 8.39%,  while the rate
paid on  interest-bearing  liabilities  also  decreased  slightly  from 4.68% to
4.60%. The impact of these lower interest rates actually resulted in an increase
in net interest  income of $67 thousand,  primarily due to the large increase in
earning assets with no associated increase in funding or funding costs.  Because
of this,  the Company's net interest  margin for the six months ended  September
30, 1998 was 4.80%,  up from 4.68% for the six months ended  September 30, 1997.
See Table B,  "Average  Balances,  Interest and Yields" and Table C, "Volume and
Rate Analysis".

         INTEREST AND DIVIDEND INCOME.  Interest and dividend income for the six
months ended September 30, 1998 was $31.9 million, up from $27.7 million for the
comparable period in 1997. The largest component of interest and dividend income
is interest on loans. Interest on loans increased from $23.6 million for the six
months  ended  September  30,  1997 to $24.3  million  for the six months  ended
September 30, 1998.  This increase of $632 thousand is the result of both volume
increases  and rate  increases.  The average  balance of loans  increased  $12.5
million,  while the average yield on loans  increased  from 9.36% to 9.38%.  The
interest on  securities  available  for sale  increased  $2.1  million from $1.3
million for the six months ended  September 30, 1997 to $3.5 million for the six
months  ended  September  30,  1998.  This  increase in  interest on  securities
available  for sale is the  result of an  increase  in the  average  balance  of
securities  available  for sale (from  $40.1  million  for the six months  ended
September  30, 1997 to $105.4  million for the six months  ended  September  30,
1998),  offset by a decrease in the average yield on this portfolio  (from 6.64%
in 1997 to  6.55%  in  1998).  A  decrease  in  interest  earned  on  investment
securities, from $2.5 million in 1997 to $1.9 million in 1998, was substantially
due to  reductions  in volume.  The  average  balance of  investment  securities
decreased  from $75.2  million for the six months  ended  September  30, 1997 to
$58.4 million for the six months ended  September 30, 1998,  resulting in a $564
thousand  decrease  in  interest  income due to volume.  Management  expects the
average  balance  of  investment  securities  to  continue  to  decrease  as new
purchases of  securities  are generally  classified as securities  available for
sale. The change in rates on investment securities was not significant. Interest
income on federal funds sold and securities purchased under agreements to resell
increased $2.0 million from the $131 thousand  earned in 1997 to $2.2 million in
1998. This increase is due to higher average balances,  a combined $76.1 million
for the six months ended  September  30, 1998,  up from $4.6 million for the six
months ended  September 30, 1997. See Table B, "Average  Balances,  Interest and
Yields" and Table C, "Volume and Rate Analysis".
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         INTEREST  EXPENSE.  Interest  expense  increased  during the six months
ended  September  30,  1998 to $13.6  million,  up from  $13.0  million  for the
comparable period in 1997.  Substantially all of the Company's  interest expense
is from  the  Company's  interest-bearing  deposits.  The  largest  category  of
interest-bearing  deposits is time  deposits.  Interest on time deposits for the
six months ended  September 30, 1998 was $9.3  million,  up from $8.9 million in
1997.  Most of this increase is the result of an increase in the average balance
of time  deposits,  from $307.4  million in 1997 to $316.4  million in 1998. The
remainder of the increase is the result of an increase in the average rates paid
on time deposits from 5.78% in 1997 to 5.84% in 1998.  Interest  expense paid on
savings accounts  increased $493 thousand,  from $2.4 million for the six months
ended  September 30, 1997 to $2.9 million for the six months ended September 30,
1998. This increase is almost entirely  attributed to an increase in the average
balance of savings accounts (up $33.2 million)  resulting from proceeds received
for  subscriptions in the Company's  initial public  offering.  Interest expense
paid on NOW/Money  Market  accounts was  relatively  flat,  decreasing  only $69
thousand from 1997 to 1998.  Interest expense paid on borrowings  decreased from
$156  thousand  in 1997 to $50  thousand  in 1998 as a result  of lower  average
balances.   Fluctuations   in   interest   expense   on  other   categories   of
interest-bearing  liabilities  were  not  significant.  See  Table  B,  "Average
Balances, Interest and Yields" and Table C, "Volume and Rate Analysis".

         PROVISION  FOR LOAN LOSSES.  The  provision  for loan losses  decreased
slightly  from $4.4 million in the six months ended  September  30, 1997 to $4.2
million  in the six  months  ended  September  30,  1998.  The  decrease  in the
provision  for loan losses is related to the reduction in  non-performing  loans
and net  charge-offs  experienced in the six months ended September 30, 1998, in
comparison to the comparable six months of the prior year.  While there has been
some improvement in non-performing loan and net charge-off numbers, the level of
the Company's  non-performing  loans and  delinquencies  continue to require the
current level of provision for loan losses.  In addition,  the Company continues
to  maintain  certain  portfolios  of loans with  higher  credit  risk,  such as
manufactured  housing loans and financed insurance  premiums,  relative to loans
secured by real estate.  Net  charge-offs,  risk elements of the Company's  loan
portfolio,  economic  conditions in the Company's market area and non-performing
loan balances are the primary  factors which are considered in  determining  the
levels  of the  Company's  provision  for  loan  losses.  Although  the  Company
anticipates  that the provision for loan losses will continue at current  levels
through at least the  remainder of fiscal 1999,  there can be no assurance  that
loan losses will not exceed  estimated  amounts or that the  provision  for loan
losses will not increase in future periods. See Table E, "Non-Performing Assets"
and Table F, "Loan Loss Experience".
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         OTHER OPERATING  INCOME.  Total other operating  income  decreased $125
thousand  for the six months  ended  September  30, 1998 as compared to the same
period in 1997. Other operating income is composed  primarily of service charges
on deposit  accounts and loan servicing  income.  Income from service charges on
deposits  accounts  increased  from  $577  thousand  for  the six  months  ended
September 30, 1997 to $656 thousand for the six months ended September 30, 1998.
This  increase is attributed  to the overall  increase in the Company's  deposit
accounts  and fees on these  accounts  during this time period.  Loan  servicing
income  decreased  $199  thousand  from $292  thousand  in the six months  ended
September  30, 1997 to $93 thousand in the six months ended  September 30, 1998.
This decrease relates to the previously discussed termination of an agreement to
service financed insurance premiums for an unaffiliated  premium finance company
and the runoff of the corresponding  servicing portfolio.  Other income was $453
thousand for the six months ended  September  30, 1998,  down slightly from $529
thousand for the same period in 1997.  A portion of this  decrease is the result
of a partial  recovery  in the  period  ended  September  30,  1997 of  previous
writedowns  of  the  Bank's  investment  in  Nationar,   a  New  York  chartered
institution  that the Bank utilized for certain  correspondent  banking services
prior to its takeover and liquidation by the State Banking Department in 1995.

         OTHER OPERATING EXPENSES. Total other operating expenses increased $6.1
million to $15.3  million for the six months ended  September  30, 1998, up from
$9.2 million for the  comparable  period in 1997. As discussed  previously,  the
most significant  increase was the $5.2 million  non-recurring charge associated
with the Company's stock contribution to the charitable foundation. Increases in
compensation and benefits (up $642 thousand),  occupancy (up $106 thousand), and
other expenses (up $202 thousand),  offset by a decrease in equipment (down $106
thousand) were the primary contributors to the overall increase.

         The increase in  compensation  and benefits is the result of the growth
of our  commercial  services  department  and the  costs of the  Employee  Stock
Ownership  Plan,  established  in  connection  with the  Conversion,  as well as
general merit increases to the Company's  employees  during the six months ended
September 30, 1998.

         The  increase  in  occupancy  expenses  is due to  higher  depreciation
expense and real estate taxes  associated with the new addition to the Company's
main office  building to  accommodate  current and future  growth as  referenced
above   and  the  move  of  our   mortgage   brokerage   subsidiary   to  larger
accommodations.

         The  increase  in  other   expenses  is  the  result  of  increases  in
advertising and office supplies associated with the Bank's name change and other
general increases associated with being a public company.

         The  decrease in equipment  expense is  attributed  to lower  insurance
costs resulting from the movement of our Warren Street Hudson branch to our main
office  building and reduced data processing and  maintenance  costs  consistent
with the upgrade of various aspects of the Company's technology systems.

         The remaining categories of other expenses and other operating expenses
did not experience significant fluctuations.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         INCOME TAX EXPENSE.  Income tax expense decreased from $1.0 million for
the six months  ended  September  30, 1997 to $41  thousand  for the  comparable
period in 1998.  The  decrease is primarily  the result of lower  income  before
income tax expense, $105 thousand in 1998 as compared to $2.5 million in 1997.

FINANCIAL CONDITION
- -------------------
Comparison of September 30, 1998 and March 31, 1998

         Total assets at September  30, 1998 were at $831.0  million,  up $159.8
million,  from the $671.2  million at March 31, 1998.  Substantially  all of the
increase  was due to the  investment  of the  proceeds  received  as part of the
Company's initial public offering,  increasing federal funds sold and securities
purchased under  agreements to resell from a combined $21.9 million at March 31,
1998 to $39.5 million at September  30, 1998.  The remainder of the increase was
concentrated  in the securities  available for sale and loan  portfolios,  which
increased $145.4 million and $19.2 million, respectively.  This growth in assets
was  funded by the  proceeds  received  from the public  offering  as well as an
increase in deposits, from $588.3 million at March 31, 1998 to $595.4 million at
September 30, 1998.  These  increases as well as fluctuations in other asset and
liability categories are discussed below.

         LENDING.  The overall  increase in total loans is primarily  made up of
increases in residential  real estate,  commercial  real estate,  and commercial
loans, offset by a decline in financed insurance premiums.  Although residential
real estate loans increased $9.4 million,  the level of residential  real estate
loans,  as a  percentage  of total  loans,  remained  flat.  The  growth in this
portfolio  is  primarily a result of the Bank's  decision to portfolio a limited
amount of fixed  rate  products  at a time when  adjustable  rate loans are less
popular.  Commercial real estate loans increased from $76.6 million at March 31,
1998 or 15.1% of  total  loans,  to  $81.1  million  or 15.4% of total  loans at
September 30, 1998. Commercial loans increased $13.8 million to $32.3 million at
September  30, 1998 from $18.5  million at March 31,  1998.  These  increases in
commercial  real  estate  and  commercial  loans  are a result  of  management's
strategic  goals to increase these  portfolios as a percentage of total loans in
order to  improve  yields.  Financed  insurance  premiums  decreased  from $28.0
million,  or 5.5% of total loans at March 31, 1998 to $20.1 million,  or 3.8% of
total loans at September 30, 1998.  This decline is somewhat  seasonal in nature
and is a result of management's  efforts to focus on commercial  insurance lines
rather than personal assigned-risk insurance lines.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         ALLOWANCE FOR LOAN LOSSES. The allowance for loan losses increased from
$8.2  million at March 31,  1998 to $11.6  million at  September  30,  1998,  an
increase  of $3.3  million.  This  increase  is the  result of the $4.2  million
provision  for loan  losses  taken in the six months  ended  September  30, 1998
offset by $827 thousand in net charge-offs for the same period.  The adequacy of
the  allowance for loan losses is evaluated  monthly by management  based upon a
review of significant  loans,  with particular  emphasis on  non-performing  and
delinquent loans that management believes warrant special attention,  as well as
an analysis of the higher risk  elements of the  Company's  loan  portfolio.  At
September 30, 1998 the allowance for loan losses provides  coverage of 81.74% of
total non-performing loans, up from 52.32% at March 31, 1998. The balance of the
allowance  is  maintained  at  a  level  which  is,  in  management's  judgment,
representative of the amount of risk inherent in the loan portfolio.
See Table E, "Non-Performing Assets" and Table F, "Loan Loss Experience".

         SECURITIES  AVAILABLE  FOR SALE AND  INVESTMENT  SECURITIES.  The total
balance of securities  available for sale and  investment  securities  increased
from $107.7  million at March 31, 1998 to $236.6  million at September 30, 1998.
This  increase was driven by purchases of  securities  totaling  $162.4  million
during the six months ended September 30, 1998, offset by maturities,  calls and
paydowns of securities  totaling  $34.9  million.  Management's  intention is to
continue  allowing  investment   securities  to  mature  and  paydown  with  the
reinvestment of the proceeds  primarily in the securities  available for sale or
loan portfolios.

         FEDERAL FUNDS SOLD AND SECURITIES PURCHASED UNDER AGREEMENTS TO RESELL.
The increase of $17.6  million of Federal  funds sold and  securities  purchased
under  agreements  to resell is the result of  proceeds  received as part of the
Company's  initial public  offering which have not been  reinvested.  Management
intends to reinvest the  remainder of the proceeds in various  securities  while
maintaining  sufficient  liquidity  to meet  loan  growth  and  other  expansion
opportunities.

         OREO AND  REPOSSESSED  PROPERTY.  The  balance of OREO and  repossessed
property  increased  from $1.5  million  at March 31,  1998 to $1.8  million  at
September 30, 1998, an increase of  approximately  $222 thousand.  This increase
relates  primarily to management's  efforts to aggressively  reduce the level of
non-performing loans. See Table E, "Non-Performing Assets".

         DEPOSITS. Total deposits increased $7.1 million, from $588.3 million at
March 31, 1998 to $595.4 million at September 30, 1998. Of this total  increase,
savings accounts  decreased $2.9 million,  time deposits decreased $3.2 million,
NOW/Money market accounts  decreased $1.5 million,  while  non-interest  bearing
accounts  increased  $14.6  million,  a result of the Company's  initiatives  to
increase commercial services.

         MORTGAGORS' ESCROW BALANCES. The balance of mortgagors' escrow balances
increased  $1.4 million to $5.1 million at September 30, 1998.  This increase is
attributed  to  seasonal  growth as these  balances  tend to grow  until  annual
property taxes are paid in early October.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         OTHER LIABILITIES.  The balance of other liabilities declined from $8.9
million at March 31, 1998 to $4.5 million at September  30, 1998.  This decrease
is largely  due to the timing of payments  from the  Company's  premium  finance
subsidiary  to insurance  companies  for premiums due under the terms of finance
agreements.  At March  31,  1998 a large  amount of  premiums  were due and were
funded shortly after the fiscal year end. This fluctuation is primarily seasonal
in nature.

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

Liquidity
- ---------

         Liquidity is defined as the ability to generate sufficient cash flow to
meet all present  and future  funding  commitments,  depositor  withdrawals  and
operating  expenses.  Management  monitors the Company's liquidity position on a
daily basis and evaluates its ability to meet depositor  withdrawals or make new
loans or investments.

         The  Company's  cash inflows  result  primarily  from loan  repayments,
maturities and calls of investment securities and securities available for sale,
new deposits,  and to a lessor extent,  drawings upon the Company's credit lines
with other financial  institutions,  including the Federal Home Loan Bank of New
York.  The Company's  cash  outflows are  substantially  new loan  originations,
investment purchases,  deposit withdrawals and operating expenses. The timing of
cash inflows and outflows is closely monitored by management although changes in
interest rates, economic conditions,  and competitive forces strongly impact the
predictability  of these cash flows.  The Company attempts to provide stable and
flexible sources of funding through the management of its liabilities, including
core deposit products offered through its branch network as well as with limited
use of borrowings.  Management  believes that the level of the Company's  liquid
assets  combined  with daily  monitoring  of cash inflows and  outflows  provide
adequate  liquidity to fund outstanding loan commitments,  meet daily withdrawal
requirements of depositors, and meet all other daily obligations of the Company.

Capital
- -------
         Consistent  with its goals to operate a sound and profitable  financial
organization,  the  Company  actively  seeks to  maintain  a "well  capitalized"
institution in accordance  with  regulatory  standards.  Total equity was $225.9
million at September 30, 1998,  27.19% of total assets on that date. As of March
31, 1998, total equity was $68.3 million or 10.18% of total assets.  This growth
in the equity to assets  ratio is the  result of the  Company's  stock  offering
which closed on July 1, 1998. As of September 30, 1998, the Company and the Bank
exceeded all of the capital requirements of its regulators.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

IMPACT OF THE YEAR 2000
- -----------------------
         The Company has conducted a review of its computer  systems to identify
applications  that could be affected by the "Year 2000" issue, and has developed
an  implementation  plan to resolve the issue.  The Company's data processing is
performed almost entirely  in-house,  however software and hardware  utilized is
under maintenance agreements with third party vendors. Consequently, the Company
is very  dependent  on those  vendors to conduct its  business.  The Company has
already  contacted  each vendor to request time tables for year 2000  compliance
and expected  costs,  if any, to be passed along to the  Company.  To date,  the
Company has begun the  testing  phase to  determine  whether  its  hardware  and
software is year 2000 compliant.  Testing and renovation,  if applicable, on all
"mission-critical" systems will be substantially completed by December 31, 1998.
In connection  with Year 2000,  "mission-critical"  systems are defined as those
systems  in which the  inability  to perform  necessary  functions  would  cause
significant   disruptions  in  the  Company's  ability  to  complete  day-to-day
operations,  seriously  impacting the Company's  financial  results.  If systems
which are not defined as "mission-critical" fail to perform necessary functions,
the  Company's  day-to-day  operations  would  not  be  significantly  impacted,
although the lack of efficiencies  the Company enjoys through  performing  these
functions in an automated  manner could result in additional  time or expense to
carry out the operation. The Company's testing plans provide a strict time frame
to determine that the reprogramming efforts of its primary service providers are
year 2000 compliant and completed within the time  requirements  provided by its
regulators. Testing of systems which are not considered to be "mission-critical"
is scheduled to be completed by June 30, 1999.

         In the normal  course of keeping  pace with  changing  technology,  the
Company has in recent years,  and continues to, perform upgrades to its hardware
and software.  Because of these  significant  investments,  management  does not
expect that any  additional  costs to ensure its systems are year 2000 compliant
will  have a  significant  impact  on  its  financial  position  or  results  of
operations;  however, there can be no assurance that the vendors systems will be
2000  compliant,  consequently  the  Company  could incur  incremental  costs to
convert to another vendor or purchase additional hardware or software to be year
2000 compliant.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         The risks  associated  with  this  issue go beyond  the  Company's  own
ability to solve Year 2000 problems.  Should  significant  commercial  customers
fail to address Year 2000 issues effectively, their ability to meet debt service
requirements could be impaired, resulting in increased credit risk and potential
increases in loan charge-offs. Should significant depositors or other sources of
funds fail to address Year 2000 issues effectively,  the Company could be forced
to  utilize  alternative  funding  vehicles,  possibly  at higher  costs than it
currently  incurs.  In addition,  should suppliers of critical  services fail in
their  efforts to become  Year 2000  compliant,  or if  significant  third party
interfaces fail to be compatible  with the Company's  systems or fail to be Year
2000 compliant,  it could have significant adverse affects on the operations and
financial  results of the  Company.  The Company has taken steps in  identifying
significant borrower,  depositor and supplier  relationships and contacting them
in order to assess their Year 2000  readiness  and the  potential for an adverse
impact to the Company  should  their  systems not be  compliant  with Year 2000.
Based  upon the  information  we have  received  to  date,  their  have  been no
significant   issues  with   borrowers,   depositors  or  suppliers   Year  2000
preparedness identified.

IMPACT ON INFLATION AND CHANGING PRICES
- ---------------------------------------
         The  Company's   consolidated  financial  statements  are  prepared  in
accordance  with  generally  accepted  accounting  principles  which require the
measurement of financial  position and operating  results in terms of historical
dollars  without  considering  the changes in the relative  purchasing  power of
money over time due to  inflation.  The impact of  inflation is reflected in the
increasing cost of the Company's  operations.  Unlike most industrial companies,
nearly all assets and  liabilities  of the  Company are  monetary.  As a result,
interest  rates have a greater impact on the Company's  performance  than do the
effects of general  levels of  inflation.  In  addition,  interest  rates do not
necessarily  move in the direction,  or to the same extent as the price of goods
and services.

IMPACT OF NEW ACCOUNTING STANDARDS
- ----------------------------------
         In June 1997, the Financial Accounting Standards Board, (FASB),  issued
SFAS  No.  131,   "Disclosure  about  Segments  of  an  Enterprise  and  Related
Information".  SFAS No.  131  establishes  standards  for  reporting  by  public
companies  about  operating  segments  of  their  business.  SFAS  No.  131 also
establishes  standards  for related  disclosures  about  products and  services,
geographic  areas and major  customers.  This Statement is effective for periods
beginning after December 15, 1997, however, the statement need not be applied to
interim financial  statements in the initial year of application.  At this time,
management  does  not  anticipate  that  the  adoption  of this  Statement  will
significantly impact the Company's financial reporting.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         In February 1998, the FASB issued SFAS No. 132, "Employers' Disclosures
about Pensions and Other  Postretirement  Benefits," which amends the disclosure
requirements of SFAS No. 87, "Employers'  Accounting for Pensions," SFAS No. 88,
"Employers'  Accounting for  Settlements  and  Curtailments  of Defined  Benefit
Pension  Plans and for  Termination  Benefits,"  and SFAS No.  106,  "Employers'
Accounting for Postretirement  Benefits Other Than Pensions."  Statement No. 132
standardizes the disclosure requirements of Statements No. 87 and No. 106 to the
extent  practicable and recommends a parallel format for presenting  information
about pensions and other postretirement  benefits.  This statement is applicable
to all entities and addresses disclosure only. The Statement does not change any
of the measurement or recognition  provisions provided for in Statements No. 87,
No. 88, or No. 106. The Statement is effective for fiscal years  beginning after
December 15, 1997. Management  anticipates providing the required disclosures in
the March 31, 1999 consolidated financial statements.

         In June 1998, the FASB issued SFAS No. 133,  "Accounting for Derivative
Instruments and Hedging Activities," which establishes  accounting and reporting
standards for derivative  instruments,  including certain derivative instruments
embedded in other  contracts,  and for hedging  activities.  This  Statement  is
effective for all fiscal quarters of fiscal years beginning after June 15, 1999.
Management is currently evaluating the impact of this Statement on the Company's
consolidated financial statements.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)
<TABLE>
<CAPTION>
Table A. Financial Highlights
                                                        For the Three Months Ended        For the Six Months Ended
                                                                September 30,                  September 30,
                                                        --------------------------        ------------------------
                                                             1998           1997           1998             1997
                                                             ----           ----           ----             ----
<S>                                                    <C>               <C>          <C>               <C>      
Performance Ratios:
- -------------------
Basic earnings (loss) per share (1) (2) ..........     $     (0.06)      $    --      $     (0.06)      $    --
Return on average assets .........................           (0.44%)        0.42%            0.02%          0.45%
Return on average equity .........................           (1.64)         4.08             0.09           4.36
Net interest rate spread .........................            3.56          4.05             3.79           4.13
Net interest margin ..............................            5.01          4.63             4.80           4.68
Yield on average earning assets ..................            8.17          8.74             8.39           8.81
Rate on average interest-bearing liabilities .....            4.61          4.69             4.60           4.68

Average earning assets to average interest-bearing
     liabilities .................................          146.07        113.85           128.27         113.44
Efficiency ratio .................................           47.45         57.65            50.20          55.80
Expense ratio ....................................            2.45          2.80             2.48           2.72
Weighted average shares outstanding (1) ..........      16,458,738            --       16,458,738             --

Core earnings (3) ................................     $     2,219       $   695      $     3,205       $  1,469
Core earnings per share (1) (2) ..................            0.13           N/A             0.13            N/A
Core earnings return on average assets ...........            1.05          0.42             0.81           0.45
Core earnings return on average equity ...........            3.95          4.08             4.36           4.36
Price/Annualized QTD Core Earnings ratio (1) (3) .           19.10           N/A            19.10            N/A

<PAGE>

<CAPTION>
                                                                                          At Period End
                                                                -----------------------------------------------------------
                                                                                                              March 31,
                                                                September 30,       June 30,           --------------------
                                                                    1998             1998              1998            1997
                                                                    ----             ----              ----            ----
<S>                                                             <C>                  <C>              <C>             <C>         
Share Information
- -----------------
Shares outstanding at period end (1)                            16,425,450              -                 -               -
Book value per share (1)                                           $ 13.76              -                 -               -
Market price at period end                                          10.125              -                 -               -

Asset Quality Ratios:
- ---------------------
Non-performing loans to total loans                                   2.69%          2.86%             3.10%           4.06%
Allowance for loan losses to non-performing loans                    81.74          65.35             52.32           29.37
Allowance for loan losses to total loans                              2.20           1.87              1.62            1.19
Non-performing assets to total assets                                 1.91           1.66              2.57            3.60

Capital Ratio:
- --------------
Equity to total assets                                               27.19           6.98             10.18           10.00
</TABLE>
(1)  1,428,300  shares  purchased  by the  Company's  ESOP  are  not  considered
     outstanding.
(2)  Includes net income (loss) since July 1, 1998 only.
(3)  Core earnings  excludes the July 1, 1998,  $3.1 million  after-tax  expense
     resulting from the establishment of a charitable foundation.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)
<TABLE>
<CAPTION>
Table B. Average Balances, Interest, and Yields
                                                                           Three Months Ended September 30,
                                                    -------------------------------------------------------------------------------
                                                                     1998                                    1997
                                                    ----------------------------------------   ------------------------------------
                                                      Average                   Average        Average                 Average
                                                      Balance      Interest   Yield/Rate (1)   Balance     Interest  Yield/Rate (1)
                                                    ----------------------------------------   ------------------------------------ 
<S>                                                 <C>           <C>            <C>            <C>           <C>              <C>  
Earning assets:
Federal Funds sold ............................     $  27,230     $     378      5.51%          $   8,341     $     119        5.66%
Securities purchased under agreements to resell        69,515         1,009      5.76                  --            --          -- 
Securities available for sale (2) .............       142,486         2,346      6.53              35,712           590        6.55 
Investment securities .........................        54,054           870      6.39              71,923         1,161        6.40 
Federal Home Loan Bank of NY stock ............         3,035            54      7.06               2,812            47        6.63 
Loans receivable (3) ..........................       518,220        12,114      9.27             509,132        11,921        9.29 
                                                    ---------------------------------           ----------------------------------- 
                                                                                                                                    
     Total earning assets .....................     $ 814,540     $  16,771      8.17%          $ 627,920     $  13,838        8.74%
                                                                  -------------------                         --------------------- 
 
Cash and due from banks .......................     $   9,391                                   $  11,064                           
Allowance for loan losses .....................       (10,202)                                     (6,795)                          
Other non-earning assets ......................        27,071                                      27,010  
                                                    ---------                                   ---------                           
                           
     Total assets .............................     $ 840,800                                   $ 659,199                           
                                                    =========                                   =========   
Interest-bearing liabilities:                                                                                                       
Savings accounts ..............................     $ 143,617     $   1,163      3.21%          $ 138,069     $   1,204        3.46%
N.O.W. and Money Market accounts ..............        92,269           658      2.83              96,505           738        3.03 
Time deposit accounts .........................       313,355         4,602      5.83             308,348         4,508        5.80 
Mortgagors' escrow balances ...................         7,300            41      2.23               6,612            40        2.40 
Short-term borrowings .........................         1,087            16      5.84               2,020            28        5.50 
                                                    ---------------------------------           -----------------------------------
     Total interest-bearing liabilities .......     $ 557,628     $   6,480      4.61%          $ 551,554     $   6,518        4.69%
                                                                  ===================                         ===================== 
  
Non-interest bearing deposits .................     $  54,553                                   $  33,672                           
Other non-interest bearing liabilities ........         5,481                                       6,344                           
Stockholders' Equity ..........................       223,138                                      67,629  
                                                    ---------                                   ---------                           
     Total liabilities and stockholders' equity     $ 840,800                                   $ 659,199                           
                                                    =========                                   =========  
Net interest income ...........................                   $  10,291                                   $   7,320             
                                                                  =========                                   =========             
Net interest spread ...........................                                  3.56%                                         4.05%
                                                                                 ====                                          ==== 
Net interest margin ...........................                                  5.01%                                         4.63%
                                                                                 ====                                          ==== 
</TABLE>                                
(1) Annualized
(2) Includes SFAS No. 115 fair value adjustment
(3) Includes non-accrual loans                

                                                                     (continued)
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)
<TABLE>
<CAPTION>
Table B. (continued)
                                                                               Six Months Ended September 30,
                                                    -------------------------------------------------------------------------------
                                                                     1998                                    1997
                                                    ----------------------------------------   ------------------------------------
                                                      Average                   Average        Average                 Average
                                                      Balance      Interest   Yield/Rate (1)   Balance     Interest  Yield/Rate (1)
                                                    ----------------------------------------   ------------------------------------ 
<S>                                                <C>           <C>             <C>         <C>           <C>            <C>    
Earning assets:
Federal Funds sold .............................   $  34,572     $     981       5.66%       $   4,599     $     131      5.68%  
Securities purchased under agreements to resell       41,505         1,198       5.76               --            --        --   
Securities available for sale (2) ..............     105,422         3,461       6.55           40,072         1,334      6.64   
Investment securities ..........................      58,350         1,887       6.45           75,217         2,451      6.50   
Federal Home Loan Bank of NY stock .............       3,035           111       7.29            2,812            91      6.45   
Loans receivable (3) ...........................     516,177        24,277       9.38          503,643        23,645      9.36
                                                   ----------------------------------        ---------------------------------     
     Total earning assets ......................   $ 759,061     $  31,915       8.39%       $ 626,343     $  27,652      8.81%  
                                                                 --------------------                      -------------------
Cash and due from banks ........................   $  13,264                                 $  11,050                              
Allowance for loan losses ......................      (9,431)                                   (6,009)                             
Other non-earning assets .......................      26,581                                    26,411 
                                                   ---------                                 ---------                              
     Total assets ..............................   $ 789,475                                 $ 657,795                              
                                                   =========                                 =========                              
Interest-bearing liabilities:                                                                                                    
Savings accounts ...............................   $ 170,332     $   2,866       3.36%       $ 137,093     $   2,373      3.45%  
N.O.W. and Money Market accounts ...............      97,093         1,392       2.86           95,734         1,461      3.04   
Time deposit accounts ..........................     316,359         9,264       5.84          307,411         8,910      5.78   
Mortgagors' escrow balances ....................       6,293            71       2.25            5,942            69      2.32   
Short-term borrowings ..........................       1,713            50       5.82            5,957           156      5.22 
                                                   ----------------------------------        ---------     -------------------     
     Total interest-bearing liabilities ........   $ 591,790     $  13,643       4.60%       $ 552,137     $  12,969      4.68%  
                                                                 --------------------                      -------------------

Non-interest bearing deposits ..................   $  44,882                                 $  32,243                              
Other non-interest bearing liabilities .........       6,204                                     6,228                              
Stockholders' Equity ...........................     146,599                                    67,187
                                                   ---------                                 ---------                              
                                                      
     Total liabilities and stockholders' equity    $ 789,475                                 $ 657,795                              
                                                   =========                                 ========= 

Net interest income ............................                $  18,272                                 $  14,683 
                                                                =========                                 ========= 
                                                      
Net interest spread ............................                                 3.79%                                    4.13%  
                                                                                 ====                                     ====   
Net interest margin ............................                                 4.80%                                    4.68%  
                                                                                 ====                                     ====  
</TABLE>
 
(1) Annualized                                              
(2) Includes SFAS No. 115 fair value adjustment 
(3) Includes non-accrual loans
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)
<TABLE>
<CAPTION>
Table C. Volume and Rate Analysis
                                                                                 1998 vs 1997
                                                       ------------------------------------------------------------------
                                                          Three Months Ended
                                                             September 30,         Increase                 Due To
                                                       ---------------------                       ----------------------
                                                         1998          1997       (Decrease)       Volume            Rate
                                                         ----          ----       ----------       ------            ----
                                                                                 (In thousands)
<S>                                                    <C>           <C>           <C>            <C>                 <C>
Interest and dividend income:
- -----------------------------
Federal Funds sold ...............................     $   378       $   119       $   259        $   262             (3)
Securities purchased under agreements to resell ..       1,009          --           1,009          1,009           --
Securities available for sale ....................       2,346           590         1,756          1,758             (2)
Investment securities ............................         870         1,161          (291)          (288)            (3)
Federal Home Loan Bank of NY stock ...............          54            47             7              4              3
Loans receivable .................................      12,114        11,921           193            212            (19)
                                                        -------       -------       -------        -------       -------    
     Total interest income .......................      16,771        13,838         2,933          2,958            (25)
                                                        -------       -------       -------        -------       -------    
Interest expense:
- -----------------
Savings accounts .................................       1,163         1,204           (41)            47            (88)
N.O.W. and Money Market accounts .................         658           738           (80)           (32)           (48)
Time deposit accounts ............................       4,602         4,508            94             73             21
Mortgagors' escrow balances ......................          41            40             1              4             (3)
Short-term borrowings ............................          16            28           (12)           (14)             2
                                                        -------       -------       -------        -------       -------    

     Total interest expense ......................       6,480         6,518           (38)            79           (117)
                                                        -------       -------       -------        -------       -------    
Net interest income ..............................     $10,291       $ 7,320       $ 2,971        $ 2,880        $    91
                                                       =======       =======       =======        =======        =======
</TABLE>
     Note:  Changes  attributable  to both  rate and  volume,  which  cannot  be
segregated,  have been allocated proportionately to the change due to volume and
the change due to rate.
<PAGE>

                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)
<TABLE>
<CAPTION>
Table C. Volume and Rate Analysis (continued)
                                                                                          1998 vs 1997
                                                            --------------------------------------------------------------
                                                               Six Months Ended
                                                                 September 30,        Increase                Due To
                                                            --------------------                    ----------------------
                                                             1998          1997      (Decrease)     Volume           Rate
                                                                                   (In thousands)
<S>                                                         <C>          <C>          <C>           <C>                <C>
Interest and dividend income:
- -----------------------------
Federal Funds sold ...................................      $   981      $   131      $   850       $   851            (1)
Securities purchased under agreements to resell ......        1,198         --          1,198         1,198            --
Securities available for sale ........................        3,461        1,334        2,127         2,146           (19)
Investment securities ................................        1,887        2,451         (564)         (546)          (18)
Federal Home Loan Bank of NY stock ...................          111           91           20             8            12
Loans receivable .....................................       24,277       23,645          632           589            43
                                                            -------      -------      -------       -------            -- 
     Total interest income ...........................       31,915       27,652        4,263         4,246            17
                                                            -------      -------      -------       -------            -- 
Interest expense:
- -----------------
Savings accounts .....................................        2,866        2,373          493           561           (68)
N.O.W. and Money Market accounts .....................        1,392        1,461          (69)           21           (90)
Time deposit accounts ................................        9,264        8,910          354           261            93
Mortgagors' escrow balances ..........................           71           69            2             4            (2)
Short-term borrowings ................................           50          156         (106)         (122)           16
                                                            -------      -------      -------       -------            -- 
     Total interest expense ..........................       13,643       12,969          674           725           (51)
                                                            -------      -------      -------       -------            -- 
Net interest income ..................................      $18,272      $14,683      $ 3,589       $ 3,522       $    67
                                                            =======      =======      =======       =======       =======
</TABLE>
Note:Changes  attributable to both rate and volume,  which cannot be segregated,
have been allocated  proportionately  to the change due to volume and the change
due to rate.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)
<TABLE>
<CAPTION>
Table D. Loan Portfolio Analysis
                                                               September 30,                             March 31,
                                                          -------------------       ----------------------------------------------
                                                                   1998                      1998                     1997
                                                          -------------------       ------------------       ---------------------
                                                           Amount          %         Amount        %          Amount            %
                                                          ---------     -----       ---------    -----       ---------       -----  
                                                                                       (In thousands)
<S>                                                       <C>            <C>        <C>           <C>        <C>             <C>    
Loans secured by real estate:
            Residential                                   $ 278,791      53.0%      $ 269,435     53.2%      $ 274,092       55.6%  
            Commercial                                       81,086      15.4          76,570     15.1          67,697       13.7   
            Construction                                      4,685       0.9           4,621      0.9           2,725        0.6  
                                                          ---------     -----       ---------    -----       ---------      -----   
                 Total loans secured by real estate       $ 364,562      69.3%      $ 350,626     69.2%      $ 344,514       69.9%
                                                          ---------     -----       ---------    -----       ---------      -----   
Other loans:                                                                                                                        
            Manufactured housing                           $ 95,913      18.2%       $ 97,426     19.2%       $ 92,651       18.8%  
            Commercial                                       32,325       6.2          18,484      3.7          19,713        4.0   
            Financed insurance premiums                      20,054       3.8          27,976      5.5          23,535        4.8   
            Consumer                                         12,279       2.3          11,857      2.3          11,577        2.3
                                                          ---------     -----       ---------    -----       ---------      -----   
                 Total other loans                        $ 160,571      30.5%      $ 155,743     30.7%      $ 147,476       29.9%  
                                                          ---------     -----       ---------    -----       ---------      -----   
Net deferred loan origination costs and unearned                                                                                    
            discount                                          1,091       0.2             609      0.1           1,029        0.2 
                                                          ---------     -----       ---------    -----       ---------      -----   
            Total loans receivable                        $ 526,224     100.0%      $ 506,978    100.0%      $ 493,019      100.0%
                                                                        =====                    =====                      =====   
Allowance for loan losses                                   (11,560)                   (8,227)                  (5,872) 
                                                          ---------                 ---------                ---------              
                 Net loans receivable                     $ 514,664                 $ 498,751                $ 487,147   
                                                          =========                 =========                =========   
</TABLE>           
<PAGE>  
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)
<TABLE>
<CAPTION>
Table E. Non-Performing Assets
                                                    September 30,                      March 31,
                                                                            -----------------------------
                                                        1998                  1998                  1997
                                                      -------               -------               -------
<S>                                                   <C>                   <C>                   <C>    
Non-accruing Loans:
     Residential real estate ......................   $ 3,727               $ 4,512               $ 4,553
     Commercial real estate .......................     4,081                 5,253                 3,239
     Commercial loans .............................      --                    --                   2,318
     Manufactured housing .........................     3,030                 3,060                 2,260
     Financed insurance premiums ..................     3,251                 2,768                 2,867
     Consumer .....................................        54                   114                    45
                                                      -------               -------               -------
Total .............................................   $14,143               $15,707               $15,282
                                                      -------               -------               -------
Accruing loans past due 90-days or more:
     Residential real estate ......................      --                    --                 $   570
     Commercial real estate .......................      --                    --                   3,874
     Commercial loans .............................      --                    --                     244
     Manufactured housing .........................      --                      16                  --
     Financed insurance premiums ..................      --                    --                    --
     Consumer .....................................      --                    --                      23
                                                      -------               -------               -------
Total .............................................      --                 $    16               $ 4,711
                                                      -------               -------               -------

Total non-performing loans: .......................   $14,143               $15,723               $19,993
                                                      =======               =======               =======
Foreclosed Assets:
     Residential real estate ......................   $   258               $   145               $    48
     Commercial real estate .......................       411                   299                 2,860
     Repossessed property .........................     1,085                 1,088                   539
                                                      -------               -------               -------
Total .............................................   $ 1,754               $ 1,532               $ 3,447
                                                      =======               =======               =======

Total non-performing assets .......................   $15,897               $17,255               $23,440
                                                      =======               =======               =======
Allowance for Loan Losses .........................   $11,560               $ 8,227               $ 5,872
                                                      =======               =======               =======
Coverage of non-performing loans ..................     81.74%                52.32%                29.37%
Non-performing assets as a percentage of
   total assets ...................................      1.91%                 2.57%                 3.60%
Non-performing loans as a percentage of
     total loans ..................................      2.69%                 3.10%                 4.06%
</TABLE>
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)
<TABLE>
<CAPTION>
Table F. Loan Loss Experience
                                                    Three Months Ended              Six Months Ended
                                                       September 30,                  September 30,
                                               -------------------------       -------------------------
                                                                        (In thousands)
                                                  1998            1997             1998             1997
                                               ---------       ---------       ---------       ---------
<S>                                            <C>             <C>             <C>             <C>      
Total loans outstanding (end of period) ..     $ 526,224       $ 515,069       $ 526,224       $ 515,069
                                               =========       =========       =========       =========
Average total loans outstanding
        (period to date) .................     $ 521,384       $ 509,726       $ 516,177       $ 503,618
                                               =========       =========       =========       =========
Allowance for loan loss at
        beginning of period ..............     $   9,647       $   7,862       $   8,227       $   5,872
Loan charge-offs:
        Residential real estate ..........          --               (50)            (84)            (66)
        Commercial real estate ...........           (29)            (15)            (56)            (46)
        Commercial loans .................           (33)            (56)            (58)            (56)
        Manufactured housing .............          (168)            (74)           (554)           (147)
        Consumer .........................           (27)            (13)            (83)            (25)
        Financed insurance premiums ......          (315)           (512)           (736)           (886)
                                               ---------       ---------       ---------       ---------
                     Total charge-offs ...          (572)           (720)         (1,571)         (1,226)
                                               ---------       ---------       ---------       ---------
Loan recoveries:
        Residential real estate ..........           303            --               330            --
        Commercial real estate ...........          --              --              --                17
        Commercial loans .................            11               1              15               2
        Manufactured housing .............            29              16              40              32
        Consumer .........................             7               8              13              19
        Financed insurance premiums ......           191              78             346             169
                                               ---------       ---------       ---------       ---------
                    Total recoveries .....           541             103             744             239
                                               ---------       ---------       ---------       ---------
Loan charge-offs, net of recoveries ......           (31)           (617)           (827)           (987)
Provision charged to operations ..........         1,944           2,045           4,160           4,405
Allowance for loan losses
        at end of period .................     $  11,560       $   9,290       $  11,560       $   9,290
                                               =========       =========       =========       =========
Ratio of net charge-offs during
        the period to average loans
        outstanding during the period ....          0.02%           0.48%           0.32%           0.39%
                                               =========       =========       =========       =========
Provision as a percentage
        of average loans .................          1.48%           1.59%           1.61%           1.74%
                                               =========       =========       =========       =========
Allowance as a percentage of
        total loans (end of period) ......          2.20%           1.80%           2.20%           1.80%
                                               =========       =========       =========       =========
</TABLE>
<PAGE>
                           Hudson River Bancorp, Inc.

ITEM 3:  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
- -------------------------------------------------------
                  MARKET RISK
                  -----------

         Interest rate risk is the most  significant  market risk  affecting the
Company. 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

         Interest  rate risk is defined as an exposure to a movement in interest
rates that could have an adverse  effect on the Company's  net interest  income.
Net  interest  income is  susceptible  to interest  rate risk to the degree that
interest-bearing liabilities mature or reprice on a different basis than earning
assets.  When  interest-bearing  liabilities mature or reprice more quickly than
earning  assets in a given  period,  a  significant  increase in market rates of
interest could adversely  affect net interest  income.  Similarly,  when earning
assets mature or reprice more quickly than interest-bearing liabilities, falling
interest rates could result in a decrease in net income.

         In an attempt  to manage its  exposure  to changes in  interest  rates,
management   monitors   the   Company's   interest   rate   risk.   Management's
asset/liability  committee  meets weekly to review the  Company's  interest rate
risk position and profitability,  and to recommend adjustments for consideration
by the Board of Directors. Management also reviews loan and deposit pricing, and
the  Company's  securities  portfolio,  formulates  investment  strategies,  and
oversees the timing and  implementation  of transactions to assure attainment of
the  Board's  objectives  in the  most  effective  manner.  Notwithstanding  the
Company's interest rate risk management  activities,  the potential for changing
interest rates is an uncertainty that can have an adverse effect on net income.

         In adjusting  the  Company's  asset/liability  position,  the Board and
management  attempt to manage the Company's  interest rate risk while  enhancing
net  interest  margins.  At times,  depending  on the level of general  interest
rates,  the  relationship  between long- and short-term  interest rates,  market
conditions and  competitive  factors,  the Board and management may determine to
increase the Company's interest rate risk position somewhat in order to increase
its net interest margin.  The Company's  results of operations and net portfolio
values remain vulnerable to changes in interest rates and to fluctuations in the
difference between long- and short-term interest rates.

         Interest rate risk analyses  performed by the Company indicate that the
Company is asset sensitive, or its earning assets mature or reprice more quickly
than its interest-bearing liabilities. As a result, falling interest rates could
result in a decrease in net income.  There has been no significant change in the
Company's  interest rate risk profile since March 31, 1998.  Consistent with the
asset/liability  management  philosophy  described  above, the Company has taken
steps to manage its  interest  rate risk by  attempting  to match the  repricing
periods of its earning assets to its interest-bearing liabilities. The Company's
recent purchases of securities, retention of certain fixed rate residential loan
products,  and  emphasis on lower  cost,  more  stable  non-certificate  deposit
accounts are methods the Company has utilized to manage its interest  rate risk.
In the current  low rate  environment,  longer-term  certificates  are  welcomed
although  not   particularly   popular  with  our  customer   base.   Management
continuously  evaluates  various  alternatives  to  address  interest  rate risk
including,  but not limited to, the purchase of interest rate swaps,  caps,  and
floors, leveraging scenarios, and changes in asset mix.
<PAGE>

                           HUDSON RIVER BANCORP, INC.
                           PART II- OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS
                           None

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS
                  (a)      None
                  (b)      None
                  (c)      None
                  (d)      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)  The following exhibit is included herein:

                            (27) Financial Data Schedule (included in electronic
                            format only) 

                  (b) Reports on Form 8-K
                            No reports  on Form 8-K have been  filed  during the
                            quarter ended September 30, 1998

<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.



                                         HUDSON RIVER BANCORP, INC.






          11/13/98                       /s/Carl A. Florio
          --------                       -----------------
          Date                           Carl A. Florio, Director, President and
                                         Chief Executive Officer (Principal
                                         Executive and Operating Officer)




          11/13/98                       /s/Timothy E. Blow
          --------                       ------------------
          Date                           Timothy E. Blow, Chief Financial
                                         Officer (Principal Financial and
                                         Accounting Officer)



<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          MAR-31-1999
<PERIOD-END>                               SEP-30-1998
<CASH>                                          10,380
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                39,463
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    187,823
<INVESTMENTS-CARRYING>                          51,788
<INVESTMENTS-MARKET>                            52,268
<LOANS>                                        526,224
<ALLOWANCE>                                     11,560
<TOTAL-ASSETS>                                 830,966
<DEPOSITS>                                     595,386
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                              9,638
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                           179
<OTHER-SE>                                     225,763
<TOTAL-LIABILITIES-AND-EQUITY>                 830,966
<INTEREST-LOAN>                                 24,277
<INTEREST-INVEST>                                5,348
<INTEREST-OTHER>                                 2,290
<INTEREST-TOTAL>                                31,915
<INTEREST-DEPOSIT>                              13,593
<INTEREST-EXPENSE>                              13,643
<INTEREST-INCOME-NET>                           18,272
<LOAN-LOSSES>                                    4,160
<SECURITIES-GAINS>                                  32
<EXPENSE-OTHER>                                 15,306
<INCOME-PRETAX>                                    105
<INCOME-PRE-EXTRAORDINARY>                         105
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                        64
<EPS-PRIMARY>                                    (.06)
<EPS-DILUTED>                                        0
<YIELD-ACTUAL>                                    4.80
<LOANS-NON>                                     14,143
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 8,227
<CHARGE-OFFS>                                    1,571
<RECOVERIES>                                       744
<ALLOWANCE-CLOSE>                               11,560
<ALLOWANCE-DOMESTIC>                             9,544
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          2,016
        

</TABLE>


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