HUDSON RIVER BANCORP INC
424B3, 1998-05-26
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: REUTERS GROUP PLC, S-8 POS, 1998-05-26
Next: WASTE CONNECTIONS INC/DE, 424B1, 1998-05-26



Prospectus
 [LOGO]
                           HUDSON RIVER BANCORP, INC.
        (Proposed Holding Company for The Hudson City Savings Institution
                to be known as Hudson River Bank & Trust Company)

   
                                $10.00 Per Share
                        15,072,815 Shares of Common Stock
                              (Anticipated Maximum)

     Hudson  River  Bancorp,  Inc.  (the  "Holding  Company")  is offering up to
15,072,815  shares  of common  stock,  par value  $0.01 per share  (the  "Common
Stock"),   in  connection  with  the  conversion  of  The  Hudson  City  Savings
Institution  ("HCSI"  or the  "Bank")  from a New York  state  chartered  mutual
savings  bank to a New York state  chartered  stock  savings  bank to be renamed
Hudson River Bank & Trust Company and the issuance of all of HCSI's  outstanding
capital stock to the Holding Company (the "Conversion").  Pursuant to the Bank's
plan of conversion  (the "Plan of Conversion"  or the "Plan"),  non-transferable
rights to subscribe for the Common Stock ("Subscription Rights") have been given
to (i) HCSI's  depositors with account  balances of $100 or more as of September
30, 1996 ("Eligible Account Holders"), (ii) tax-qualified employee plans of HCSI
and the  Holding  Company  ("Tax-Qualified  Employee  Plans")  and (iii)  HCSI's
depositors  with  account  balances  of  $100  or  more  as of  March  31,  1998
("Supplemental Eligible Account Holders").
                                                        (continued on next page)


   FOR ADDITIONAL INFORMATION ON HOW TO SUBSCRIBE, PLEASE CALL THE CONVERSION
                           CENTER AT (518) 828-4068.

    

    THESE SECURITIES ARE SUBJECT TO INVESTMENT RISKS, INCLUDING POSSIBLE LOSS
                             OF PRINCIPAL INVESTED.

            FOR A DISCUSSION OF CERTAIN FACTORS TO BE CONSIDERED, SEE
                      "RISK FACTORS" BEGINNING ON PAGE __.


    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
 AND EXCHANGE COMMISSION, THE SUPERINTENDENT OF BANKS OF THE STATE OF NEW YORK,
THE NEW YORK STATE BANKING BOARD, THE NEW YORK STATE BANKING DEPARTMENT, OR THE
FEDERAL DEPOSIT INSURANCE CORPORATION, NOR HAS SUCH COMMISSION, SUPERINTENDENT,
 BOARD, DEPARTMENT OR CORPORATION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
     PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
            THE SHARES OF COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS
             ACCOUNTS OR SAVINGS DEPOSITS AND ARE NOT INSURED BY THE
                  FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY
                            OTHER GOVERNMENT AGENCY.

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

                                                         Estimated           
                                                     Underwriting Fees,
                                                      Commissions and         Estimated Net
                               Purchase Price(1)     Other Expenses(2)    Conversion Proceeds(3)
Minimum Per Share............          $10.00              0.21                   9.79
Midpoint Per Share...........          $10.00              0.19                   9.81
Maximum Per Share............          $10.00              0.18                   9.82
Minimum Total................    $111,407,770            2,326,475            109,081,295
Midpoint Total...............    $131,067,960            2,542,737            128,525,223
Maximum Total................    $150,728,150            2,759,000            147,969,150
Maximum Total, As Adjusted(4)    $173,337,380            3,007,701            170,329,679

</TABLE>

   
- ----------------------
(1)      Determined on the basis of an appraisal  prepared by RP Financial,  LC.
         ("RP  Financial")  dated  February  27,  1998,  which  states  that the
         estimated  aggregate  pro forma  market value of the Common Stock to be
         sold in the Conversion  ranged from  $111,407,770  to  $150,728,150  or
         between  11,140,777  shares and  15,072,815  shares of Common  Stock at
         $10.00 per share.  See "The  Conversion - Stock Pricing" and "-- Number
         of Shares to be Issued."
(2)      Consists of the  estimated  costs to the Bank and the  Holding  Company
         arising from the Conversion, including the payment to Sandler O'Neill &
         Partners,  L.P.  ("Sandler  O'Neill")  of estimated  sales  commissions
         ranging from $1,195,917 (at the minimum) to $1,628,442 (at the maximum)
         in connection with the sale of shares in the Offering. Such fees may be
         deemed to be  underwriting  fees.  See "Use of Proceeds" and "Pro Forma
         Data"  for the  assumptions  used to  arrive  at these  estimates.  The
         Holding Company has agreed to indemnify Sandler O'Neill against certain
         liabilities,  including liabilities arising under the Securities Act of
         1933,  as  amended  (the  "Securities  Act").  See  "The  Conversion  -
         Marketing   and   Underwriting   Arrangements"   for  a  more  detailed
         description of underwriting fees, commissions and expenses.
(3)      Net Conversion proceeds may vary from the estimated amounts,  depending
         on the Purchase  Price,  the number of shares  issued and the number of
         shares  sold  subject to  commissions.  The actual  number of shares of
         Common  Stock to be issued  in the  Conversion  will not be  determined
         until after the close of the Offering.
(4)      As adjusted to give effect to the sale of up to an additional 2,260,923
         shares (15% above the maximum of the Estimated  Valuation  Range) which
         may  be  offered  in  the  Conversion  without  the  resolicitation  of
         subscribers or any right of cancellation,  to reflect changes in market
         and financial  conditions  following the  commencement of the Offering.
         See "Pro Forma  Data," and "The  Conversion  - Stock  Pricing"  and "--
         Number of Shares to be Issued."


                        Sandler O'Neill & Partners, L.P.
                   The date of this Prospectus is May 12, 1998

                                        1
    

<PAGE>



(continued from prior page)


     Subscription Rights are  non-transferrable.  Persons found to be selling or
otherwise  transferring  their  right  to  purchase  stock  in the  Subscription
Offering or purchasing  Common Stock on behalf of another person will be subject
to  forfeiture  of such  rights.  Subject  to the  prior  rights of  holders  of
Subscription Rights and to market conditions, the Holding Company may also offer
the Common Stock for sale through Sandler  O'Neill in a community  offering (the
"Community  Offering") to selected persons to whom this prospectus is delivered.
It is anticipated  that shares not subscribed for in the  Subscription  Offering
and the Community  Offering,  if any, will be offered to certain  members of the
general public in a syndicated  community  offering (the  "Syndicated  Community
Offering")  (The  Subscription  Offering,   Community  Offering  and  Syndicated
Community Offering are referred to collectively as the "Offerings").

   
     The total  number of  shares to be issued in the  Conversion  will be based
upon an appraised valuation of the estimated aggregate pro forma market value of
the Holding  Company and the Bank as  converted.  The  purchase  price per share
("Purchase  Price")  has been fixed at $10.00.  Based on the  current  valuation
range of the shares to be sold of $111,407,770  to $150,728,150  (the "Estimated
Valuation  Range"),  the Holding Company is offering up to 15,072,815  shares of
Common Stock.  Depending upon the market and financial conditions at the time of
the completion of the Syndicated Community Offering, if any, the total number of
shares to be issued in the  Conversion  may be increased  or decreased  from the
15,072,815 shares offered hereby,  provided that the product of the total number
of shares  multiplied by the price per share remains within,  or does not exceed
by more than 15% the maximum of the Estimated  Valuation Range. If the aggregate
Purchase Price of the Common Stock sold in the Conversion is below  $111,407,770
or above  $173,337,380,  or if the  Offering is extended  beyond July 30,  1998,
subscribers  will be permitted to modify or cancel  their  subscriptions  and to
have their  subscription  funds  returned  promptly  with  interest.  Under such
circumstances,  if subscribers take no action,  their subscription funds will be
promptly   returned  to  them  with  interest.   In  all  other   circumstances,
subscriptions are irrevocable by subscribers. See "The Conversion - Subscription
Offering and Subscription Rights."

     Pursuant to the Plan, the Holding  Company has established the Hudson River
Bank & Trust Company Foundation, a charitable foundation (the "Foundation"). The
Plan  provides  that the Bank and the Holding  Company will fund the  Foundation
with shares of Common Stock  contributed by the Holding  Company from authorized
but  unissued  shares in an amount equal to 3% of the number of shares of Common
Stock  sold in the  Conversion.  The  purpose  of the  Foundation  is to provide
charitable benefits to persons and organizations residing within the communities
in which the Bank  operates.  For a discussion of the Foundation and its effects
on the Conversion,  see "Risk Factors -- Risks Associated With the Establishment
of  the  Charitable  Foundation,"  "Pro  Forma  Data,"  and  "The  Conversion  -
Establishment of the Hudson River Bank and Trust Company Foundation."
    

     With the exception of the Tax-Qualified Employee Plans, no Eligible Account
Holder or Supplemental Eligible Account Holder may purchase in their capacity as
such in the Subscription Offering more than $250,000 of Common Stock; no person,
together with associates of and persons acting in concert with such person,  may
purchase  more than  $250,000 of Common Stock in the  Community  Offering and no
person,  together  with  associates  of and persons  acting in concert with such
person,  may  purchase  more than 1% of  Common  Stock in the  Offerings.  Under
certain  circumstances,  the maximum  purchase  limitations  may be increased or
decreased at the sole discretion of the Bank and the Holding Company up to 9.99%
of the total number of shares of Common Stock sold in the  Conversion or down to
one percent of shares of Common  Stock  offered in the  Conversion.  The minimum
purchase  is 25  shares.  See "The  Conversion  -  Limitations  on Common  Stock
Purchases."  The Bank and the Holding  Company have engaged  Sandler  O'Neill as
financial advisor and agent to consult, advise and assist in the distribution of
shares of Common Stock, on a best-efforts  basis in the Offering  including,  if
necessary,  managing  selected  broker-dealers to assist in selling stock in the
Syndicated Community Offering. For such services, Sandler O'Neill will receive a
marketing  fee of 1.10% of the total  dollar  amount of Common Stock sold in the
Conversion,  excluding  purchases by  directors,  officers,  employees and their
immediate family members,  and the employee stock ownership and benefit plans of
the Bank and the Holding  Company.  If selected  dealers are used,  the selected
dealers will receive a fee  estimated  to be up to % of the  aggregate  Purchase
Price for all shares of Common Stock sold in the Syndicated  Community  Offering
through  such  selected  dealers.  Such fees may be  deemed  to be  underwriting
commissions.  Sandler  O'Neill  and the  selected  dealers  may be  deemed to be
underwriters. See "The Conversion - Marketing and Underwriting Arrangements" and
"The Conversion - Subscription Offering and Subscription Rights."

   
     The Subscription  Offering will expire at 12:00 noon, Eastern time, on June
15,  1998  ("Expiration  Date"),  unless  extended  by the Bank and the  Holding
Company  with the  approval of the  Superintendent  of Banks of the State of New
York  (the  "Superintendent")  and the  Federal  Deposit  Insurance  Corporation
("FDIC"),  if necessary.  The Community Offering and/or any Syndicated Community
Offering  must be  completed  within  45 days  after  close of the  Subscription
Offering,  unless extended by the Bank and the Holding Company with the approval
of  the  Superintendent  and  the  FDIC,  if  necessary.  Orders  submitted  are
irrevocable  until  the  completion  of the  Conversion;  provided,  that if the
Conversion  is not completed  within the 45 day period  referred to above unless
such period has been  extended  with the consent of the  Superintendent  and the
FDIC, if necessary, all subscribers will have their funds returned promptly with
interest, and all withdrawal  authorizations will be cancelled.  Such extensions
may not go beyond June 29, 2000.

     The  Holding  Company has  applied to have the Common  Stock  listed on the
Nasdaq Stock Market under the symbol  "HRBT." Prior to this  offering  there has
not been a public  market for the Common  Stock,  and there can be no  assurance
that an active and liquid  trading  market for the Common  Stock will develop or
that resales of the Common Stock can be made at or above the Purchase Price. See
"Market for Common Stock" and "The  Conversion  Stock Pricing" and "-- Number of
Shares to be Issued."
    

         Explanatory  Note:  This  Prospectus  contains  certain forward looking
statements,  which statements consist of estimates with respect to the financial
condition,  results of  operations  and  business  of the  Company and the Bank.
Prospective investors are cautioned that such forward looking statements are not
guarantees of future  performance  and are subject to various factors that could
cause actual results to differ  materially from these  estimates.  These factors
include changes in general economic and market  conditions,  and the development
of an interest rate environment that adversely  affects the interest rate spread
or other income  anticipated  from the Company's and the Bank's  operations  and
investments.  See "Risk  Factors" for a discussion  of other  factors that might
cause actual results to differ from such estimates.







                                        2

<PAGE>
































                                  [MAP TO COME]















                                        3

<PAGE>


                                     SUMMARY

         The following  summary of the Conversion and the Offerings is qualified
in its entirety by the more  detailed  information  appearing  elsewhere in this
Prospectus.

Risk Factors................................  A  purchase  of the  Common  Stock
                                              involves a  substantial  degree of
                                              risk.  Eligible  Account  Holders,
                                              Supplemental    Eligible   Account
                                              Holders   and  other   prospective
                                              investors     should     carefully
                                              consider  the  matters  set  forth
                                              under "Risk  Factors."  The shares
                                              of Common Stock offered hereby are
                                              not insured or  guaranteed  by the
                                              FDIC  or  any   other   government
                                              agency and are not  guaranteed  by
                                              the Holding Company or the Bank.

   
Hudson River Bancorp, Inc. .................. The Holding  Company is a Delaware
                                              corporation   organized   at   the
                                              direction  of the Bank to become a
                                              savings and loan  holding  company
                                              and own all of the Bank's  capital
                                              stock  to  be   issued   upon  its
                                              conversion  from  mutual  form  to
                                              stock form.  To date,  the Holding
                                              Company  has  not  engaged  in any
                                              business.  Its executive office is
                                              located at One Hudson City Centre,
                                              Hudson,  New  York  12534  and its
                                              telephone number is (518) 828-4600

The Hudson City Savings Institution.........  The  Bank  is  a  New  York  State
                                              chartered  mutual savings bank. At
                                              December  31,  1997,  the Bank had
                                              total  assets of  $665.1  million,
                                              total  deposits of $586.2  million
                                              and total equity of $67.4  million
                                              and  operated  twelve full service
                                              offices. The Bank's main office is
                                              located at One Hudson City Centre,
                                              Hudson,  New  York  12534  and its
                                              telephone  number at that location
                                              is  (518)  828-4600.   The  Bank's
                                              current     operating     strategy
                                              consists primarily of:
    

                                            o investing primarily in residential
                                              mortgage  loans;   including  home
                                              equity  loans,  and  to  a  lesser
                                              extent,  manufactured  home  loans
                                              (loans secured by prefabricated or
                                              mobile  homes  which  serve as the
                                              borrower's   dwelling),   financed
                                              insurance   premiums   and   other
                                              consumer  loans,  commercial  real
                                              estate,      construction      and
                                              commercial  business  loans and in
                                              investment-grade securities;

                                            o managing its interest rate risk by
                                              originating   and   retaining  for
                                              portfolio   adjustable-rate  loans
                                              and    fixed-rate    loans    with
                                              maturities of 20 years or less;

                                            o emphasizing the purchase of short-
                                              to  intermediate-term   government
                                              agency    and    corporate    debt
                                              securities;

                                            o maintaining a low cost of funds by
                                              providing   enhanced   service  to
                                              attract and retain core  deposits;
                                              and

                                            o attempting  to attract new deposit
                                              customers by competitively pricing
                                              time deposit products and offering
                                              a variety  of  maturities  of such
                                              deposits.   
                                        4

<PAGE>

   
The Conversion and Reasons for Conversion ... The Board of  Trustees of the Bank
                                              has  adopted a Plan of  Conversion
                                              pursuant to which the Bank intends
                                              to   convert   to   a   New   York
                                              State-chartered stock savings bank
                                              to be known as Hudson River Bank &
                                              Trust Company and issue all of its
                                              stock to the Holding Company.  The
                                              Holding Company is offering shares
                                              of  its   Common   Stock   in  the
                                              Offerings in  connection  with the
                                              Conversion.   Management  believes
                                              the Conversion  offers a number of
                                              advantages,     including:     (i)
                                              providing  enhanced  future access
                                              to capital markets; (ii) providing
                                              enhanced ability to diversify into
                                              other financial  services  related
                                              activities;  and  (iii)  providing
                                              enhanced  ability to increase  its
                                              presence  in  the  communities  it
                                              serves   and   to   geographically
                                              expand its  operations  and market
                                              area   through    marketing    and
                                              business     development,      the
                                              acquisition  or  establishment  of
                                              branch offices or the  acquisition
                                              of other  financial  institutions.
                                              The  Conversion  and the Offerings
                                              are  subject  to  approval  by the
                                              Superintendent  and  non-objection
                                              by  the  FDIC,   and  approval  of
                                              voting  depositors  of the Bank as
                                              of March 31, 1998,  with aggregate
                                              deposit  accounts  of $100 or more
                                              ("Voting Depositors") at a special
                                              meeting  to be held  on  June  29,
                                              1998 (the "Special Meeting").  The
                                              Superintendent  issued an approval
                                              letter  on May  12,  1998  and the
                                              FDIC issued a notice of intent not
                                              to object to the Conversion on May
                                              12,  1998.  See "The  Conversion--
                                              General."
    

Hudson River Bank & Trust Company Foundation  The  Bank's  Plan  of   Conversion
                                              provides for the  establishment of
                                              a   charitable    foundation    in
                                              connection  with  the  Conversion.
                                              The  Foundation,   which  will  be
                                              incorporated under Delaware law as
                                              a non-stock  corporation,  will be
                                              funded with a contribution  by the
                                              Holding Company equal to 3% of the
                                              Common    Stock    sold   in   the
                                              Conversion.  The authority for the
                                              affairs of the Foundation  will be
                                              vested in the  Board of  Directors
                                              of  the  Foundation,   which  will
                                              initially   be  comprised  of  six
                                              members  of  which  four  will  be
                                              members  of the  Bank's  Board  of
                                              Trustees.  See "The  Conversion  -
                                              Establishment  of The Hudson River
                                              Bank & Trust Company Foundation."

   
Terms of the Offering.......................  The  shares of Common  Stock to be
                                              sold  in   connection   with   the
                                              Conversion  are being offered at a
                                              fixed price of $10.00 per share in
                                              the Subscription Offering pursuant
                                              to  subscription   rights  in  the
                                              following orders of priority:  (i)
                                              Eligible Account Holders; (ii) the
                                              Holding  Company's  and the Bank's
                                              tax-qualified    employee    plans
                                              ("Employee Plans"),  including the
                                              ESOP;   and   (iii)   Supplemental
                                              Eligible  Account  Holders.  Under
                                              the New York Banking  regulations,
                                              Escrow  Account  holders  are  not
                                              considered     eligible    account
                                              holders   or    subscribers    for
                                              purposes  of the  Offerings.  Upon
                                              completion  of  the   Subscription
                                              Offering,  any  shares  of  Common
                                              Stock  not  subscribed  for in the
                                              Subscription   Offering   will  be
                                              offered in the Community  Offering
                                              at  $10.00  per  share to  certain
                                              members  of  the  general  public.
                                              Subscription rights will expire if
                                              not   exercised   by  12:00  noon,
                                              Eastern  time,  on June 15,  1998,
                                              unless  extended  by the  Bank and
                                              the  Holding  Company,   with  the
                                              approval of the Superintendent and
                                              the FDIC, if  necessary.  See "The
                                              Conversion--Subscription  Offering
                                              and   Subscription   Rights"   and
                                              "--Community Offering."
    

Procedure for Ordering Shares 
and Prospectus Delivery....................   Forms   to  order   Common   Stock
                                              offered   in   the    Subscription
                                              Offering    and   the    Community
                                              Offering will only be  distributed
                                              with   or   be   preceded   by   a
                                              Prospectus. Any person receiving a
                                              stock order and certification form
                                              who  desires  to   subscribe   for
                                              shares must do so prior

                                        6

<PAGE>



                                              to   the   Expiration    Date   by
                                              delivering  to the Bank a properly
                                              executed     stock    order    and
                                              certification  form  together with
                                              full   payment.   Once   tendered,
                                              subscription   orders   cannot  be
                                              revoked or  modified  without  the
                                              consent of the Holding Company and
                                              Bank.    To   ensure   that   each
                                              purchaser receives a prospectus at
                                              least  48   hours   prior  to  the
                                              Expiration Date in accordance with
                                              Rule  15c2-8  of  the   Securities
                                              Exchange  Act of 1934,  as amended
                                              (the    "Exchange     Act"),    no
                                              prospectus   will  be  mailed  any
                                              later  than five days prior to the
                                              Expiration  Date or hand delivered
                                              any later  than two days  prior to
                                              such date. The Holding Company and
                                              Bank are not  obligated  to accept
                                              subscriptions  not submitted on an
                                              original  stock  order  form.  The
                                              only  place to obtain an  original
                                              stock  order  form and  prospectus
                                              other than  through the mail is at
                                              the  Conversion  Center located at
                                              the Bank's main  office.  See "The
                                              Conversion    -   Procedure    for
                                              Purchasing  Shares in Subscription
                                              and Community Offerings."

Form of Payment for Shares.................   Payment for  subscriptions  may be
                                              made: (i) in cash (if delivered in
                                              person); (ii) by check, bank draft
                                              or  money   order;   or  (iii)  by
                                              authorization  of withdrawal  from
                                              deposit accounts maintained at the
                                              Bank.  No wire  transfers  will be
                                              accepted.  See  "The  Conversion--
                                              Procedure for Purchasing Shares in
                                              Subscription Offering."

Nontransferability of Subscription Rights...  The    subscription    rights   of
                                              Eligible      Account     Holders,
                                              Supplemental    Eligible   Account
                                              Holders and Employee Benefit Plans
                                              are nontransferable.  Certificates
                                              representing   shares   of  Common
                                              Stock     purchased     in     the
                                              Subscription   Offering   must  be
                                              registered  in  the  name  of  the
                                              Eligible    Account    Holder   or
                                              Supplemental    Eligible   Account
                                              Holder,  as the case may be. Joint
                                              stock registration will be allowed
                                              only  if  the  qualifying  deposit
                                              account is so registered. See "The
                                              Conversion--Restrictions        on
                                              Transfer  of  Subscription  Rights
                                              and Shares of Common Stock."

   
Purchase Limitations........................  No  Eligible   Account  Holder  or
                                              Supplemental    Eligible   Account
                                              Holder   may   purchase   in   the
                                              Subscription  Offering  more  than
                                              $250,000  of  Common   Stock.   No
                                              person,  together with  associates
                                              and persons acting in concert with
                                              such  person,  may purchase in the
                                              Community    Offering    and   the
                                              Syndicated Community Offering more
                                              than $250,000 of Common Stock.  No
                                              person,  together with  associates
                                              or persons  acting in concert with
                                              such  person,  may purchase in the
                                              aggregate  more  than  1%  of  the
                                              Common Stock offered (the "overall
                                              maximum   purchase   limitation").
                                              However,   the   Employee   Plans,
                                              including  the ESOP,  may purchase
                                              up to  10%  of  the  Common  Stock
                                              issued, including shares issued to
                                              the Foundation.  It is anticipated
                                              that the ESOP  will  subscribe  to
                                              purchase  8% of the  Common  Stock
                                              issued, including shares issued to
                                              the   Foundation.    The   minimum
                                              purchase  is 25  shares  of Common
                                              Stock.  At  any  time  during  the
                                              Conversion and without approval of
                                              the   Bank's   depositors   or   a
                                              resolicitation of subscribers, the
                                              Bank and the Holding  Company may,
                                              in their sole discretion, decrease
                                              the  maximum  purchase  limitation
                                              below  $250,000  of Common  Stock;
                                              however,  such  amount  may not be
                                              reduced  to less than 0.10% of the
                                              Common       Stock        offered.
                                              Additionally,  at any time  during
                                              the  Conversion,  the Bank and the
                                              Holding Company may, in their sole
                                              discretion,  increase  the maximum
                                              purchase    limitation    in   the
                                              Subscription     and     Community
                                              Offerings  to an  amount in excess
                                              of
    

                                        7

<PAGE>

                                              $250,000  up to a maximum of 5% of
                                              the  shares  to be  issued  in the
                                              Conversion.  Similarly,  the  1.0%
                                              overall      maximum      purchase
                                              limitation  may be increased up to
                                              5% of the  total  shares of Common
                                              Stock offered in the Conversion.

   
Securities Offered and Purchase  Price....... The  Holding  Company is  offering
                                              between  11,140,777 and 15,072,815
                                              shares  of   Common   Stock  at  a
                                              Purchase   Price  of  $10.00   per
                                              share.    The   maximum   of   the
                                              Estimated  Valuation  Range may be
                                              increased  by up to  15%  and  the
                                              maximum number of shares of Common
                                              Stock   to  be   offered   may  be
                                              increased up to 17,333,738  shares
                                              due to  regulatory  considerations
                                              or  changes  in market or  general
                                              financial        or       economic
                                              considerations.      See      "The
                                              Conversion--Stock   Pricing"   and
                                              "--Number of Shares to be Issued."
    

Appraisal...................................  The  Purchase  Price per share has
                                              been  fixed at  $10.00.  The total
                                              number  of  shares to be issued in
                                              the  Conversion  is based  upon an
                                              independent  appraisal prepared by
                                              RP     Financial,     LC.     ("RP
                                              Financial"),  dated as of February
                                              27,  1998,  which  states that the
                                              estimated  pro forma  market value
                                              of the Common Stock offered ranged
                                              from $111,407,770 to $150,728,150.
                                              The final  aggregate value will be
                                              determined  at the time of closing
                                              of the Offerings and is subject to
                                              change  due  to  changing   market
                                              conditions and other factors.  See
                                              "The Conversion--Stock Pricing."

   
Use of Proceeds.............................  The Holding  Company  will use 50%
                                              of  the   net   proceeds   of  the
                                              Offerings  to purchase  all of the
                                              outstanding  capital  stock of the
                                              Bank   to   be   issued   in   the
                                              Conversion.   A  portion   of  net
                                              proceeds  retained  by the Holding
                                              Company  will be used for  general
                                              business  activities,  including a
                                              loan   by  the   Holding   Company
                                              directly to the ESOP to enable the
                                              ESOP to  purchase  up to 8% of the
                                              Common   Stock   issued   in   the
                                              Conversion,    including    shares
                                              issued  to  the  Foundation.   The
                                              Holding    Company    intends   to
                                              initially invest the remaining net
                                              proceeds  primarily in  government
                                              agency    and    corporate    debt
                                              securities and in deposit accounts
                                              with the Bank. The Bank intends to
                                              utilize net  proceeds  for general
                                              business    purposes,    including
                                              investments     in    loans    and
                                              securities  as  well  as  for  the
                                              possible    expansion    of    its
                                              facilities and operations  through
                                              marketing,  business  development,
                                              or acquisitions of other financial
                                              institutions,  branch  offices  or
                                              other      financial      services
                                              companies,  although  the  Holding
                                              Company   and  the  Bank  have  no
                                              current              arrangements,
                                              understandings    or    agreements
                                              regarding any such transactions.

Dividend Policy.............................  Upon  Conversion,   the  Board  of
                                              Directors  of the Holding  Company
                                              will have the authority to declare
                                              dividends  on  the  Common  Stock,
                                              subject    to    statutory     and
                                              regulatory  requirements.  In  the
                                              future,  the Board of Directors of
                                              the Holding Company may consider a
                                              policy of paying cash dividends on
                                              the  Common  Stock.   However,  no
                                              decision   has  been   made   with
                                              respect to such dividends, if any.
                                              See "Dividend Policy."
    

Benefits of the Conversion to Management ...  Among the benefits to the Bank and
                                              the  Holding  Company  anticipated
                                              from the Conversion is the ability
                                              to attract  and  retain  personnel
                                              through  the use of stock  options
                                              and other  stock  related  benefit
                                              programs.    Subsequent   to   the
                                              Conversion,  the  Holding  Company
                                              intends to adopt a Recognition and
                                              Retention Plan and a Stock Option

                                        8

<PAGE>



                                              and Incentive Plan for the benefit
                                              of    directors,    officers   and
                                              employees.  If such benefit  plans
                                              are adopted  within one year after
                                              the Conversion, such plans will be
                                              subject to stockholders'  approval
                                              at a meeting of stockholders which
                                              may not be held  earlier  than six
                                              months after the Conversion.

   
                                              The  Holding  Company  intends  to
                                              adopt a Recognition  and Retention
                                              Plan  (the   "RRP")   which  would
                                              provide for the granting of Common
                                              Stock to officers,  directors  and
                                              employees  of the Bank and Holding
                                              Company  in an amount  equal to 4%
                                              of the Common  Stock issued in the
                                              Conversion,    including    shares
                                              issued    to    the     Foundation
                                              (representing  621,000  shares  in
                                              the  aggregate,  having a value of
                                              $6,210,000  based on the  offering
                                              price  per share of  $10.00).  The
                                              Holding  Company  also  intends to
                                              adopt a stock option and incentive
                                              plan  (the  "Stock  Option  Plan")
                                              which  would  provide  the Holding
                                              Company  with the ability to grant
                                              options to officers, directors and
                                              employees  of the Bank and Holding
                                              Company to purchase  Common  Stock
                                              equal  to  10% of  the  number  of
                                              shares of Common  Stock  issued in
                                              the Conversion,  including  shares
                                              issued  to the  Foundation.  It is
                                              intended   that  under  the  Stock
                                              Option Plan, an optionee would not
                                              be  required  to make any  payment
                                              for an option granted  thereunder;
                                              accordingly,  until  the  optionee
                                              exercised  the  option,  he or she
                                              would not be placing any  personal
                                              funds at risk.

                                              Certain  officers  of the  Holding
                                              Company   and  the  Bank  will  be
                                              provided      with      employment
                                              agreements    and/or   change   in
                                              control  agreements  which provide
                                              such  officers   with   employment
                                              rights and/or  payments upon their
                                              termination of service following a
                                              change in  control.  For a further
                                              description  of the RRP and  Stock
                                              Option   Plan   as   well  as  the
                                              employment contracts and change in
                                              control   agreements,   see  "Risk
                                              Factors"  and  "Management  of the
                                              Bank -  Benefit  Plans."  See also
                                              "Management   of   the   Bank   --
                                              Proposed  Purchases  by  Executive
                                              Officers   and   Trustees,"   "The
                                              Conversion -- Establishment of The
                                              Hudson River Bank & Trust  Company
                                              Foundation" and  "Restrictions  on
                                              Acquisition of the Holding Company
                                              and the  Bank --  Restrictions  in
                                              the Holding Company's  Certificate
                                              of Incorporation and Bylaws."

Voting Control of Officers and Directors....  Trustees and executive officers of
                                              the Bank and the  Holding  Company
                                              are     expected    to    purchase
                                              approximately  2.36%  and 1.52% of
                                              the   shares   of   Common   Stock
                                              outstanding,    based   upon   the
                                              minimum  and  the  maximum  of the
                                              Estimated      Valuation     Range
                                              including  shares  issued  to  the
                                              Foundation,          respectively.
                                              Additionally,     assuming     the
                                              implementation  of the  ESOP,  RRP
                                              and Stock Option  Plan,  trustees,
                                              executive  officers and  employees
                                              have the  potential to control the
                                              voting of approximately  24.36% or
                                              23.52% of the Common  Stock at the
                                              minimum  and  the  maximum  of the
                                              Estimated     Valuation     Range,
                                              including  shares  issued  to  the
                                              Foundation, respectively.
    

                                              Additionally,  the Foundation will
                                              hold  Common  Stock  in an  amount
                                              equal  to 3% of the  Common  Stock
                                              sold in the Conversion, which such
                                              shares  of  Common  Stock  may  be
                                              voted as  directed by the Board of
                                              Directors of the Foundation, which
                                              will  initially   consist  of  six
                                              Directors  of  whom  four  will be
                                              Directors  of the Holding  Company
                                              and

                                        9

<PAGE>



                                              the  Bank.  However,  the FDIC and
                                              the New York State  Banking  Board
                                              (the  "NYBB" or the  "Board")  has
                                              imposed    conditions    regarding
                                              voting of the Common  Stock by the
                                              Foundation.  See  "The  Conversion
                                              Establishment  of The Hudson River
                                              Bank & Trust Company  Foundation,"
                                              "Management of the Bank - Proposed
                                              Purchases  by  Executive  Officers
                                              and Trustees,"  and  "Restrictions
                                              on   Acquisition  of  the  Holding
                                              Company    and    the    Bank    -
                                              Restrictions    in   the   Holding
                                              Company's      Certificate      of
                                              Incorporation and Bylaws."

   
Expiration Date for the Subscription Offering The   Expiration   Date   for  the
                                              Subscription   Offering  is  12:00
                                              noon Eastern time on June 15, 1998
                                              unless extended by the Bank for an
                                              initial  period  of up to 45  days
                                              after the  Expiration  Date or for
                                              one  or  more  additional  60  day
                                              periods thereafter,  upon approval
                                              of  the  Superintendent,   and  if
                                              necessary,     the    FDIC.    The
                                              Subscription  Offering  may not be
                                              extended beyond June 29, 2000. See
                                              "The   Conversion    -Subscription
                                              Offering and Subscription Rights."

Market for Common Stock.....................  As a mutual institution,  the Bank
                                              has  never  issued  capital  stock
                                              and,  consequently,  there  is  no
                                              existing  market  for  the  Common
                                              Stock.  The  Holding  Company  has
                                              applied to have its  Common  Stock
                                              listed  on  the  Nasdaq   National
                                              Market  under  the  symbol  "HRBT"
                                              subject to the  completion  of the
                                              Conversion  and  compliance   with
                                              certain conditions,  including the
                                              presence   of   at   least   three
                                              registered   and   active   market
                                              makers.  See  "Market  for  Common
                                              Stock."
    

No Board Recommendations....................  The Bank's  Board of Trustees  and
                                              the  Holding  Company's  Board  of
                                              Directors   are  not   making  any
                                              recommendations  to  depositors or
                                              other     potential      investors
                                              regarding   whether  such  persons
                                              should  purchase the Common Stock.
                                              An  investment in the Common Stock
                                              must  be  made  pursuant  to  each
                                              investor's  evaluation  of  his or
                                              her best interests.

   
Conversion Center...........................  If   you   have   any    questions
                                              regarding  Conversion,   call  the
                                              Conversion    Center    at   (518)
                                              828-4068.
    


                                       10

<PAGE>



           SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA OF THE BANK

         Set forth below are selected  consolidated  financial and other data of
the Bank.  The  financial  data is derived  in part from,  and should be read in
conjunction  with the  Consolidated  Financial  Statements and Notes of the Bank
presented elsewhere in this Prospectus.

         In the opinion of  management,  the  unaudited  consolidated  financial
statements  contain  all  adjustments   (consisting  only  of  normal  recurring
adjustments)  necessary to present fairly the financial condition and results of
operations  of HCSI as of December 31, 1997 and for the nine month periods ended
December 31, 1997 and 1996.  Interim  results for the nine months ended December
31, 1997 are not necessarily  indicative of the results that may be expected for
the year ended March 31, 1998.

<TABLE>

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

                                                 At
                                               December                      At March  31,
                                                 31, 
                                                1997      1997      1996      1995     1994      1993
</TABLE>

                                                         (Dollars in Thousands)
Selected Financial Data:

<TABLE>

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

Total assets.................................. $665,051  $651,034  $623,220  $576,111  $553,818  $515,184
Loans receivable, net.........................  505,142   487,147   447,125   435,688   406,072   387,806
Securities available for sale, at fair value:
  U.S. Government and Agency securities.......   36,943    37,329    33,452     2,937       ---       ---
  Corporate debt securities...................    6,339     8,294    17,977     6,926    14,337       ---
Investment securities, at amortized cost:
  U.S. Government and Agency securities.......   19,974    17,960    13,957    14,937    13,964     5,961
  Corporate debt securities...................   46,743    57,648    63,557    69,238    59,611    76,632
  Mortgage-backed securities..................    4,517     3,050     4,221     2,591     3,147     4,476
  State, county and municipal.................       10       410     1,268     2,820     1,955     2,456
Federal Home Loan Bank of New York stock......    2,812     2,812     2,596     2,569       ---       ---
Deposits......................................  586,231   564,599   555,188   514,451   498,677   465,353
Short-term borrowings.........................    2,000    12,585       ---       ---       ---       ---
Total equity..................................   67,395    65,129    59,606    52,138    46,350    40,177

Full service offices(1).......................       12        11        11         9         7         7

<FN>
- ------------------
(1) No branch offices of the Bank were closed during the periods shown.
</FN>
</TABLE>


                                       11

<PAGE>

<TABLE>

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

                                              Nine      Months              Years     Ended
                                              Ended     December            March     31,
                                                        31, 
                                              1997      1996      1997      1996      1995       1994      1993
                                              ------    ------    -----     ----      ----       ----      ----
                                                                            (In       Thousands)
Summary of Operations:
Interest and dividend income.................  $41,453   $39,373   $52,881  $49,082   $43,059    $40,649   $41,152
Interest expense.............................   19,540    19,091    25,426   24,086    19,309     18,157    20,814
                                              --------  --------   -------  -------   -------    -------    ------
 Net interest income........................    21,913    20,282    27,455   24,996    23,750     22,492    20,338
Provision for loan losses....................    6,408     1,858     3,826    1,090     1,169      1,201     2,543
                                              --------  --------   -------  -------   -------    -------   -------
 Net interest income after provision for
  loan losses..............................    15,505    18,424    23,629   23,906    22,581     21,291    17,795
                                              --------   -------   -------  -------   -------    -------   -------

Other operating income:
 Service charges on deposit accounts........      840       815     1,063    1,026     1,033        921       928
 Loan servicing income......................      353       402       480      272       265        281       193
 Net securities transactions................       12        28        28       28      (16)        597       449
 Net gain (loss) on sale of loans...........       39       (5)        17       92        14        326       964
 Other income...............................      646       121       237      217       236      1,396       546
                                              --------  --------   -------  -------   -------     ------   -------
  Total other operating income.............     1,890     1,361     1,825    1,635     1,532      3,521     3,080
                                              --------   -------   -------   ------    ------     ------   -------

Other operating expenses:
 Compensation and benefits..................    6,985     6,436     8,592    7,471     6,840      6,381     5,843
 Occupancy..................................      993       916     1,285    1,184     1,162      1,086     1,047
 Equipment..................................    1,232       860     1,230    1,057     1,194      1,219     1,092
 OREO and repossessed property
  expenses.................................       274       190       292      348       851        441       365
 Other expenses.............................    4,704     3,356     4,788    4,139     5,176      5,325     4,364
                                               -------  --------   -------  -------   -------    -------   -------
  Total other operating expenses..........     14,188    11,758    16,187   14,199    15,223     14,452    12,711
                                               -------   -------   -------   ------   -------    ------    ------

 Income before income tax expense.......        3,207     8,027     9,267   11,342     8,890    10,360     8,164

 Income tax expense..........................   1,321     3,142     3,607    4,298     2,917     4,169     3,571
                                               -------   -------   -------  -------   -------   -------   -------

 Income before cumulative effect of
  accounting changes........................    1,886     4,885     5,660    7,044     5,973     6,191     4,593

Cumulative effect of change in accounting
 for taxes..................................      ---       ---       ---      ---       ---       ---       815
                                              --------  --------   -------  -------   -------   -------   -------

Net income...................................  $1,886    $4,885    $5,660   $7,044    $5,973    $6,191    $5,408
                                               ======    ======    ======   ======    ======    ======    ======

</TABLE>



                                       12

<PAGE>

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

                                                       At or For
                                                       the Nine
                                                       Months     Ended                 At or For   the Year   Ended
                                                       December   31,                               March      31,
                                                       1997(1)    1996(1)     1997       1996       1995       1994       1993
Performance Ratios:
Return on average assets...........................     0.38%      1.01%      0.88%      1.18%      1.05%      1.15%      1.07%
Return on average equity...........................     3.71      10.36       8.94      12.52      12.06      14.17      14.45
Net interest rate spread(2)........................     4.05       3.90       3.97       3.89       4.05       4.04       3.95
Net interest margin(3).............................     4.62       4.41       4.48       4.38       4.40       4.38       4.24
Yield on average earning assets....................     8.75       8.56       8.64       8.59       7.98       7.92       8.59
Rate on average interest-bearing liabilities.......     4.70       4.66       4.67       4.70       3.93       3.88       4.64
Average earning assets to average interest-bearing
  liabilities......................................   113.97     112.33     112.56     111.48     109.72     109.55     106.91
Efficiency ratio(4)................................    58.48      53.52      54.34      52.07      56.81      55.13      53.75
Expense ratio(5)...................................     2.80       2.40       2.48       2.32       2.54       2.60       2.44

Asset Quality Ratios:
Non-performing loans to total loans................     3.20       3.10       4.06       2.42       1.67       2.25       2.41
Allowance for loan losses to non-performing loans..    41.24      28.19      29.37      32.57      43.36      31.67      21.28
Allowance for loan losses to total loans...........     1.32       0.87       1.19       0.79       0.73       0.71       0.51
Non-performing assets to total assets..............     2.62       2.85       3.60       2.02       1.50       2.12       2.07
 
Capital Ratios:
Equity to total assets.............................    10.13      10.00      10.00       9.56       9.05       8.37       7.80
Average equity to average total assets.............    10.21       9.78       9.88       9.42       8.74       8.11       7.41
</TABLE>


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

(2)  Net interest rate spread  represents  the  difference  between the yield on
     average   earning   assets  and  the  rate  on   average   interest-bearing
     liabilities.

(3)  Net  interest  margin  represents  net interest  income as a percentage  of
     average earning assets.

(4)  Total  other  operating  expense,  excluding  other real  estate  owned and
     repossessed  property  expense,  as a percentage of net interest income and
     total other operating income, excluding net securities transactions.

(5)  Total  other  operating  expense,  excluding  other real  estate  owned and
     repossessed property expense, as a percentage of average total assets.


                                       13

<PAGE>



                                  RISK FACTORS

   
         The following factors, in addition to those discussed elsewhere in this
Prospectus,  should be  considered  by  investors  before  deciding  whether  to
purchase the Common Stock offered in the Offerings.
    

Interest Rate Risk Exposure

   
         The Bank's  profitability  is  dependent to a large extent upon its net
interest  income,  which is the  difference  between its  interest  and dividend
income on  earning  assets,  such as loans  and  investments,  and its  interest
expense  on  interest-bearing  liabilities,  such as  deposits  and  borrowings.
Changes in the level of interest rates affect the amount of loans  originated by
the Bank as well as the market  value of the Bank's  earning  assets.  Moreover,
increases in interest rates also can result in  disintermediation,  which is the
flow of funds away from savings  institutions  into other  investments,  such as
corporate securities and other investment  vehicles,  which generally pay higher
rates of return than savings  institutions.  Finally, a flattening of the "yield
curve" (i.e., a decline in the  difference  between long and short term interest
rates), could adversely impact net interest income.
    

         In managing its  asset/liability  mix,  the Bank may,  depending on the
relationship  between long- and short-term interest rates, market conditions and
consumer preference, place more emphasis on managing net interest margin than on
better  matching the interest rate  sensitivity of its assets and liabilities in
an effort to enhance net interest income. As a result, the Bank will continue to
be significantly vulnerable to changes in interest rates and to decreases in the
difference between long and short term interest rates.

Risks Associated with the Establishment of the Charitable Foundation

         Pursuant to the Plan of  Conversion,  the Holding  Company and the Bank
intend to voluntarily  establish a charitable  foundation in connection with the
Conversion.  The  Foundation  has  been  incorporated  under  Delaware  law as a
non-stock corporation and will be funded with shares of common stock contributed
by the Holding Company (the "Stock  Contribution").  The  contribution of common
stock to the foundation  will be dilutive to the ownership and voting  interests
of  stockholders  and will have an adverse impact on the earnings of the Holding
Company on a consolidated basis in the period the Foundation is established.

         As a  condition  to  receiving  the  non-objection  of the  FDIC to the
Conversion  and  the  approval  of the  Conversion  by the  Superintendent,  the
Foundation  will commit in writing to the FDIC and the  Superintendent  that all
shares of Common Stock held by the Foundation will be voted in the same ratio as
all  other  shares  of the  Holding  Company's  Common  Stock  on all  proposals
considered by  shareholders of the Holding  Company;  provided,  however,  that,
consistent with the condition,  the FDIC and the Superintendent shall waive this
voting  restriction  under certain  circumstances  if compliance with the voting
restriction  would:  (i) cause a violation  of the law of the State of Delaware;
(ii) cause the  Foundation to lose its  tax-exempt  status,  or cause the IRS to
deny  the  Foundation's  request  for a  determination  that  it  is  an  exempt
organization  or otherwise  have a material and adverse tax  consequence  on the
Foundation; or (iii) cause the Foundation to be subject

                                       14

<PAGE>



   
to an excise tax under  Section 4941 of the Code.  In order for the FDIC and the
Superintendent  to waive such voting  restriction,  the Holding Company's or the
Foundation's  legal counsel must render an opinion  satisfactory to FDIC and the
Superintendent that compliance with the voting restriction would have the effect
described in clauses (i), (ii) or (iii) above.  Under those  circumstances,  the
FDIC and the Superintendent  shall grant a waiver of the voting restriction upon
submission of such opinion(s) by the Holding Company or the Foundation which are
satisfactory to the FDIC and the Superintendent. There can be no assurances that
a legal opinion addressing these issues will be rendered,  or if rendered,  that
the FDIC and the Superintendent will grant an unconditional waiver of the voting
restriction.  As of the date hereof,  no event has occurred  which would require
the Holding Company to seek a waiver from the FDIC and the Superintendent of the
voting restriction.

         Adverse Impact on Earnings. The Stock Contribution will have an adverse
impact on the Holding Company's earnings.  The Holding Company will recognize an
expense in the amount of $4.5 million ($2.7 million net of taxes) in the quarter
in which the  Conversion  is  completed  based on the  issuance of shares at the
maximum of the  Estimated  Valuation  Range,  which is expected to be the second
quarter of fiscal 1999.  Such  expense will reduce  earnings and have a material
adverse impact on the Holding Company's  earnings in the fiscal quarter and year
recorded.  The Holding  Company has been  advised by its legal  counsel that the
Stock  Contribution  should be tax deductible,  subject to a limitation based on
10% of the Holding  Company's annual taxable income.  If the Stock  Contribution
had been made at December 31, 1997,  the Bank would have  reported a net loss of
$827 thousand for the nine month period rather than net income of $1.9 million.

         In the future, the Holding Company may make additional contributions to
the Foundation,  although the Holding Company has no current plans regarding the
amount  or  timing  of any such  future  contributions.  The  amount  of  future
contributions,  if any, will be determined based upon,  among other factors,  an
assessment of the Holding Company's then current financial position, operations,
and  prospects  and on the need for  charitable  activities in the Bank's market
area. Any such contributions,  regardless of form, will result in an increase in
other operating expense and thus a reduction in net earnings.  In addition,  any
contributions  of authorized  but unissued  shares would dilute the interests of
outstanding  stockholders.  However,  the Holding Company currently  anticipates
that any future  contributions  of shares by it to the Foundation will be funded
through shares repurchased in the open market.

         Dilution  of  Stockholders'  Interests.  The  Stock  Contribution  will
involve the donation of 452,184 shares of the Common Stock,  or the sale of such
shares  for  their  aggregate  par  value  ($4,522),  to  the  Foundation.  Upon
completion of the Conversion  and the Stock  Contribution,  the Holding  Company
will have  15,525,000  shares  issued  and  outstanding  at the  maximum  of the
Estimated  Valuation Range, of which the Foundation will own 452,184 shares,  or
2.9%. As a result,  persons  purchasing shares in the Conversion will have their
share  ownership and voting interest in the Holding Company diluted by 2.9%. See
"Pro Forma Data."
    

         Possible  Nondeductibility  of the Stock  Contribution.  It is expected
that the  Internal  Revenue  Service  ("IRS") will rule that the  Foundation  is
exempt  from  federal  income  tax  under  Section  501(a)  of  the  Code  as an
organization  described in Section  501(c)(3) of the Code. As such,  the Holding
Company will be entitled to a deduction in the amount of the Stock Contribution,
subject to an

                                       15

<PAGE>



   
annual  limitation based on 10% of the Holding  Company's annual taxable income.
The Holding Company,  however, would be able to carry forward any unused portion
of the deduction for five years following the Stock Contribution for Federal and
New York income tax purposes. Based on present information,  the Holding Company
currently  estimates that the Stock Contribution  should be fully deductible for
Federal and New York income tax purposes.  However,  no  assurances  can be made
that the Holding Company will have sufficient  pre-tax income over the five-year
period  following  the year in which the Stock  Contribution  is made to utilize
fully the carryover related to the excess contribution.
    

         Potential Change in Valuation and Capital if the Stock  Contribution is
Not Made.  The Stock  Contribution  was taken into  account by RP  Financial  in
determining  the  estimated pro forma market value of the Holding  Company.  The
aggregate  price of the shares of Common Stock being  offered in the Offering is
based upon the  Appraisal.  The pro forma  aggregate  price of the shares  being
offered for sale in the  Conversion is currently  estimated to be between $111.4
million and $150.7 million, with a midpoint of $131.1 million.

   
         If the Stock Contribution is not part of the Conversion,  the Estimated
Valuation  Range of the shares being  offered is estimated to be between  $119.0
million and $161.0  million.  This represents an increase of $8.9 million at the
midpoint of the Estimated Valuation Range. In such event the estimated pro forma
stockholders'  equity  of the  Holding  Company  would be  approximately  $188.0
million at the midpoint  based on a pro forma price to book ratio of 74.5% and a
pro forma price to earnings  ratio of 24.15x.  See  "Comparison of Valuation and
Pro Forma Information with No Stock Contribution."
    

         The decrease in the amount of Common Stock being  offered for sale as a
result  of the  Stock  Contribution  will not have a  significant  effect on the
Holding Company's or the Bank's capital position.  The Bank's regulatory capital
is  significantly  in excess of its  regulatory  capital  requirements  and will
further exceed such  requirements  following the Conversion.  See "Comparison of
Valuation and Pro Forma Information with No Stock Contribution."

         Potential Anti-Takeover Effect. Upon completion of the Conversion,  the
Foundation  would own 2.9% of the Holding  Company's  outstanding  shares.  Such
shares will be owned solely by the Foundation;  however pursuant to the terms of
the Stock  Contribution  as  mandated  by the FDIC and the  Superintendent,  the
shares of Holding  Company Common Stock must be voted in the same  proportion as
all other shares of Holding Company Common Stock on all proposals  considered by
the Holding Company's  stockholders.  See "The Conversion - Establishment of The
Hudson River Bank & Trust  Company  Foundation."  In the event that the FDIC and
the Superintendent were to waive this voting restriction, the Foundation's Board
of  Directors  would  exercise  sole voting  power over such shares and would no
longer  be  subject  to the  voting  restriction.  However,  the  FDIC  and  the
Superintendent   could  impose  additional   conditions  at  that  time  on  the
composition of the Board of the Foundation or which otherwise  relate to control
of the Common  Stock of the Holding  Company  held by the  Foundation.  See "The
Conversion - Establishment of The Hudson River Bank & Trust Company Foundation."
If a  waiver  of the  voting  restriction  were  granted  by the  FDIC  and  the
Superintendent  and no further conditions were imposed on the Foundation at that
time, management of the Holding Company and the Bank could benefit to the extent
that the Board of

                                       16

<PAGE>



   
Directors of the  Foundation  determines to vote the shares of Common Stock held
by the Foundation in favor of proposals supported by the Holding Company and the
Bank.  Furthermore,  when the  Foundation's  shares  are  combined  with  shares
purchased  directly by executive  officers and directors of the Holding Company,
shares issued  pursuant to proposed stock benefit plans,  and shares held in the
Bank's  ESOP,  the  aggregate  of such  shares  could  exceed 20% of the Holding
Company's  outstanding  Common  Stock,  which could enable  management to defeat
proposals  requiring 80%  stockholder  approval.  Consequently,  this  potential
voting control might preclude takeover attempts that other  stockholders deem to
be in their best interest,  and might tend to perpetuate  management.  Since the
ESOP shares are allocated to eligible employees of the Bank, and any unallocated
shares will be voted by an  independent  trustee,  and because  awards under the
proposed  stock benefit plans may be granted to employees  other than  executive
officers and  directors,  management  of the Holding  Company does not expect to
have voting  control of all shares held or to be  allocated by the ESOP or other
stock benefit plans. See "-- Takeover Defensive Provisions."
    

         There are no  agreements  or  understandings,  written  or tacit,  with
respect to the exercise of either direct or indirect control over the management
or policies  of the  Holding  Company by the  Foundation,  including  agreements
related to voting,  acquisition or disposition of the Holding  Company's  Common
Stock.  Finally,  as the Foundation  sells its shares of Common Stock over time,
its  ownership  interest and voting power in the Holding  Company is expected to
decrease.

         Potential Challenges. The funding of a charitable foundation as part of
a conversion is innovative  and has occurred on only a few other  occasions.  As
such,   the  Stock   Contribution   may  be  subject  to  potential   challenges
notwithstanding that the Board of Directors of the Holding Company and the Board
of Trustees of the Bank have carefully  considered the various factors  involved
in the  establishment of the Foundation in reaching their  determination to make
the   Stock    Contribution    as   part   of   the    Conversion.    See   "The
Conversion-Establishment of the Hudson River Bank & Trust Company Foundation."

Source of Manufactured Home Loan Applications

         The  largest  component  of  the  Bank's  consumer  loan  portfolio  is
manufactured  home loans (loans secured by  prefabricated  or mobile homes which
serve as the  borrower's  dwelling).  At  December  31,  1997 the Bank had $98.3
million in manufactured home loans,  representing 19.2% of the Bank's total loan
portfolio.  Substantially  all of the manufactured  home loans originated by the
Bank are  referred  to it by  Tammac  Corporation  ("Tammac"),  an  unaffiliated
corporation  which  is a  party  to  an  agreement  with  the  Bank  to  solicit
manufactured  home loans on behalf of the Bank in return for a fixed  percentage
of the loan amount.  If Tammac were unable to perform its obligations  under the
agreement and the Bank were unable to secure a comparable source of manufactured
home loan  applications,  originations of manufactured  home loans could decline
substantially.   In  addition,   because  Tammac  provides  certain  collection,
repossession and liquidation  services for delinquent  manufactured  home loans,
termination  of the agreement with Tammac could  adversely  affect the Bank. The
Bank  currently  has no reason to believe  that  Tammac will fail to perform its
obligations under the agreement.



                                       17

<PAGE>



Risks Associated with Non-Residential Lending Activity

         The Bank has emphasized the  origination of  non-residential  loans. At
December 31, 1997, the Bank's loan portfolio  included $98.3 million  (19.2%) of
manufactured home loans,  $23.4 million (4.6%) of financed  insurance  premiums,
$12.1  million  (2.4%)  of  other  consumer  loans,  $73.9  million  (14.4%)  of
commercial  real estate loans and $13.9 million  (2.7%) of  commercial  business
loans.

         These loans generally are considered to involve a higher degree of risk
than single-family  residential loans due to a variety of factors. See "Business
of the Bank --  Commercial  Real Estate  Lending" and "-- Consumer  Lending." At
December 31, 1997, of the $16.4 million of the Bank's non-performing loans, $4.9
million  related  to  residential  non-performing  real  estate  loans and $11.5
million related to other non-performing loans. See "Business of the Bank - Asset
Quality - NonPerforming Assets."

Competition

         HCSI  experiences  significant  competition in its local market area in
both  originating  real estate and other  loans and  attracting  deposits.  This
competition  arises from other savings  institutions  as well as credit  unions,
mortgage banks, commercial banks, mutual funds and national and local securities
firms.  Due to their size, many  competitors  can achieve  certain  economies of
scale and as a result offer a broader  range of products  and services  than the
Bank.  The Bank  attempts to mitigate the effect of such factors by  emphasizing
customer  service and  community  outreach.  Such  competition  may limit HCSI's
growth in the future. See "Business of the Bank - Competition."

Takeover Defensive Provisions

         Holding Company and Bank Governing  Instruments.  Certain provisions of
the Holding  Company's  Certificate of  Incorporation  and Bylaws and the Bank's
Restated Organization  Certificate and Bylaws assist the Holding Company and the
Bank in  maintaining  its status as an independent  publicly owned  corporation.
However,  such provisions may also block stockholders from approving a potential
takeover of the Holding Company which a majority of such stockholders believe to
be in their best interests.  These  provisions  provide for, among other things,
limiting  voting  rights of  beneficial  owners  of more than 10% of the  Common
Stock, staggered terms for directors, noncumulative voting for directors, limits
on the calling of special meetings, a fair  price/supermajority vote requirement
for certain business combinations and certain notice requirements.  The 10% vote
limitation  would  not  affect  the  ability  of an  individual  who is not  the
beneficial  owner of more  than 10% of the  Common  Stock to  solicit  revocable
proxies  in a public  solicitation  for  proxies  for a  particular  meeting  of
stockholders  and to vote  such  proxies.  Any or all of  these  provisions  may
discourage  potential proxy contests and other takeover  attempts,  particularly
those which have not been negotiated  with the Board of Directors.  In addition,
the Holding  Company's  certificate of incorporation  also authorizes  preferred
stock  with terms to be  established  by the Board of  Directors  which may rank
prior to the Common Stock as to dividend  rights,  liquidation  preferences,  or
both, may have full or limited  voting rights and may have a dilutive  effect on
the ownership  interests of holders of the Common Stock.  See  "Restrictions  on
Acquisition of the Holding Company and the Bank."

                                       18

<PAGE>



     Provisions in Management  Contracts and Benefit Plans.  Certain  provisions
contained in the proposed  management  contracts  and benefit plans that provide
for cash  payments or the  vesting of  benefits  upon a change of control of the
Holding  Company  or the  Bank  may  have  an  anti-takeover  effect  and  could
discourage an acquisition of the Holding Company.  See "Management of the Bank -
Employment Agreements."

         Possible Dilutive  Effects.  The issuance of additional shares pursuant
to the  proposed  Stock  Option  Plan and RRP will  result in a dilution  in the
percentage  of  ownership  of the Holding  Company of those  persons  purchasing
Common Stock in the  Conversion,  assuming that the shares  utilized to fund the
proposed  Stock  Option Plan and RRP awards come from  authorized  but  unissued
shares.  Assuming the exercise of all options  available  under the Stock Option
Plan and the award of all  shares  available  under the RRP,  respectively,  and
assuming the use of authorized but unissued shares, the interest of stockholders
will be diluted  by up to 9.1% and 3.8%,  respectively.  See "Pro  Forma  Data,"
"Management of the Bank - Benefit Plans - Stock Option and Incentive  Plan," and
"-  Recognition  and Retention  Plan" and  "Restrictions  on  Acquisition of the
Holding Company and the Bank." For financial accounting  purposes,  grants under
the proposed RRP will result in the recording of  compensation  expense over the
vesting period. See "Pro Forma Data."

   
         Voting  Control of Directors and Executive  Officers.  The trustees and
executive  officers (12 persons) of the Bank propose to purchase an aggregate of
approximately  270,800 shares,  representing  approximately  2.36% of the shares
offered in the Conversion at the minimum of the Estimated  Valuation  Range, and
1.52% of the shares  offered in the  Conversion  at the maximum of the Estimated
Valuation  Range,  exclusive of shares that may be attributable to directors and
officers  through the RRP,  the Stock  Option Plan and the ESOP,  which may give
directors,  executive officers and employees the potential to control the voting
of additional  Common Stock and including  shares  issued to the  Foundation.  A
number  of  shares  equal to 4% of the  shares  of  Common  Stock  issued in the
Conversion,  including  shares issued to the  Foundation,  will be available for
issuance under the Recognition and Retention Plan (621,000 shares at the maximum
of the Estimated  Valuation  Range),  and a number of shares equal to 10% of the
shares issued in the Conversion, including shares issued to the Foundation, will
be available for issuance under the Stock Option Plan  (1,552,500  shares at the
maximum of the  Estimated  Valuation  Range).  It is intended that the ESOP will
purchase 8% of the shares issued in the Conversion,  including  shares issued to
the  Foundation  (1,242,000  shares at the  maximum of the  Estimated  Valuation
Range).  In connection with the Conversion,  the Foundation will receive 452,184
shares of Common Stock at the maximum of the Estimated Valuation Range which, if
a waiver of the voting restriction imposed on such Common Stock is obtained from
the FDIC and the  Superintendent,  may be voted as  determined  by the  Board of
Directors of the Foundation who will initially  consist of four Directors of the
Holding  Company  and the  Bank  and two  outside  directors.  Thus,  after  the
Conversion,  the aggregate number of shares which may be controlled by directors
and executive  officers of the Holding Company,  including those to be issued to
the  Foundation and those that may be issued under the Stock Option Plan and the
Recognition and Retention Plan totaled 2,896,484 at the maximum of the Estimated
Valuation  Range,  or 18.66% of the total number of shares at the maximum of the
Estimated Valuation Range, including shares issued to the Foundation, on a fully
diluted basis  (including  shares  available for issuance under the Stock Option
Plan and Recognition  and Retention  Plan).  Management's  voting control could,
together with additional  stockholder  support,  defeat proposals  requiring 80%
approval
    

                                       19

<PAGE>



of stockholders. As a result, this voting control may preclude takeover attempts
that  certain  stockholders  deem  to be in  their  best  interest  and  tend to
perpetuate existing management.  See "Restrictions on Acquisition of the Holding
Company and the  Bank--Restrictions  in the  Holding  Company's  Certificate  of
Incorporation and Bylaws."

Post-Conversion Overhead Expense

         After completion of the Conversion,  the Holding Company's  noninterest
expense is likely to increase as a result of the financial accounting, legal and
tax  expenses  usually  associated  with  operating  as a  public  company.  See
"Regulation"  and "Taxation" and "Additional  Information."  In addition,  it is
currently  anticipated that the Holding Company will record  additional  expense
based on the proposed  RRP. See "Pro Forma Data" and  "Management  of the Bank -
Benefit Plans" and "--  Recognition and Retention  Plan."  Finally,  the Holding
Company will also record  additional  expense as a result of the adoption of the
ESOP. See  "Management  of the Bank - Benefit Plans - Employee  Stock  Ownership
Plan." In addition,  the Bank and the Holding Company intend to initially invest
the  additional  capital being raised  through the offering  into  shorter-term,
lower-yielding  assets (i.e.,  federal  funds sold) and  gradually  reinvest the
additional capital into longer-term,  higher-yielding  loans and mortgage backed
securities  as  opportunities   arise.  Until  the  additional  capital  can  be
effectively  reinvested,  the Holding  Company's return on equity is expected to
decrease from the Bank's historic levels.

         Statement of Position 93-6  "Employers'  Accounting  for Employee Stock
Ownership  Plans"  ("SOP  93-6")  requires an  employer  to record  compensation
expense in an amount equal to the fair value of shares  committed to be released
to employees from an employee stock  ownership  plan.  Assuming shares of Common
Stock  appreciate  in value over  time,  SOP 93-6  would  increase  compensation
expense  relating  to  the  ESOP  to  be  established  in  connection  with  the
Conversion.  It is not  possible  to  determine  at this time the extent of such
impact on future net  income.  See  "Management's  Discussion  and  Analysis  of
Financial  Condition  and  Results  of  Operations  - Impact  of New  Accounting
Standards" and "Pro Forma Data."

   
     In addition,  the Holding Company will experience additional expense in the
quarter  in  which  the  Conversion  is  completed  as a  result  of  the  Stock
Contribution.  See "The Conversion --  Establishment  of The Hudson River Bank &
Trust Company Foundation."
    

Absence of Active Market for the Common Stock

   
         The Holding  Company,  as a newly organized  company,  has never issued
capital stock and,  consequently,  there is no established market for the Common
Stock at this time. The Holding Company has received approval to have its Common
Stock listed on the Nasdaq National  Market under the symbol "HRBT"  conditioned
on the  consummation  of the  Conversion.  A public  trading  market  having the
desirable  characteristics of depth,  liquidity and orderliness depends upon the
existence of willing buyers and sellers at any given time, the presence of which
is  dependent  upon the  individual  decisions  of buyers and sellers over which
neither the Holding Company nor any market maker has control. Accordingly, there
can be no  assurance  that an active  and liquid  trading  market for the Common
Stock will develop or that, if developed, will continue, nor is there any
    

                                       20

<PAGE>



assurance that  purchasers of the Common Stock will be able to sell their shares
at or above the  Purchase  Price.  In the event a liquid  market  for the Common
Stock does not develop or market makers for the Common Stock  discontinue  their
activities,  such occurrences may have an adverse impact on the liquidity of the
Common  Stock and the market value of the Common  Stock.  See "Market for Common
Stock."

                           HUDSON RIVER BANCORP, INC.

         The Holding  Company was formed at the  direction of HCSI in March 1998
for the purpose of becoming a savings and loan holding company and owning all of
the outstanding stock of the Bank issued in the Conversion.  The Holding Company
is incorporated under the laws of the State of Delaware.  The Holding Company is
authorized to do business in the State of New York,  and generally is authorized
to engage in any activity that is permitted by the Delaware General  Corporation
Law.  The  business of the Holding  Company  initially  will consist only of the
business of HCSI.  The holding  company  structure  will,  however,  provide the
Holding  Company with  greater  flexibility  than the Bank has to diversify  its
business activities,  through existing or newly formed subsidiaries,  or through
acquisitions  or  mergers of stock  financial  institutions,  as well as,  other
companies.  Although  there  are  no  current  arrangements,  understandings  or
agreements regarding any such activity or acquisition,  the Holding Company will
be in a position after the Conversion,  subject to regulatory  restrictions,  to
take advantage of any favorable acquisition opportunities that may arise.

         The assets of the Holding  Company will consist  initially of the stock
of HCSI, a note evidencing the Holding  Company's loan to the ESOP and up to 50%
of the net proceeds from the  Conversion  (less the amount used to fund the ESOP
loan). See "Use of Proceeds."  Initially,  any activities of the Holding Company
are  anticipated  to be funded by such retained  proceeds and the income thereon
and dividends from HCSI, if any. See  "Dividends"  and "Regulation - The Holding
Company."  Thereafter,  activities  of the  Holding  Company  may also be funded
through sales of additional  securities,  through  borrowings and through income
generated by other activities of the Holding Company. At this time, there are no
plans regarding such other  activities  other than the intended loan to the ESOP
to facilitate its purchase of Common Stock in the Conversion. See "Management of
the Bank - Benefit Plans - Employee Stock Ownership Plan."

         The  executive  office of the Holding  Company is located at One Hudson
City Centre,  Hudson,  New York 12534.  Its telephone  number at that address is
(518) 828-4600.

                       THE HUDSON CITY SAVINGS INSTITUTION

   
         HCSI  serves the  financial  needs of  communities  in its market  area
through its main office and 11 other full  service  branch  offices and one loan
production  office located  throughout  HCSI's primary market area. Its deposits
are insured up to applicable  limits by the FDIC. At December 31, 1997, HCSI had
total assets of $665.1  million,  deposits of $586.2 million and total equity of
$67.4 million (or 10.1% of total assets).
    


                                       21

<PAGE>



         HCSI has been, and intends to continue to be, an independent, community
oriented financial  institution.  HCSI's business involves  attracting  deposits
from the general public and using such deposits,  together with other funds,  to
originate primarily  residential mortgage loans including home equity loans, and
to a lesser extent,  manufactured home loans,  financed  insurance  premiums and
other  consumer  loans,  commercial  real estate,  construction  and  commercial
business  loans.  HCSI  originates  its loans in the Bank's primary market area,
with the exception of manufactured  home loans,  which are primarily  originated
outside of the Bank's primary market area including  states  contiguous with New
York, and financed  insurance  premiums,  which are originated  primarily in New
York, New Jersey and  Pennsylvania.  At December 31, 1997,  $250.6  million,  or
49.0%,  of the Bank's total loan  portfolio  consisted of  residential  mortgage
loans. See "Business of the Bank - Lending Activities." The Bank also invests in
government   agency  and  corporate  debt   securities  and  other   permissible
investments. See "Business of the Bank - Investment Activities."

         The executive  office of the Bank is located at One Hudson City Centre,
Hudson, New York 12534. Its telephone number at that address is (518) 828-4600.

                                 USE OF PROCEEDS

         Although  the actual  net  proceeds  from the sale of the Common  Stock
cannot  be  determined  until  the  Conversion  is  completed,  it is  presently
anticipated  that such net proceeds  will be between  $109.1  million and $148.0
million (or up to $170.3  million in the event of an  increase in the  aggregate
pro forma market value of the Common Stock of up to 15% above the maximum of the
Estimated  Valuation  Range).  See "Pro Forma Data" and "The  Conversion - Stock
Pricing"  and  "--Number of Shares to be Issued" as to the  assumptions  used to
arrive at such amounts.

         In  exchange  for  all  of the  common  stock  of  HCSI  issued  in the
Conversion,  the Holding  Company will contribute  approximately  50% of the net
proceeds  from the sale of the Holding  Company's  Common  Stock to HCSI.  On an
interim basis,  the proceeds will be invested by the Holding Company and HCSI in
short-term  investments similar to those currently in the Bank's portfolio.  The
specific  types and amounts of  short-term  assets will be  determined  based on
market conditions at the time of the completion of the Conversion.  In addition,
the Holding Company intends to provide the funding for the ESOP loan. Based upon
the initial  Purchase  Price of $10.00 per share,  the dollar amount of the ESOP
loan would range from $9.2 million (based upon the sale of shares at the minimum
of the  Estimated  Valuation  Range) to $12.4  million  (based  upon the sale of
shares at the maximum of the Estimated Valuation Range). The interest rate to be
charged  by the  Holding  Company  on the ESOP loan will be based upon the prime
rate  of  interest  as  reported  in the  Wall  Street  Journal  at the  time of
origination.  It is  anticipated  that  the ESOP  will  repay  the loan  through
periodic tax-deductible contributions from the Bank over a fifteen-year period.

         The net  proceeds  received by HCSI will become part of HCSI's  general
funds for use in its  business  and will be used to support the Bank's  existing
operations, subject to applicable regulatory restrictions.  Immediately upon the
completion of the Conversion,  it is anticipated  that the Bank will invest such
proceeds into short-term assets. Subsequently,  the Bank intends to redirect the
net proceeds to the origination of loans, subject to market conditions.


                                       22

<PAGE>



         After the  completion  of the  Conversion,  the  Holding  Company  will
redirect the net proceeds  invested by it in short-term assets into a variety of
securities  similar  to those  already  held by the Bank,  as well as in deposit
accounts  with the Bank.  Also,  the  Holding  Company  may use a portion of the
proceeds  to fund  the  RRP,  subject  to  shareholder  approval  of such  plan.
Compensation expense related to the RRP will be recognized as share awards vest.
See "Pro Forma Data."  Following  stockholder  ratification  of the RRP, the RRP
will  be  funded  either  with  shares  purchased  in the  open  market  or with
authorized but unissued shares.  Based upon the initial Purchase Price of $10.00
per share,  the amount  required to fund the RRP through  open-market  purchases
would range from  approximately  $4.6 million  (based upon the sale of shares at
the minimum of the Estimated  Valuation Range and including shares issued to the
Foundation) to approximately  $6.2 million (based upon the sale of shares at the
maximum of the Estimated Valuation Range). In the event that the per share price
of the  Common  Stock  increases  above  the  $10.00  per share  Purchase  Price
following completion of the Offering, the amount necessary to fund the RRP would
also increase.  The use of authorized but unissued  shares to fund the RRP could
dilute the holdings of stockholders who purchase Common Stock in the Conversion.
See "Business of the Bank - Lending  Activities" and " - Investment  Activities"
and "Management of the Bank - Benefit Plans - Employee Stock Ownership Plan" and
"- Recognition and Retention Plan."

         The proceeds may also be utilized by the Holding  Company to repurchase
(at prices which may be above or below the initial offering price) shares of the
Common Stock  through an open market  repurchase  program  subject to applicable
regulations,  although the Holding  Company  currently  has no specific  plan to
repurchase  any of its  stock.  In the  future,  the Board of  Directors  of the
Holding  Company will make decisions on the repurchase of the Common Stock based
on its view of the  appropriateness  of the price of the Common Stock as well as
the Holding Company's and the Bank's investment opportunities and capital needs.

         The Bank may use a portion of the  proceeds to fund the creation of one
or more new branch offices within its primary market area, although the Bank has
no specific  plans  regarding any new branch  offices at this time. In addition,
the Holding Company or HCSI might consider  expansion through the acquisition of
other financial  services  providers (or branches,  deposits or assets thereof),
although there are no specific plans, negotiations or written or oral agreements
regarding any acquisitions at this time.

                                    DIVIDENDS

   
         The Holding Company  currently has no plans to pay dividends.  However,
the  Holding  Company's  Board of  Directors  may  consider  a policy  of paying
dividends  in the  future.  Dividends,  when and if  paid,  will be  subject  to
determination  and declaration by the Board of Directors at its discretion.  The
Board  will take into  account  the  Holding  Company's  consolidated  financial
condition,  the Bank's  regulatory  capital  requirements,  tax  considerations,
industry  standards,  economic  conditions,  regulatory  restrictions,   general
business  practices and other factors.  The Holding Company also has no plans to
make a return of capital distribution.  In the event the Holding Company intends
to  declare  a return of  capital  distribution  within  three  years  following
Conversion, it must first obtain the prior written approval of the FDIC.
    


                                       23

<PAGE>



         It is not presently  anticipated  that the Holding Company will conduct
significant  operations independent of those of HCSI for some time following the
Conversion. As such, the Holding Company does not expect to have any significant
source of income  other than  earnings on the net proceeds  from the  Conversion
retained by the Holding Company (which proceeds are currently estimated to range
from $54.5  million to $74.0 million based on the minimum and the maximum of the
Estimated  Valuation  Range,  respectively)  and  dividends  from HCSI,  if any.
Consequently,  the ability of the Holding  Company to pay cash  dividends to its
stockholders will be dependent upon such retained proceeds and earnings thereon,
and upon the  ability  of HCSI to pay  dividends  to the  Holding  Company.  See
"Description of Capital Stock - Holding Company Capital Stock  Dividends." HCSI,
like all  savings  associations  regulated  by the FDIC,  is  subject to certain
restrictions on the payment of dividends based on its net income, its capital in
excess of the  regulatory  capital  requirements  and the  amount of  regulatory
capital  required for the  liquidation  account to be  established in connection
with the Conversion.  In addition,  under New York state banking law, a New York
chartered  stock  savings  bank may  declare  and pay  dividends  out of its net
profits,  unless there is an impairment of capital, but approval of the New York
State Banking  Department (the "NYSBD" or the  "Department")  is required if the
total of all dividends declared in a calendar year would exceed the total of its
net  profits  for that  year  combined  with its  retained  net  profits  of the
preceding  two years,  subject to certain  adjustments.  See "The  Conversion  -
Effects of Conversion -- Deposit  Accounts and Loans" and "Regulation - The Bank
- -- Capital Requirements" and "- Limitations on Dividends." Earnings allocated to
HCSI's  "excess" bad debt reserves and deducted for federal  income tax purposes
cannot be used by HCSI to pay cash  dividends  to the  Holding  Company  without
adverse tax consequences. See "Regulation" and "Taxation."

                             MARKET FOR COMMON STOCK

   
         HCSI, as a mutual  savings bank,  and the Holding  Company,  as a newly
organized company, have never issued capital stock.  Consequently,  there is not
at this time an existing  market for the Common Stock.  The Holding  Company has
been  approved  for listing of the Common Stock on the Nasdaq Stock Market under
the symbol "HRBT" upon  completion of the  Conversion.  In order to be quoted on
the Nasdaq  Stock  Market,  among other  criteria,  there must be at least three
market  makers  for the Common  Stock.  Sandler  O'Neill  has agreed to act as a
market maker for the Holding  Company's  Common Stock  following the Conversion,
and assist in securing additional market makers to do the same. A public trading
market having the desirable  characteristics of depth, liquidity and orderliness
depends upon the presence in the  marketplace of both willing buyers and sellers
of the Common  Stock at any given time.  Accordingly,  there can be no assurance
that an active  and  liquid  market  for the  Common  Stock  will  develop or be
maintained  or that  resales  of the  Common  Stock  can be made at or above the
Purchase Price. See "The Conversion - Stock Pricing" and "-- Number of Shares to
be Issued."
    

                                       24

<PAGE>




                      PRO FORMA REGULATORY CAPITAL ANALYSIS

          At  December  31,  1997,  the Bank  exceeded  all  regulatory  capital
requirements.  Set  forth  below is a  summary  of the  Bank's  compliance  with
regulatory capital standards as of December 31, 1997 based on historical capital
and also assuming that the indicated  number of shares were sold as of such date
using the assumptions contained under the caption "Pro Forma Data."

<TABLE>
<CAPTION>

                                                                                Pro Forma at December 31, 1997
                       
<S>                       <C>                 <C>                  <C>                   <C>                   <C>

                                                                                                                     17,333,738
                                                  11,140,777           13,106,796             15,072,815            Shares Sold
                            Shares Sold          Shares Sold           Shares Sold           Shares  Sold            15% above
                             Historical           at Minimum           at Midpoint            at Maximum             Maximum
                           Amount    Percent   Amount    Percent    Amount      Percent   Amount     Percent    Amount   Percent
                                               (Dollars      in     Thousands)

GAAP Capital(1).......     $67,395     10.13%  $108,166     15.32%  $115,458      16.19 % $122,750    17.04%    $131,135    17.99%
                           =======    ======   ========    ======   ========    ========  ========   ======     ========   =======

Leverage Capital(2):
  Capital level(3)....     $66,753     10.08%  $107,524     15.29%  $114,816      16.16%  $122,108    17.01%    $130,493    17.97%
  Requirement(4)......      26,495      4.00%    28,126      4.00%    28,417       4.00%    28,709     4.00%      29,044     4.00%
                          --------   -------    -------   -------   --------    -------   --------   ------     ---------  -------
  Excess..............     $40,258      6.08%   $79,398     11.29%   $86,399      12.16%   $93,399    13.01%    $101,449    13.97%
                           =======   =======    =======    ======    =======    =======   ========   ======     ========    ======

Risk-Based Capital(2):
  Capital level(3)(5).     $72,672     15.38%  $113,443     23.01%  $120,735      24.31%  $128,027    25.59%    $136,412    27.04%
  Requirement.........      37,812      8.00%    39,443      8.00%    39,735       8.00%    40,027     8.00%      40,362     8.00%
                          --------   -------    -------   -------   --------    -------  ---------   ------     --------- --------
  Excess..............     $34,860      7.38%   $74,000     15.01%   $81,000      16.31%   $88,000    17.59%     $96,050    19.04%
                           =======   =======    =======    ======    =======    =======   ========   ======    ========   ========
</TABLE>

(1)  Total equity as calculated under generally accepted  accounting  principles
     ("GAAP") expressed as a percent of total assets under GAAP.

(2)  Leverage  capital  levels are shown as a percentage of "total  assets," and
     risk-based  capital  levels are  calculated on the basis of a percentage of
     "risk-weighted assets," each as defined in the FDIC regulations.

(3)  Pro  forma  capital  levels  assume  receipt  by the Bank of 50% of the net
     proceeds  from the shares of Common  Stock sold at the  minimum,  midpoint,
     maximum and 15% above the maximum of the Estimated  Valuation Range.  These
     levels  assume  funding  by the Bank of the RRP  equal to 4% of the  Common
     Stock issued,  including shares issued to the Foundation,  and repayment of
     the Holding Company's loan to the ESOP to enable the ESOP to purchase 8% of
     the Common Stock issued, including shares issued to the Foundation,  valued
     at the  minimum,  midpoint,  maximum  and  15%  above  the  maximum  of the
     Estimated Valuation Range.

(4)  The current leverage capital requirement is 3% of total adjusted assets for
     savings banks that receive the highest  supervisory  ratings for safety and
     soundness and that are not experiencing or anticipating significant growth.
     The current leverage capital ratio applicable to all other savings banks is
     4% to 5%. See "Regulation - The Bank - Capital Requirements."

(5)  Assumes the net proceeds are invested in assets that carry a risk-weighting
     of 50%.



                                       25

<PAGE>



                                 CAPITALIZATION

          Set  forth  below  is  the  capitalization,   including  deposits  and
short-term  borrowings,  of HCSI as of  December  31,  1997,  and the pro  forma
capitalization of the Holding Company at the minimum, the midpoint,  the maximum
and 15% above the maximum of the Estimated  Valuation Range, after giving effect
to the  Conversion  and  based on other  assumptions  set forth in the table and
under the caption "Pro Forma Data."

<TABLE>
<CAPTION>

                                                                        Holding Company - Pro Forma Based
                                                                          Upon Sale at $10.00 per share
                                                                                                      15% Above
                                                 HCSI         Minimum      Midpoint      Maximum       Maximum
                                                 Existing    11,140,777   13,106,796    15,072,815    17,333,738
                                            Capitalization    Shares       Shares        Shares        Shares
                                                                         (In Thousands)
<S>                                            <C>          <C>          <C>           <C>           <C>

Deposits(1).................................     $586,231    $586,231     $586,231      $586,231      $586,231
                                                 ========    ========     ========      ========      ========
Total Deposits and short-term borrowings....     $588,231    $588,231     $588,231      $588,231      $588,231
                                                 ========    ========     ========      ========      ========

Stockholders' Equity
 Preferred stock ($0.01)................        $   ---     $    ---     $    ---      $    ---       $   ---
 Common stock ($0.01)(2)................            ---          115          135           155           179
 Additional paid-in capital (includes expenses
    and commissions)...................             ---      112,309      132,322       152,336       175,351
 Surplus and undivided profits, substantially
    restricted(3).....................           67,363       67,363       67,363        67,363        67,363
 Net unrealized gains on securities available
    for sale, net of tax...............              32           32           32            32            32
Less:
 Expense of contribution to Foundation(6)           ---       (3,342)      (3,932)       (4,522)       (5,200)
Plus:
 Tax effect of contribution to Foundation(4)        ---        1,337        1,573         1,809         2,080
Less:
 Common stock acquired by ESOP(5).......            ---       (9,180)     (10,800)      (12,420)      (14,283)
 Common stock acquired by RRP(5)........            ---       (4,590)      (5,400)       (6,210)       (7,142)
                                               ---------   ----------    ---------   -----------   -----------
   Total Stockholders' Equity(6)...             $67,395     $164,043     $181,293      $198,543      $218,380
</TABLE>

(1)  No effect has been  given to  withdrawals  from  deposit  accounts  for the
     purpose of purchasing Common Stock in the Conversion.  Any such withdrawals
     will reduce pro forma deposits by the amount of such withdrawals.

(2)  Does not  reflect  the  shares of Common  Stock  that may be  reserved  for
     issuance  pursuant to the Stock Option Plan and includes  shares  issued to
     the Foundation.

(3)  See  "Dividends"  and  "Regulation  -The Bank -  Limitations  on Dividends"
     regarding  restrictions on future  dividend  payments and "The Conversion -
     Effects  of  Conversion  -  Deposit   Accounts  and  Loans"  regarding  the
     liquidation account to be established upon Conversion.

(4)  Represents  the tax  effect  of the  contribution  of  Common  Stock to the
     Foundation  based on a 40% tax rate. The  realization of the tax benefit is
     limited  annually to 10% of the Holding  Company's  annual taxable  income,
     subject to the ability of the Holding  Company to carry  forward any unused
     portion of the  deduction  for five years  following  the year in which the
     contribution is made.

   
(5)  Assumes  that 8% of the shares  sold in the  Conversion,  including  shares
     issued to the Foundation,  will be purchased by the ESOP. The funds used to
     acquire the ESOP shares will be borrowed from the Holding Company. The Bank
     intends  to make  contributions  to the  ESOP  sufficient  to  service  and
     ultimately retire the ESOP's debt over a fifteen-year  period. Also assumes
     that an amount of shares  equal to 4% of the  amount of shares  sold in the
     Conversion,  including  shares issued to the Foundation will be acquired by
     the RRP, following  stockholder  ratification of such plan after completion
     of the  Conversion.  In the event that the RRP is funded by the issuance of
     authorized but unissued  shares in an amount equal to 4% of the shares sold
     in the Conversion,  the interest of existing  stockholders would be diluted
     by approximately 3.8%. The amount to be borrowed by the ESOP and the Common
     Stock  acquired by the RRP is  reflected  as a reduction  of  stockholders'
     equity.  See  "Management  of the Bank -  Benefit  Plans -  Employee  Stock
     Ownership Plan" and "- Recognition and Retention Plan."
    

(6)  If the Stock Contribution is approved by the Bank's members,  the amount of
     initial contribution will be accrued as an expense in the fiscal quarter in
     which the conversion is completed.  See "The Conversion -- Establishment of
     The Hudson River Bank & Trust Company Foundation."


                                       26

<PAGE>



                                 PRO FORMA DATA

   
          The following  table sets forth the  historical  net income and equity
data of HCSI at and for the nine months  ended  December 31, 1997 and the fiscal
year ended March 31, 1997,  and after giving effect to the  Conversion,  the pro
forma net income,  capital stock and stockholders'  equity and per share data of
the Holding  Company at and for the nine months ended  December 31, 1997 and the
fiscal year ended March 31,  1997.  The pro forma data has been  computed on the
assumptions that (i) the specified number of shares of Common Stock were sold at
the beginning of the  specified  periods and yielded net proceeds to the Holding
Company as indicated,  (ii) 3% of the shares were donated to the Foundation upon
the completion of the  Conversion,  (iii) 50% of such net proceeds were retained
by the Holding  Company and the  remainder was used to purchase all of the stock
of  HCSI,  and (iv)  such net  proceeds,  less  the  amount  of the ESOP and RRP
funding,  were invested by the Bank and Holding  Company at the beginning of the
periods to yield a pre-tax return of 5.476% and 5.997% for the nine months ended
December  31, 1997 and for the fiscal year ended March 31,  1997,  respectively.
The  after-tax  rate of return is 3.286% and  3.598%,  respectively,  assuming a
combined  federal and state income tax rate of 40%. The assumed  return is based
upon the market yield rate of one-year U.S. Government Treasury Securities as of
the end of the  periods  indicated.  The use of this  rate is  viewed to be more
relevant  than the use of an  arithmetic  average of the weighted  average yield
earned by the Bank on its earning  assets and the weighted  average rate paid on
its  interest-bearing  liabilities  during  such  periods.  In  calculating  the
underwriting fees to be paid as part of the Offering, the table assumes that (i)
no commission was paid on $2.7 million of shares sold to directors, officers and
employees and (ii) the remaining shares were sold at a 1.10% commission.  (These
assumptions  represent  management's  estimate as to the  distribution  of stock
orders in the Conversion.  However, there can be no assurance that such estimate
will be accurate and that a greater  proportion  of shares will not be sold at a
higher  commission,  thus  increasing  offering  expenses.)  Fixed  expenses are
estimated to be $1,130,558.  Actual Conversion expenses may be more or less than
those estimated  because the fees paid to Sandler O'Neill and other brokers will
depend  upon the  categories  of  purchasers,  the  Purchase  Price  and  market
conditions and other factors.  The pro forma net income amounts derived from the
assumptions  set forth herein should not be considered  indicative of the actual
results of operations  of the Holding  Company that would have been attained for
any period if the Conversion  had been actually  consummated at the beginning of
such period,  and the  assumptions  regarding  investment  yields  should not be
considered  indicative of the actual yields  expected to be achieved  during any
future period.
    

          The total  number of  shares  to be  issued in the  Conversion  may be
increased  or  decreased  significantly,  or the price per share  decreased,  to
reflect  changes in market and  financial  conditions  prior to the close of the
Offering.  However,  if the aggregate Purchase Price of the Common Stock sold in
the  Conversion is below  $111,407,770  (the minimum of the Estimated  Valuation
Range)  or more  than  $173,337,380  (15%  above the  maximum  of the  Estimated
Valuation  Range),  subscribers  will be offered  the  opportunity  to modify or
cancel their subscriptions.  See "The Conversion - Stock Pricing" and "-- Number
of Shares to be Issued."


                                       27

<PAGE>

<TABLE>
<CAPTION>


                                                                   At or For the Nine Months Ended December 31, 1997
                                                                                                            15% Above
                                                                   Minimum      Midpoint       Maximum       Maximum
                                                                 11,140,777    13,106,796    15,072,815    17,333,738
                                                                Shares Sold    Shares Sold   Shares Sold   Shares Sold
                                                                 at $10.00      at $10.00     at $10.00     at $10.00
                                                                 per Share      per Share     per Share     per Share

                                                                   (Dollars in Thousands, Except Per Share Amounts)

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

Gross proceeds................................................       $111,408      $131,068      $150,728      $173,337
Plus: Shares issued to Foundation(1)..........................          3,342         3,932         4,522         5,200
                                                                   ----------    ----------    ----------    ----------
Pro forma market capitalization...............................       $114,750      $135,000      $155,250      $178,537
                                                                     ========      ========      ========      ========

Gross proceeds................................................       $111,408      $131,068      $150,728      $173,337
Less offering expenses and commissions........................        (2,326)       (2,543)       (2,759)       (3,007)
                                                                  -----------   -----------   -----------   -----------
 Estimated net conversion proceeds............................       $109,082      $128,525      $147,969      $170,330
Less ESOP shares..............................................        (9,180)      (10,800)      (12,420)      (14,283)
Less RRP shares...............................................        (4,590)       (5,400)       (6,210)       (7,142)
                                                                  -----------   -----------   -----------   -----------
 Estimated proceeds available for investment(2)...............      $  95,312      $112,325      $129,339      $148,905
                                                                    =========      ========      ========      ========

   
Net Income:
  Historical..................................................         $1,886        $1,886        $1,886        $1,886
Pro Forma Adjustments:
   Net earnings from proceeds(3)..............................         $2,349        $2,768        $3,187        $3,669
   ESOP(4)....................................................         ($275)        ($324)        ($373)        ($428)
   RRP(5).....................................................         ($413)        ($486)        ($559)        ($643)
                                                                  -----------   -----------   -----------   -----------
     Pro forma net income(5)..................................     $    3,547    $    3,844    $    4,141    $    4,484
                                                                   ==========    ==========    ==========    ==========
    

Net Income Per Share:
    Historical(7).............................................          $0.18         $0.15         $0.13         $0.11
Pro forma Adjustments:
     Net earnings from proceeds...............................          $0.22         $0.22         $0.22         $0.22
     ESOP(4)..................................................        ($0.03)       ($0.03)       ($0.03)       ($0.03)
     RRP(5)...................................................        ($0.04)       ($0.04)       ($0.04)       ($0.04)
                                                                  -----------   -----------   -----------   -----------
         Pro forma net income per share(5)(6).................          $0.33        $0.30          $0.28         $0.26
                                                                  ===========  ============   ===========   ===========

    Offering price to pro forma net income per share
       (annualized)...........................................         22.47x        24.39x        26.03x        27.65x

Stockholders' Equity (Book Value)(8):
  Historical..................................................        $67,395       $67,395       $67,395       $67,395
Pro Forma Adjustments:
  Estimated net Conversion proceeds...........................       $109,082      $128,525      $147,969      $170,330
  Plus: Tax benefit of Stock Contribution.....................         $1,337        $1,573        $1,809        $2,080
  Less: Common stock acquired by:
   ESOP(4)....................................................       ($9,180)     ($10,800)     ($12,420)     ($14,283)
   RRP(5).....................................................       ($4,590)      ($5,400)      ($6,210)      ($7,142)
                                                                   ----------    ----------    ----------    ----------
       Pro forma stockholder's equity(6)......................       $164,044      $181,293      $198,543      $218,380
                                                                     ========      ========      ========      ========

Stockholders' Equity (Book Value)(8):
Per Share(7):
  Historical..................................................          $5.87         $4.99         $4.34         $3.77
Pro Forma Adjustments:
  Estimated net Conversion proceeds...........................          $9.51         $9.52         $9.53         $9.54
  Plus: Tax benefit of Stock Contribution.....................          $0.12         $0.12         $0.12         $0.12
  Less: Common stock acquired by:
   ESOP(4)....................................................        ($0.80)       ($0.80)       ($0.80)       ($0.80)
   RRP(5).....................................................        ($0.40)       ($0.40)       ($0.40)       ($0.40)
                                                                  -----------   -----------   -----------   -----------
       Pro forma book value per share(6)......................         $14.30        $13.43        $12.79        $12.23
                                                                   ==========    ==========    ==========    ==========

Pro forma offering price per share to book value per share....         69.95%        74.46%        78.19%        81.76%

</TABLE>

                                       28

<PAGE>

<TABLE>
<CAPTION>

                                                                       At or For the Year Ended March 31, 1997
                                                                                                          15% Above
                                                                  Minimum      Midpoint       Maximum      Maximum
                                                                11,140,777    13,106,796    15,072,815   17,333,738
                                                                Shares Sold    Shares Sold   Shares Sold   Shares Sold
                                                                 at $10.00      at $10.00     at $10.00     at $10.00
                                                                 per Share      per Share     per Share     per Share

                                                                  (Dollars in Thousands, Except Per Share Amounts)
<S>                                                              <C>           <C>             <C>         <C>    

Gross proceeds................................................      $111,408      $131,068      $150,728     $173,337
Plus: Shares issued to Foundation(1)..........................        $3,342        $3,392        $4,522       $5,200
                                                                  ----------    ----------                 ----------
Pro forma market capitalization...............................      $114,750      $135,000      $155,250     $178,537
                                                                    ========      ========      ========     ========

Gross proceeds................................................      $111,408      $131,068      $150,728     $173,337
Less offering expenses and commissions........................      ($2,326)      ($2,543)      ($2,759)     ($3,007)
                                                                  -----------   -----------   -----------  ----------
 Estimated net conversion proceeds............................      $109,082      $128,525      $147,969     $170,330
Less ESOP shares..............................................      ($9,180)     ($10,800)     ($12,420)    ($14,283)
Less RRP shares...............................................      ($4,590)      ($5,400)      ($6,210)     ($7,142)
                                                                  ----------    ----------    ----------   ----------
 Estimated proceeds available for investment(2)...............       $95,312      $112,325      $129,339     $148,905
                                                                   =========      ========      ========     ========

   
Net Income:
  Historical..................................................        $5,660        $5,660        $5,660       $5,660
Pro Forma Adjustments:
   Net earnings from proceeds(3)..............................        $3,429        $4,042        $4,654       $5,358
   ESOP(4)....................................................        ($367)        ($432)        ($497)       ($571)
   RRP(5).....................................................        ($551)        ($648)        ($745)       ($857)
                                                                  -----------   -----------   -----------  ----------
     Pro forma net income(5)..................................        $8,171        $8,622        $9,072       $9,590
                                                                  ==========    ==========    ==========   ==========
    

Net Income Per Share:
    Historical(7).............................................         $0.53         $0.45         $0.39        $0.34
Pro forma Adjustments:
     Net earnings from proceeds...............................         $0.32         $0.32         $0.32        $0.32
     ESOP(4)..................................................       ($0.03)       ($0.03)       ($0.03)      ($0.03)
     RRP(5)...................................................       ($0.05)       ($0.05)       ($0.05)      ($0.05)
                                                                 -----------   -----------   -----------  -----------
         Pro forma net income per share(5)(6).................         $0.77         $0.69         $0.63        $0.58
                                                                 ===========   ===========   ===========  ===========

     Offering price to pro forma net income per share.........        13.03x        14.53x        15.88x       17.28x


Stockholders' Equity (Book Value)(8):
  Historical..................................................       $65,129       $65,129       $65,129      $65,129
Pro Forma Adjustments:
  Estimated net Conversion proceeds...........................      $109,082      $128,525      $147,969     $170,330
  Plus: Tax benefit of Stock Contribution.....................        $1,337        $1,573        $1,809       $2,080
  Less: Common stock acquired by:                                   ($9,180)     ($10,800)     ($12,420)    ($14,283)
   ESOP(4)....................................................
   RRP(5).....................................................      ($4,590)      ($5,400)      ($6,210)     ($7,142)
                                                                  ----------    ----------    ----------   ----------
       Pro forma stockholders' equity(6)......................      $161,778      $179,027      $196,277     $216,114
                                                                    ========      ========      ========     ========

Stockholders' Equity (Book Value)(8):
Per Share(7):
  Historical..................................................         $5.68         $4.82         $4.20        $3.65
Pro Forma Adjustments:
  Estimated net Conversion proceeds...........................         $9.51         $9.52         $9.53        $9.54
  Plus: Tax benefit of Stock Contribution.....................         $0.12         $0.12         $0.12        $0.12
  Less: Common stock acquired by:
   ESOP(4)....................................................       ($0.80)       ($0.80)       ($0.80)      ($0.80)
   RRP(5).....................................................       ($0.40)       ($0.40)       ($0.40)      ($0.40)
                                                                 -----------     -----------   -----------  -----------
  Pro forma book value per share(6)......................            $14.11        $13.26        $12.65       $12.11
                                                                 ===========     ===========   ===========   ==========

  Pro forma offering price per share to pro forma book               70.93%        75.41%        79.10%       82.61%
    value per share(6)
</TABLE>

(1)  The Holding Company intends to contribute  shares equal to 3% of the shares
     issued in the Conversion to the Foundation  within 12 months  following the
     completion of the Conversion.  See "The  Conversion - Establishment  of The
     Hudson River Bank & Trust Company Foundation." Since the contributed shares
     will be donated  or sold for  nominal  consideration,  they will not add to
     gross proceeds. However, since such shares are issued and outstanding, they
     add to the Holding Company's market capitalization. The amount of the Stock
     Contribution  will be accrued as an expense in the fiscal  quarter in which
     the Conversion is completed. The pro forma net income data does not reflect
     such  non-recurring  accrual.  Both the  historical and pro forma per share
     data assume that the Stock Contribution is made.

                                       29

<PAGE>



   
(2)  Reflects a reduction  to net  proceeds for the cost of the ESOP and the RRP
     (assuming  stockholder  ratification  of the RRP is  received)  which it is
     assumed  will be  funded  from the net  proceeds  retained  by the  Holding
     Company.
    

(3)  No effect has been  given to  withdrawals  from  deposit  accounts  for the
     purpose of  purchasing  Common  Stock in the  Conversion.  For  purposes of
     calculating pro forma net income, proceeds attributable to purchases by the
     ESOP and RRP, which  purchases are to be funded by the Holding  Company and
     the Bank, have been deducted from net proceeds.

   
(4)  It is assumed that 8% of the shares of Common Stock sold in the Conversion,
     including  shares issued to the Foundation,  will be purchased by the ESOP.
     The funds used to acquire such shares will be borrowed by the ESOP from the
     net proceeds from the Conversion retained by the Holding Company.  The Bank
     intends to make  contributions to the ESOP in amounts at least equal to the
     principal and interest  requirement  of the debt. The Bank's payment of the
     ESOP debt is based upon equal installments of principal and interest over a
     15-year period. However,  assuming the Holding Company makes the ESOP loan,
     interest  income earned by the Holding Company on the ESOP debt will offset
     the interest paid by the Bank. Accordingly, the only expense to the Holding
     Company on a  consolidated  basis will be  related  to the  allocations  of
     earned ESOP shares which will be based on the number of shares committed to
     be released to participants for the year at the average market value of the
     shares during the year, net of the related tax effects.  The amount of ESOP
     debt is reflected as a reduction of stockholders' equity. In the event that
     the ESOP were to receive a loan from an independent  third party, both ESOP
     expense and earnings on the proceeds  retained by the Holding Company would
     be  expected  to  increase.  Pursuant  to SOP  93-6,  only the ESOP  shares
     committed to be released are considered outstanding for the purposes of the
     net income per share calculations.
    

(5)  Adjustments to both book value and net income have been made to give effect
     to the proposed open market purchase (based upon an assumed  purchase price
     of $10.00 per share) following Conversion by the RRP (assuming  stockholder
     ratification  of such plan is  received) of an amount of shares equal to 4%
     of the shares of Common  Stock  sold in the  Conversion,  including  shares
     issued to the Foundation,  for the benefit of certain  directors,  officers
     and  employees.  It is  assumed  that  the  sale of the  shares  to the RRP
     occurred at the beginning of the period.  Funds used by the RRP to purchase
     the shares will be contributed to the RRP by the Holding Company if the RRP
     is ratified by  stockholders  following  the  Conversion.  Therefore,  this
     funding is assumed to reduce the proceeds  available for reinvestment.  For
     financial  accounting  purposes,  the  amount of the  contribution  will be
     recorded as a compensation expense over the period of vesting. These grants
     are  scheduled  to vest in equal  annual  installments  over the five years
     following stockholder  ratification of the RRP. For purposes of calculating
     pro forma net  income per share,  RRP  shares  are  considered  to be fully
     vested.  However,  all  unvested  grants will be  forfeited  in the case of
     recipients who fail to maintain continuous service with the Holding Company
     or  its  subsidiaries.  In the  event  the  RRP is  unable  to  purchase  a
     sufficient  number of shares of Common  Stock to fund the RRP,  the RRP may
     issue  authorized  but  unissued  shares of Common  Stock from the  Holding
     Company to fund the  remaining  balance.  In the event the RRP is funded by
     the issuance of authorized but unissued  shares in an amount equal to 4% of
     the  shares  sold  in  the  Conversion,  including  shares  issued  to  the
     Foundation,  the  interests  of existing  stockholders  would be diluted by
     approximately  3.8%. In the event that the RRP is funded through authorized
     but unissued  shares,  for the nine months ended December 31, 1997 and year
     ended  March 31,  1997,  pro forma net income per share  (assuming  all RRP
     shares are treated as being fully vested) would be $0.33,  $0.31, $0.29 and
     $0.27 and  $0.75,  $0.68,  $0.62  and  $0.57,  respectively,  and pro forma
     stockholders' equity per share would be $14.13,  $13.30,  $12.68 and $12.15
     and $13.94,  $13.14, $12.54 and $12.02,  respectively,  in each case at the
     minimum,  midpoint,  maximum  and 15% above the  maximum  of the  Estimated
     Valuation Range.

(6)  No effect has been given to the shares to be reserved  for  issuance  under
     the  proposed  Stock  Option  Plan which is  expected  to be adopted by the
     Holding Company following the Conversion,  subject to stockholder approval.
     In the event the Stock Option Plan is funded by the issuance of  authorized
     but  unissued  shares in an amount  equal to 10% of the shares  sold in the
     Conversion, including shares issued to the Foundation, at $10.00 per share,
     the  interests of existing  stockholders  would be diluted as follows:  pro
     forma net income per share for the nine months ended  December 31, 1997 and
     the year ended  March 31, 1997 would be $0.33,  $0.30,  $0.28 and $0.27 and
     $0.73,  $0.66, $0.60 and $0.56,  respectively,  and pro forma stockholders'
     equity per share  would be $13.91,  $13.12,  $12.54 and $12.03 and  $13.73,
     $12.96,  $12.40  and  $11.91,  respectively,  in each case at the  minimum,
     midpoint,  maximum  and 15% above the  maximum of the  Estimated  Valuation
     Range. In the  alternative,  the Holding Company may purchase shares in the
     open market to fund the Stock Option Plan following stockholder approval of
     such plan.  To the extent the entire 10% of the shares to be  reserved  for
     issuance  under  the Stock  Option  Plan are  funded  through  open  market
     purchases at the Purchase Price of $10.00 per share, proceeds available for
     reinvestment would be reduced by $11,475,000,  $13,500,000, $15,525,000 and
     $17,853,700 at the minimum,  midpoint, maximum and 15% above the maximum of
     the Estimated  Valuation Range. See "Management of the Bank - Benefit Plans
     - Employee Stock Ownership Plan."

(7)  Historical  per share amounts have been computed as if the shares of Common
     Stock indicated had been  outstanding at the beginning of the periods or on
     the dates shown,  but without any  adjustment of  historical  net income or
     historical  equity to reflect the  investment of the estimated net proceeds
     of the sale of shares in the Conversion as described above. Pursuant to SOP
     93-6,  only  the  ESOP  shares  committed  to be  released  are  considered
     outstanding for the purposes of the net income per share calculations.  All
     ESOP shares have been considered outstanding for purposes of computing book
     value per share.

(8)  "Book value"  represents the  difference  between the stated amounts of the
     Bank's assets (generally based on historical cost) and liabilities computed
     in accordance with generally accepted  accounting  principles.  The amounts
     shown do not reflect the effect of the  Liquidation  Account  which will be
     established for the benefit of Eligible and  Supplemental  Eligible Account
     Holders in the  Conversion,  or the federal income tax  consequences of the
     restoration  to income of the Bank's  special bad debt  reserves for income
     tax purposes which would be required in the unlikely event of  liquidation.
     See "The Conversion - Effects of Conversion -- Deposit  Accounts and Loans"
     and  "Regulation"  and  "Taxation." The amounts shown for book value do not
     represent  fair  market  values  or  amounts,  if  any,   distributable  to
     stockholders in the unlikely event of liquidation.

                                       30

<PAGE>



            COMPARISON OF VALUATION AND PRO FORMA INFORMATION WITH NO
                               STOCK CONTRIBUTION

   
          In the event  that the Stock  Contribution  to the  Foundation  is not
made,  RP Financial  has  estimated  that the amount of Common Stock offered for
sale in the Conversion would increase by  approximately  893,200 shares and that
the overall market  capitalization  would increase by $5.0 million,  both at the
midpoint of the Estimated  Valuation  Range as of December 31, 1997.  Under such
circumstances,  pro forma  stockholders'  equity of the Holding Company would be
approximately  $188.0  million,  at the midpoint,  which is  approximately  $6.7
million greater than the pro forma  stockholders'  equity of the Holding Company
would be if the Stock  Contribution is made. In preparing this estimate,  it has
been assumed that the pro forma price to book value ratio and pro forma price to
earnings ratio would be approximately  the same under both the current appraisal
and  the  estimate  of the  value  of the  Holding  Company  without  the  Stock
Contribution at the midpoint of the Estimated Valuation Range. Further, assuming
the midpoint of the Estimated  Valuation Range, pro forma  stockholders'  equity
per share and pro forma net income  per share  would be  substantially  the same
with the Stock Contribution as without the Stock  Contribution.  In this regard,
pro forma stockholders' equity and pro forma net income per share at and for the
period ended  December 31, 1997 would be $13.43 and $0.31  respectively,  at the
midpoint of the Estimated Valuation Range,  assuming no Stock Contribution,  and
$13.43 and $0.30, respectively, with the Stock Contribution. The pro forma price
to book value  ratio and the pro forma  price to  earnings  ratio at and for the
period  ended  December  31,  1997 are 74.49% and 24.15x,  respectively,  at the
midpoint of the Estimated  Valuation Range,  assuming no Stock  Contribution and
are 74.46% and 24.39x,  respectively,  with the Stock Contribution.  There is no
assurance  that in the  event  the  Stock  Contribution  is not  made  that  the
appraisal  prepared at that time would  conclude that the pro forma market value
of the Holding Company would be the same as that estimated herein.
    

          For  comparative  purposes only,  set forth below are certain  pricing
ratios and  financial  data and ratios,  at the minimum,  midpoint,  maximum and
maximum, as adjusted,  of the Estimated Valuation Range, assuming the Conversion
was completed at December 31, 1997.


                                       31

<PAGE>
<TABLE>
<CAPTION>
                                                                                                               At the Maximum
                                              At the Minimum       At the Midpoint       At the Maximum        as Adjusted
                                            With        No       With        No        With       No         With        No
                                           Stock      Stock     Stock       Stock      Stock     Stock       Stock      Stock
                                           Contri-    Contri-   Contri-     Contri-    Contri-   Contri-    Contri-     Contri-
                                         11,140,777 11,900,000 13,106,796 14,000,000 15,072,815 16,100,000  17,333,738 18,515,000

                                                                     (Dollars in Thousands, Except Per Share Amounts)
<S>                                      <C>        <C>          <C>        <C>      <C>        <C>        <C>         <C>

Estimated offering amount...............  $111,408   $119,000   $131,068   $140,000   $150,728   $161,000   $173,337   $185,150
Pro forma market capitalization.........  $114,750   $119,000   $135,000   $140,000   $155,250   $161,000   $178,537   $185,150
Total assets............................  $761,699   $767,361   $778,949   $785,610   $796,199   $803,859   $816,036   $824,846
Total liabilities.......................  $597,656   $597,656   $597,656   $597,656   $597,656   $597,656   $597,656   $597,656
Pro forma stockholders' equity..........  $164,043   $169,705   $181,293   $187,954   $198,543   $206,203   $218,380   $227,190
Pro forma net income(1).................    $3,547     $3,693     $3,844     $4,017     $4,141     $4,341     $4,484     $4,713
Pro forma stockholders' equity per share    $14.30     $14.26     $13.43     $13.43     $12.79     $12.81     $12.23     $12.27
Pro forma net income  per share(1)......     $0.33      $0.34      $0.30      $0.31      $0.28      $0.29      $0.26      $0.28
Pro Forma Pricing Ratios:
  Offering price as a percentage of pro
    forma stockholders' equity per share    69.95%     70.12%     74.46%     74.49%     78.19%     78.08%     81.76%     81.50%
  Offering price to pro forma net income
    per share(1)........................    22.47x     22.32x     24.39x     24.15x     26.03x     25.70x     27.65x     27.22x
   Market capitialization to assets.....    15.07%     15.51%     17.33%     17.82%     19.50%     20.03%     21.88%     22.45%
Pro Forma Financial Ratios:
   Return on assets(2)..................     0.62%      0.64%      0.66%      0.68%      0.69%      0.72%      0.73%      0.76%
   Return on stockholders' equity(2)....     2.88%      2.90%      2.83%      2.85%      2.78%      2.81%      2.74%      2.77%
   Stockholders' equity to assets.......    21.54%     22.12%     23.27%     23.92%     24.94%     25.65%     26.76%     27.54%
<FN>

(1)  For the nine month period ended  December 31, 1997. (2) Ratios for the nine
     month periods have been annualized.
</FN>
</TABLE>


                                       32

<PAGE>



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

GENERAL

         The Holding  Company has only recently been formed and  accordingly has
no results of  operations at this time.  As a result,  the following  discussion
principally reflects the operations of the Bank and its subsidiaries. The Bank's
primary  market area,  with 12  full-service  branches  and one loan  production
office,  consists of Columbia,  Albany and  Rensselaer  counties in New York and
portions of Dutchess and  Schenectady  counties in New York.  The Bank has been,
and  intends  to  continue  to be, a  community-oriented  financial  institution
offering a variety of  financial  services.  The Bank's  principal  business  is
attracting  deposits from customers  within its market area and investing  those
funds,  together  with funds  from  operations  and,  to a much  lesser  extent,
borrowings,  in primarily  residential  mortgage  loans,  including  home equity
loans, and to a lesser extent,  in manufactured home loans,  financed  insurance
premiums and other consumer loans,  commercial real estate,  construction  loans
and commercial business loans and government and corporate debt securities.  See
"Business  of the  Bank -  Lending  Activities."  The  financial  condition  and
operating  results of the Bank are dependent on its net interest income which is
the difference between the interest income earned on its assets, primarily loans
and investments, and the interest expense on its liabilities, primarily 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 Bank'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 Bank.  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.

MARKET RISK AND ASSET/LIABILITY MANAGEMENT

         Interest rate risk is the most  significant  market risk  affecting the
Bank.  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  Bank'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 Bank'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

                                       33

<PAGE>



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 Bank's interest rate risk. Management's  asset/liability
committee  meets  weekly to review the Bank's  interest  rate risk  position and
profitability,  and to recommend  adjustments for  consideration by the Board of
Trustees.  Management  also  reviews  loan and deposit  pricing,  and the Bank's
securities  portfolio,  formulates investment strategies and oversees the timing
and  implementation  of transactions.  Notwithstanding  the Bank's interest rate
risk  management  activities,  the potential for changing  interest  rates is an
uncertainty that can adversely affect net income.

         In  adjusting  the  Bank's  asset/liability  position,  the  Board  and
management  attempt to manage the Bank'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
Bank's  interest  rate  risk  position  somewhat  in order to  increase  its net
interest  margins.  The Bank'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.

         Consistent with the  asset/liability  management  philosophy  described
above, the Bank has taken several steps to manage its interest rate risk. First,
the Bank has structured the security  portfolio to shorten the maturities of its
earning  assets.  The Bank's recent  purchases of  securities  have had terms to
maturity of seven years or less. At December 31, 1997,  the Bank had  securities
with a carrying  value of $106.3  million with  contractual  maturities  of five
years or less.  Except for  approximately  $74.5 million of fixed rate products,
the Bank's residential real estate portfolio is composed of either one, three or
five year adjustable rate mortgages or floating-rate home equity loans. The Bank
also manages interest rate risk by emphasizing  lower cost, more stable non-time
deposit accounts. In the current low rate environment, longer-term time deposits
are welcomed although not particularly popular with the Bank's customer base.

         One  approach  used to  quantify  interest  rate risk is the net market
value analysis.  In essence, this analysis calculates the difference between the
present value of  liabilities  and the present value of expected cash flows from
assets and  off-balance  sheet  contracts.  A second approach is to quantify the
impact on net interest income due to changes in cash flows,  interest income and
interest  expense  resulting from shifts in interest rates. The following tables
set forth, at December 31, 1997, an analysis of the Bank's interest rate risk as
measured  by the  estimated  changes  in net  market  value  of its  assets  and
liabilities and net interest income resulting from  instantaneous  and sustained
parallel shifts in interest rates (+ or - 200 basis points, measured in 50 basis
point increments).

                                       34

<PAGE>






             Net Market Value of Assets and Liabilities 
- ---------------------------------------------------------------------
     Change in             Net           
   Interest Rates         Market      
  in Basis Points         Value
    (Rate Shock)                        $ Change        % Change
- --------------------- --------------- --------------- ---------------
                       (Dollars in thousands)

            200          89,641         (2,322)           (2.52)%
            150          90,468         (1,495)           (1.63)%
            100          91,142           (821)           (0.89)%
             50          91,636           (327)           (0.36)%
              0          91,963               0           ---
           (50)          91,551           (412)           (0.45)%
          (100)          90,698         (1,265)           (1.38)%
          (150)          89,938         (2,025)           (2.20)%
          (200)          89,100         (2,863)           (3.11)%




                        Net Interest Income
- ---------------------------------------------------------------------

     Change in             Net          
   Interest Rates       Interest     
  in Basis Points        Income
    (Rate Shock)                        $ Change        % Change
- ---------------------------------------------------------------------
                       (Dollars in thousands)

          200          26,651           1,111              4.35%
          150          26,406             866              3.39%
          100          26,136             596              2.33%
           50          25,855             315              1.23%
            0          25,540               0             ---
         (50)          25,032           (508)             (1.99)%
        (100)          24,569           (971)             (3.80)%
        (150)          24,105         (1,435)             (5.62)%
        (200)          23,635         (1,905)             (7.46)%


         Certain  assumptions  utilized by  management in assessing the interest
rate risk of the Bank were employed in preparing  data included in the preceding
table. These assumptions were based upon proprietary data selected by management
and are  reflective of historical  results or current market  conditions.  These
assumptions relate to interest rates, prepayment rates, deposit decay rates, and
the market values of certain assets under the various interest rate scenarios.

         Prepayment  assumptions for mortgage backed  securities and residential
mortgage loans were based upon industry standards for prepayments. Cash flows of
securities  containing call provisions were determined  based on what was in the
best interest of the issuer given the  respective  interest rate  scenario.  The
Bank's  mortgage  backed  securities,   residential   mortgages,   and  callable
securities are the only assets or liabilities  which management  assumed possess
optionality for purposes of determining market value changes.


                                       35

<PAGE>



         Management  assumed  that the  majority of  non-maturity  deposits  had
estimated  lives  ranging  from 0 to 5 years,  while only 15.6% of  non-maturity
deposits had estimated lives ranging from 5 to 10 years.  These  assumptions are
based upon management's analysis of its customer base and competitive factors.

         The net market value and net interest income tables presented above are
predicated  upon a stable  balance  sheet  with no  growth or change in asset or
liability mix. In addition, the net market value table is based upon the present
value  of  discounted  cash  flows  using  management's   estimates  of  current
replacement  rates to discount the cash flows.  The net interest income table is
based upon a cash flow simulation of the Bank's existing assets and liabilities.
It was also  assumed  that  delinquency  rates  would not  change as a result of
changes in interest  rates  although there can be no assurance that this will be
the case. Even if interest rates change in the designated amounts,  there can be
no assurance that the Bank's assets and  liabilities  would perform as set forth
above.  Also,  a  change  in the US  Treasury  rates in the  designated  amounts
accompanied  by a change in the shape of the  Treasury  yield  curve would cause
changes  to the net  market  value and net  interest  income  other  than  those
indicated above.

         The  Bank  does not  currently  engage  in  trading  activities  or use
derivative  instruments  to  manage  interest  rate  risk.  Instruments  such as
interest rate swaps, caps and floors may be utilized under certain interest rate
risk  scenarios in order to manage  interest rate risk.  Such  activities may be
permitted with the approval of the Board of Trustees, and management continually
evaluates the usefulness of such instruments in managing interest rate risk.

Analysis of Net Interest Income

         The following table sets forth the Bank's average  consolidated balance
sheets, interest income and expense, average yields and costs, and certain other
information for the periods noted.



                                       36

<PAGE>



         The following  table  presents,  for the periods  indicated,  the total
dollar amount of interest and dividend  income from average  earning  assets and
the   resultant   yields,   as  well  as  the   interest   expense   on  average
interest-bearing  liabilities,  expressed  both in  dollars  and  rates.  No tax
equivalent  adjustments  were made.  All average  balances  are monthly  average
balances.  Management  believes that the use of average monthly balances instead
of average  daily  balances does not have a material  effect on the  information
presented. Non-accruing loans have been included in the loan balances.

<TABLE>
<CAPTION>
                                               Nine Months Ended December 31,               Year Ended March 31,
                                             1997                          1996                         1997             
                                 ----------------------------------------------------------------------------------------
                                   Average  Interest            Average   Interest            Average  Interest          
                                 Outstanding Earned/  Yield/  Outstanding  Earned/  Yield/  Outstanding Earned/   Yield/ 
                                   Balance    Paid    Rate(1)   Balance     Paid    Rate(1)   Balance    Paid      Rate  
                                 --------------------------------------------------------------------- --------- --------
                                                                                (Dollars in Thousands)

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

Earning Assets:
 Federal funds sold.............   $  4,710   $   202       5.69% $ 2,121   $    87      5.44% $ 1,638    $   89    5.43%
 Securities available for sale..     39,703     1,960       6.55   55,729     2,879      6.86   53,445     3,658    6.84 
 Investment securities..........     72,208     3,565       6.55   84,428     4,063      6.39   83,343     5,385    6.46 
 Federal Home Loan Bank of                                     3    2,565                   2    2,575                   
   NY stock.....................      2,812       151       7.1                 124      6.4                 164    6.37 
 Loans receivable...............    509,634    35,575       9.27  465,883    32,220      9.18  471,295    43,585    9.25 
                                    -------    ------       ----  -------    ------      ----  -------    ------    ---- 

    Total earning assets........    629,067    41,453       8.75  610,726    39,373      8.56  612,296    52,881    8.64 
                                               ------       ----             ------      ----            ------    ---- 

 Cash and due from banks........     11,048                         7,602                        6,860                   
 Allowance for loan losses......    (6,953)                       (3,656)                       (3,886)                   
 Other non-earning assets......      26,945                        25,342                       25,597                   
                                    -------                       -------                      -------

   
      Total assets..............   $660,107                      $640,014                     $640,867                   
                                   ========                      ========                     ========                   
    

Interest-Bearing Liabilities:
 Savings accounts...............    137,841     3,584       3.45  132,886     3,388      3.38 133,209     4,523    3.40 
 N.O.W. and money market accounts    94,247     2,178       3.07   95,046     2,144      2.99  93,972     2,831    3.01 
 Time deposit accounts..........    310,499    13,513       5.78  307,259    13,342      5.76 307,757    17,727    5.76 
 Escrow accounts................      5,088        89       2.32    5,198        87      2.22   4,579       106    2.31 
 Other borrowings...............      4,266       176       5.48    3,303       130      5.22    4,459      239    5.36 
                                 ---------- ---------       ----  -------   -------      ----  ------- --------    -----

   Total interest-bearing           551,941    19,540       4.70  543,692    19,091      4.66 543,976    25,426    4.67 
      liabilities                            --------       ----             -----       ----            ------    ---- 

Non-interest-bearing deposits...     35,638                        28,270                      27,984                   
Other non-interest bearing            5,106                         5,440                       5,585                   
      liabilities...............
Equity..........................     67,422                        62,612                       63,322                  
                                 ----------                    ----------                  ----------- 

   Total liabilities and equity.   $660,107                      $640,014                    $640,867                   
                                   ========                      ========                    ========                   

Net interest income.............              $21,913                       $20,282                      27,455         
                                              =======                       =======                      ======         

Net interest rate spread........                            4.05%                        3.90%                     3.97%
                                                            ====                         ====                      ==== 

Net interest margin.............                            4.62%                        4.41%                     4.48%
<FN>
                                                            ====                         ====                      ==== 
- ------------------------
(1) Annualized
</FN>
</TABLE>










<TABLE>
<CAPTION>

                                                       Year Ended March 31,
                                              1996                         1995             
                                  ---------------------------------------------             
                                    Average  Interest            Average  Interest          
                                  Outstanding Earned/  Yield/  Outstanding Earned/  Yield/  
                                    Balance    Paid     Rate     Balance    Paid     Rate   
                                  ------------------------------------------------ ------   
<S>                               <C>         <C>        <C>    <C>      <C>         <C>
                                                                                            
Earning Assets:                                                                             
 Federal funds sold.............   $4,908     $ 271       5.52% $ 7,206   $ 344       4.77% 
 Securities available for sale..   26,889     1,782       6.63   12,307     917       7.45  
 Investment securities..........   92,243     6,062       6.57   94,001   6,503       6.92  
 Federal Home Loan Bank of                                   5    2,064                  5  
   NY stock.....................    2,578       187       7.2               160       7.7   
 Loans receivable...............  444,645    40,780       9.17  424,187  35,135       8.28  
                                  -------    ------       ----  -------  ------       ----  
                                                                                            
    Total earning assets........  571,263    49,082       8.59  539,765  43,059       7.98  
                                             ------       ----           ------       ----  
                                                                                            
 Cash and due from banks........    6,386                         6,740                     
 Allowance for loan losses......  (3,304)                       (2,931)                     
 Other non-earning assets......    23,090                        22,869                     
                                 --------                       -------                     
                                                                                            
      Total assets.............. $597,435                      $566,443                     
                                 ========                      ========                     
                                                                                            
Interest-Bearing Liabilities:                                                               
 Savings accounts...............  129,281     4,275       3.31  167,284   5,501       3.29  
 N.O.W. and money market accounts  93,813     2,932       3.13   97,131   2,769       2.85  
 Time deposit accounts..........  283,149    16,713       5.90  219,008  10,796       4.93  
 Escrow accounts................    5,460       124       2.27    6,360     142       2.23  
 Other borrowings...............      745        42       5.64    2,145     101       4.71  
                                 --------- --------      ----- -------- -------       ----  
                                                                                            
   Total interest-bearing          512,448    24,086       4.70  491,928  19,309       3.93  
      liabilities                             ------       ----           ------       ----
                                                                                            
Non-interest-bearing deposits...   24,096                        21,021                     
Other non-interest bearing          4,630                         3,983                     
      liabilities
Equity..........................   56,261                        49,511                     
                                 --------                    ----------                     
                                                                                            
   Total liabilities and equity. $597,435                      $566,443                     
                                 ========                      ========                     
                                                                                            
Net interest income.............            $24,996                     $23,750             
                                            =======                     =======             
                                                                                            
Net interest rate spread........                          3.89%                       4.05% 
                                                          ====                        ====  
                                 
Net interest margin.............                          4.38%                       4.40% 
<FN>
                                                          ====                        ====  
- ------------------------         
(1) Annualized
</FN>
</TABLE>

                                       37

<PAGE>



         The  following  schedule  presents  the  dollar  amount of  changes  in
interest  and  dividend  income and  interest  expense for major  components  of
earning assets and  interest-bearing  liabilities.  For each category of earning
assets and  interest-bearing  liabilities,  information  is  provided on changes
attributable to (i) changes in volume (i.e., changes in volume multiplied by old
rate) and (ii) changes in rate (i.e., changes in rate multiplied by old volume).
For purposes of this table,  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.
<TABLE>
<CAPTION>


                                             Nine Months Ended
                                               December 31,                    Years Ended March 31,          Years Ended March 31,
                                              1997 vs. 1996                      1997 vs. 1996                   1996 vs. 1995


                                        Increase                         Increase                      Increase
                                        (Decrease)             Total     Decrease)         Total       (Decrease)           Total
                                         Due to               Increase   Due to            Increase    Due to             Increase
                                         Volume      Rate    (Decrease)  Volume     Rate   (Decrease)  Volume    Rate    (Decrease)
                                                                    (Dollars in Thousands)
<S>                                        <C>     <C>         <C>      <C>      <C>      <C>        <C>        <C>      <C>      

Interest and dividend income:

 Federal funds sold...................      $ 111  $     4      $115     $(178)   $   (4)  $(182)    $(121)     $    48   $   (73)
 Securities available for sale........      (796)    (123)     (919)      1,816        60   1,876       977       (112)        865
 Investment securities................      (601)      103     (498)      (577)     (100)   (677)     (120)       (321)      (441)
 Federal Home Loan Bank of NY stock...         13       14        27        ---      (23)    (23)        38        (11)         27
 Loans receivable.....................      3,051      304     3,355      2,462       343   2,805     1,751       3,894      5,645
                                            -----    -----     -----      -----     -----   -----     -----      ------    -------

   Total interest and dividend income.      1,778      302     2,080      3,523       276   3,799     2,525       3,498      6,023
                                            -----    -----     -----      -----     -----   -----     -----      ------    -------

Interest expense:

Savings accounts......................        128       68       196        132       116     248   (1,256)          30    (1,226)
N.O.W. and money market accounts......       (18)       52        34          5     (106)   (101)      (97)         260        163
Time deposit accounts.................        141       30       171      1,425     (411)   1,014     3,535       2,382      5,917
Escrow accounts.......................        (2)        4         2       (20)         2    (18)      (20)           2       (18)
Other borrowings......................         39        7        46        199       (2)     197      (76)          17       (59)
                                          -------   ------    ------     ------   ------   ------   ------     -------- ---------

   Total interest expense.............        288      161       449      1,741     (401)   1,340     2,086       2,691      4,777
                                          -------    -----    ------      -----    -----   ------     -----      ------   --------

Net interest income...................     $1,490    $ 141    $1,631     $1,782     $ 677  $2,459     $ 439      $  807    $ 1,246
                                           ======    =====    ======     ======     =====  ======     =====      ======    =======
</TABLE>


                                       38

<PAGE>



OPERATING RESULTS

   
Comparison of Nine Months Ended December 31, 1997 and Nine Months Ended December
31, 1996
    

         Net  income  for the  nine  months  ended  December  31,  1997 was $1.9
million,  down $3.0 million from the $4.9 million  earned during the nine months
ended  December  31,  1996.  This  decrease  was  primarily a result of a higher
provision for loan losses (up $4.6 million) and higher other operating  expenses
(up $2.4 million).  These increased  expenses were partially offset by increased
net interest income (up $1.6 million), increased other operating income (up $529
thousand) and lower income tax expense (down $1.8 million). The Bank's return on
average assets (ROA) was .38% for the nine months ended December 31, 1997,  down
from  1.01% for the same  period in 1996.  The Bank's  return on average  equity
(ROE) was also lower,  3.71% for the nine months  ended  December  31, 1997 down
from 10.36% for the nine months ended December 31, 1996.

         Net  Interest  Income.  Net  interest  income for the nine months ended
December  31, 1997 was $21.9  million,  up $1.6  million  versus the nine months
ended December 31, 1996. The increase was primarily the result of an increase in
average  earning  assets from $610.7  million for the nine months ended December
31,  1996 to  $629.1  million  for the same  period  in  1997.  Interest-bearing
liabilities  also increased  during this same period,  up $8.2 million to $551.9
million for the nine months ended  December 31, 1997. The impact of these volume
increases  resulted in an increase in net interest  income of $1.5 million.  The
remaining  $141  thousand  increase  in net  interest  income  is the  result of
slightly  higher  interest  rates.  The Bank's net interest  margin for the nine
months  ended  December  31,  1997 was 4.62%,  up from 4.41% for the nine months
ended  December 31, 1996.  The yield on average  earning  assets  increased from
8.56% to 8.75%, while the rate paid on  interest-bearing  liabilities  increased
slightly from 4.66% to 4.70%.

         Interest Income. Interest income for the nine months ended December 31,
1997 was $41.5 million, up from $39.4 million for the comparable period in 1996.
The largest  component of interest income,  as well as the increase from 1996 to
1997, is interest on loans.  Interest on loans  increased from $32.2 million for
the nine months  ended  December  31, 1996 to $35.6  million for the nine months
ended  December  31, 1997.  This  increase of $3.4 million is the result of both
volume  increases and rate  increases.  The average  balance of loans  increased
$43.8  million,  while the yield on loans  increased  from  9.18% to 9.27%.  The
increase in interest on loans was offset by decreases in interest on  securities
available  for  sale  and  investment  securities.   Interest  income  on  these
categories  of  earning  assets  decreased  $919  thousand  and  $498  thousand,
respectively.  Substantially  all of the  decreases in interest  income on these
assets are attributed to reductions in volume. The average balance of securities
available  for sale  decreased  from $55.7  million  for the nine  months  ended
December 31, 1996 to $39.7 million for the nine months ended  December 31, 1997.
This  decrease  in volume  resulted  in a decrease  in  interest  income of $796
thousand.  The average  balance of investment  securities  decreased  from $84.4
million in 1996 to $72.2 million in 1997,  resulting in a $601 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 changes in rates on
securities available for sale and

                                       39

<PAGE>



investment  securities,  as well as the  changes  in  volume  and  rate on other
categories of interest earning assets was not significant.

         Interest Expense.  Interest expense increased  slightly during the nine
months ended  December 31, 1997 to $19.5  million up from $19.1  million for the
comparable  period in 1996.  Substantially all of the Bank's interest expense is
from  the  Bank's   interest-bearing   deposits.   The   largest   category   of
interest-bearing  deposits is time  deposits.  Interest on time deposits for the
nine months ended December 31, 1997 was $13.5 million,  up from $13.3 million in
1996.  Most of this  increase  is  attributable  to an  increase  in the average
balance of time deposits, from $307.3 million in 1996 to $310.5 million in 1997.
Interest expense on savings accounts increased $196 thousand,  from $3.4 million
for the nine months ended  December 31, 1996 to $3.6 million for the nine months
ended  December  31, 1997.  This  increase is  attributed  to an increase in the
average balance of savings  accounts (up $5.0 million) as well as an increase of
7 basis points in the rates paid on these savings accounts, from 3.38% to 3.45%.
Interest expense on NOW/Money  Market accounts was relatively  flat,  increasing
only $34 thousand from 1996 to 1997.  Fluctuations in interest  expense on other
categories of interest-bearing liabilities were not significant.

         Provision for Loan Losses. The provision for loan losses increased from
$1.9 million in the nine months  ended  December 31, 1996 to $6.4 million in the
nine months ended  December 31, 1997.  This  increase is primarily the result of
increases  in net  charge-offs  from  $1.2  million  for the nine  months  ended
December 31, 1996 to $5.5  million for the nine months ended  December 31, 1997,
largely due to one large lending relationship.  This increase in net charge-offs
combined  with  continued  growth in the higher risk elements of the Bank's loan
portfolio,  continued economic  weaknesses in the Bank's market area,  declining
real estate values  securing much of the loan portfolio as well as  management's
evaluation  of the prospects for its market area resulted in the increase in the
provision  charged during the nine months ended December 31, 1997.  Although the
Bank  anticipates  that the  provision  for loan losses will continue at current
levels through at least fiscal 1999,  there can be no assurance that such losses
will not exceed estimated amounts or that the provision for loan losses will not
increase  in  future  periods.  See  "Business  of the  Bank - Asset  Quality  -
Allowance for Loan Losses."

         Other Operating  Income.  Total other operating  income  increased $529
thousand  for the nine months  ended  December  31, 1997 as compared to the same
period in 1996. 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  $815  thousand  for the nine  months  ended
December 31, 1996 to $840 thousand for the nine months ended  December 31, 1997.
This  increase  is  attributed  to the overall  increase  in the Bank's  deposit
accounts during this time period.  Loan servicing  income decreased $49 thousand
from $402  thousand in the nine months ended  December 31, 1996 to $353 thousand
in the nine  months  ended  December  31,  1997.  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 $646 thousand for the nine months ended  December 31,
1997,  up from $121  thousand  for the same  period in 1996.  A portion  of this
increase  is the result of a partial  recovery  of  previous  writedowns  of the
Bank's investment in Nationar, a New York chartered

                                       40

<PAGE>



institution that HCSI utilized for certain  correspondent banking services prior
to its takeover and liquidation by the State Banking Department in 1995. A large
portion of the  remaining  increase  resulted  from the income  generated by the
Bank's  mortgage  brokerage  subsidiary,  Hudson River  Mortgage  Company.  This
subsidiary  generates fee income on loan  applications,  which  applications are
received and  forwarded to  independent  third  parties.  Loan  applications  on
products not  currently  offered by the Bank or on credits which do not meet the
Bank's minimum credit standards are forwarded to other  institutions,  resulting
in brokerage fee income.  Fluctuations  in other  categories of other  operating
income were not significant.

         Other Operating Expenses. Total other operating expenses increased $2.4
million to $14.2  million for the nine months ended  December 31, 1997,  up from
$11.8 million for the comparable  period in 1996.  Increases in compensation and
benefits  ($549   thousand),   equipment  ($372   thousand),   legal  and  other
professional  fees ($529 thousand),  and other expenses ($685 thousand) were the
primary contributors to the overall increase.

         The increase in compensation and benefits is the result of establishing
a new  branch  in May  1997 in  Hillsdale,  New  York,  the  increase  in  staff
necessitated by the Bank's acquisition  (through its premium finance subsidiary)
of the customer list of an unaffiliated  premium finance company and the related
sub-servicing  agreement with this company,  as well as general merit  increases
for the Bank's employees during the nine months ended December 31, 1997.

         The  increase  in  equipment  expenses is  directly  attributed  to the
acquisition  and  integration  of a new  mainframe  data  processing  system  in
November  1996, as well as the addition of the new branch as  referenced  above.
The Bank's new data  processing  system resulted in increased  depreciation  and
maintenance  expense  during the nine months ended  December 31, 1997.  The Bank
anticipates  that  improvements  in the  products  and  services  offered to its
customers  as well the  increased  efficiencies  the new  system  provides  will
generally offset the increased expenses associated with this acquisition.

         The  increase  in legal and other  professional  fees are the result of
several  factors.  During the nine months  ended  December  31,  1997,  the Bank
considered several acquisition  opportunities.  Although only the aforementioned
acquisition of the customer list of an unaffiliated  premium finance company was
consummated,  legal and accounting  expenses  associated with considering  these
opportunities  resulted in higher expenses in 1997. In addition,  the Bank hired
various  consulting  firms during the nine months ended December 31, 1997. These
firms assisted  management in addressing  certain  strategic and  organizational
issues as well as operational issues of the Bank.

         The  increase  in other  expenses is the result of  increased  goodwill
amortization  from the previously  mentioned  acquisition  of a premium  finance
customer  list,  expenses  relating  to the  consideration  of  various  funding
alternatives  relating  to the Bank's  premium  finance  subsidiary,  a one-time
charge  relating to a reduction of an asset deemed  uncollectible,  increases in
advertising,  telephone  and  supplies  relating  to the  Bank's  new branch and
general  increases  in expenses  relating to the  servicing  and  collection  of
nonperforming  and other  delinquent  loans.  The remaining  categories of other
expenses  and  other   operating   expenses  did  not   experience   significant
fluctuations.

                                       41

<PAGE>



         Income Tax Expense.  Income tax expense decreased from $3.1 million for
the nine  months  ended  December  31, 1996 to $1.3  million for the  comparable
period in 1997.  The  reduction  is primarily  the result of less income  before
income tax  expense;  $3.2  million in 1997 as compared to $8.0 million in 1996.
The effect of reduced  income before income tax expense was partially  offset by
an increase in the Bank's  effective tax rate due  primarily to less  tax-exempt
income and the effect of state taxes.

   
Comparison of Year Ended March 31, 1997 and Year Ended March 31, 1996
    

         Net income for the year ended  March 31,  1997 was $5.7  million,  down
from $7.0  million for the year ended March 31,  1996.  The  provision  for loan
losses  increased  $2.7  million and other  operating  expenses  increased  $2.0
million for the year ended  March 31,  1997 as  compared  to the year  previous.
These  increases  were  offset in part by higher  net  interest  income (up $2.5
million),  increased other operating income (up $190 thousand), and lower income
tax expense  (down $691  thousand).  The Bank's ROA declined  from 1.18% for the
year ended March 31, 1996 to .88% for the year ended March 31, 1997.  The Bank's
ROE declined from 12.52% for the year ended March 31, 1996 to 8.94% for the year
ended March 31, 1997.

         Net Interest  Income.  Net interest income for the year ended March 31,
1997 was $27.5  million,  up $2.5 million  versus the year ended March 31, 1996.
The  increase  was  primarily  the result of the  increase  of $41.0  million in
average  earning assets from $571.3 million for the year ended March 31, 1996 to
$612.3 million for the same period in 1997.  Interest-bearing  liabilities  also
increased  during this same period,  up $31.5  million.  The net impact of these
volume increases resulted in an increase in net interest income of $1.8 million.
The  remaining  $677 thousand  increase in net interest  income is the result of
higher yields earned on interest earning assets and lower rates paid on interest
bearing liabilities. The Bank's net interest margin for the year ended March 31,
1997 was 4.48%, up 10 basis points from 4.38% for the year ended March 31, 1996.
The yield on average  earning assets  increased  from 8.59% to 8.64%,  while the
rate paid on average interest-bearing  liabilities decreased slightly from 4.70%
to 4.67%.

         Interest Income.  Interest income for the year ended March 31, 1997 was
$52.9  million,  up from $49.1 million for the  comparable  period in 1996.  The
largest component of interest income, as well as the increase from 1996 to 1997,
is interest on loans.  Interest on loans  increased  from $40.8  million for the
year ended  March 31, 1996 to $43.6  million for the year ended March 31,  1997.
This increase of $2.8 million is primarily the result of volume  increases.  The
average balance of loans  increased  $26.7 million to $471.3 million,  while the
yield on loans  increased 8 basis  points from 9.17% to 9.25%.  The  increase in
interest on loans was  complemented  by an  increase  in interest on  securities
available for sale,  offset by a decrease in interest on investment  securities.
Interest  income on securities  available for sale  increased $1.9 million while
interest income on investment  securities fell $677 thousand.  Substantially all
of the  increases  in  interest  income  on  securities  available  for sale are
attributed to higher  volume.  The average  balance of securities  available for
sale  increased  from $26.9  million  for the year ended March 31, 1996 to $53.4
million for the year ended March 31, 1997.  This increase in volume  resulted in
an  increase  in  interest  income  of $l.8  million.  The  average  balance  of
investment  securities  decreased from $92.2 million in 1996 to $83.3 million in
1997,  resulting in a $577 thousand  decrease in interest  income due to volume.
The changes in

                                       42

<PAGE>



rates on securities available for sale and investment securities account for the
remainder of the fluctuations in interest income on these asset categories.  The
changes in volume and rate on other  categories of interest  earning assets were
not significant.

   
         Interest  Expense.  Interest  expense  increased  during the year ended
March 31, 1997 to $25.4 million, up from $24.1 million for the comparable period
in 1996.  Substantially  all of the Bank's  interest  expense is from the Bank's
interest-bearing  deposits. The largest category of interest-bearing deposits is
time  deposits.  Interest on time deposits for the year ended March 31, 1997 was
$17.7 million,  up $1.0 million from the $16.7 million in 1996. This increase is
the result of an increase in the average  balance of time deposits,  from $283.1
million in 1996 to $307.8  million in 1997,  offset by a  reduction  of 14 basis
points in the rates paid on these  deposits from 5.90% in 1996 to 5.76% in 1997.
Interest expense on savings accounts increased $248 thousand,  from $4.3 million
for the year ended March 31,  1996 to $4.5  million for the year ended March 31,
1997.  This increase is  attributable  to an increase in the average  balance of
savings  accounts (up $3.9  million) as well as an increase of nine basis points
in the rates  paid on these  savings  accounts,  from  3.31% to 3.40%.  Interest
expense on  NOW/Money  Market  accounts was  relatively  flat,  decreasing  $101
thousand from 1996 to 1997, almost entirely  attributed to lower interest rates.
Fluctuations  in  interest  expense  on  other  categories  of  interest-bearing
liabilities were not significant.
    

         Provision for Loan Losses. The provision for loan losses increased from
$1.1  million in the year ended March 31, 1996 to $3.8 million in the year ended
March 31,  1997.  This  increase is  primarily  the result of  increases  in net
charge-offs from $774 thousand for the year ended March 31, 1996 to $1.5 million
for the year ended March 31, 1997. In addition, the increase of $9.1 million, or
84%, in  nonperforming  loans from $10.9 million to $20.0 million,  necessitated
the increase in the provision during the year ended March 31, 1997. The increase
in net  charge  offs  combined  with the  continued  growth in the  higher  risk
elements of the loan  portfolio,  continued  economic  weaknesses  in the Bank's
market area, declining real estate values securing much of the loan portfolio as
well as management's evaluation of the prospects for its market area resulted in
the  increase in the  provision.  See  "Business  of the Bank - Asset  Quality -
Allowance for Loan Losses".

         Other Operating  Income.  Total other operating  income  increased $190
thousand  for the year ended  March 31,  1997 as  compared to the same period in
1996. Income from service charges on deposits  accounts  increased only slightly
to $1.1  million for the year ended March 31,  1997,  from $1.0  million for the
year ended March 31, 1996.  Loan servicing  income  increased $208 thousand from
$272  thousand  in the year ended  March 31,  1996 to $480  thousand in the year
ended March 31, 1997. This increase  relates to the existence for a full year of
an agreement to service financed insurance premiums for an unaffiliated  premium
finance company.  As noted previously,  the servicing  agreement was terminated.
Fluctuations in other categories of other operating income were not significant.

         Other Operating Expenses. Total other operating expenses increased $2.0
million  to $16.2  million  for the year  ended  March 31,  1997,  up from $14.2
million  for the  comparable  period  in 1996.  Increases  in  compensation  and
benefits ($1.1 million),  occupancy ($101 thousand),  equipment ($173 thousand),
and other expenses ($709 thousand) were the primary  contributors to the overall
increase, offset by a decrease in the FDIC assessment of $272 thousand.

                                       43

<PAGE>



         The increase in compensation and benefits is the result of establishing
two new branches,  located in East Greenbush and Rotterdam, New York, in January
1996,  the increase in staff  associated  with the growth of the Bank's  premium
finance   subsidiary,   the  establishment  of  the  Bank's  mortgage  brokerage
subsidiary  in July 1996,  as well as  general  merit  increases  for the Bank's
employees during the year ended March 31, 1997.

         The increases in occupancy and equipment expenses are attributed to the
addition  of the two new  branches  and the  mortgage  brokerage  subsidiary  as
referenced  above.  Management  believes  that adding  these new outlets for the
services offered by the Bank is an important  investment and a strong commitment
to our customer base.

         The  increase in other  expenses is the result of general  increases in
printing and supplies,  and telephone  expenses  related to the two new branches
and the mortgage brokerage subsidiary, expenses relating to the investigation of
financing  alternatives  at the Bank's  premium  finance  subsidiary,  increased
marketing  expenses  at  the  Bank's  premium  finance  subsidiary  and  general
increases in expenses  relating to the servicing and collection of nonperforming
and other  delinquent  loans.  The  increases  in these  expense  items offset a
decrease in fiscal 1997 expense relating to the write down during fiscal 1996 of
the Bank's  investment in Nationar.  The remaining  categories of other expenses
and other operating expenses did not experience significant fluctuations.

         Income Tax Expense.  Income tax expense decreased from $4.3 million for
the year ended March 31, 1996 to $3.6 million for the comparable period in 1997.
The  reduction is primarily the result of less income before income tax expense,
$9.3 million in 1997 as compared to $11.3 million in 1996.

   
Comparison of Year Ended March 31, 1996 and Year Ended March 31, 1995
    

         Net income for the year ended March 31, 1996 was up $1.1  million  from
the $6.0  million  earned for year  ended  March 31,  1995.  This  increase  was
primarily the result of higher net interest income and lower operating expenses,
offset by higher  income tax expense  during the year ended March 31, 1996.  The
provision for loan losses was relatively flat between the two years as was other
operating  income.  The increased net income  contributed  to an increase in the
Bank's ROA,  1.18% for the year ended March 31, 1996, up from 1.05% for the year
previous.  The Bank's ROE was also  higher for the year ended  March 31, 1996 at
12.52%, up from 12.06% for the year ended March 31, 1995.

         Net Interest  Income.  Net interest income for the year ended March 31,
1996 was $25.0  million,  up $1.2 million  versus the year ended March 31, 1995.
The  increase  was  primarily  the result of the  increase  of $31.5  million in
average  earning assets from $539.8 million for the year ended March 31, 1995 to
$571.3 million for the same period in 1996.  Interest-bearing  liabilities  also
increased  during this same period,  up $20.5  million.  The net impact of these
volume  increases  resulted  in an  increase  in net  interest  income  of  $439
thousand.  The remaining  $807 thousand  increase in net interest  income is the
result of generally  higher  interest  rates.  The effects of the 61 basis point
increase  in the rates  earned on earning  assets from 7.98% in 1995 to 8.59% in
1996 more than offset the  effects of the 77 basis  point  increase in the rates
paid on interest-bearing liabilities,

                                       44

<PAGE>



from 3.93% in 1995 to 4.70% in 1996. The Bank's net interest margin for the year
ended  March 31,  1996 was 4.38%,  virtually  unchanged  from 4.40% for the year
ended March 31, 1995.

         Interest Income. Interest income for the year ended March 31, 1996, was
$49.1  million,  up from $43.1 million for the  comparable  period in 1995.  The
largest component of interest income, as well as the increase from 1995 to 1996,
is interest on loans.  Interest on loans  increased  from $35.1  million for the
year ended March 31, 1995 to $40.8 million for the year ended March 31, 1996. Of
the $5.6 million increase, rate increases accounted for $3.9 million, and volume
increases  accounted for the remainder.  The average  balance of loans increased
$20.5  million to $444.6  million,  while the yield on loans  increased 89 basis
points  from  8.28% to 9.17%.  This  increase  in the yield  earned on loans was
driven by  increases in the balances of the higher  yielding  components  of the
loan portfolio.  See "Business of the Bank - Consumer Lending".  The increase in
interest on loans was  complemented  by an  increase  in interest on  securities
available for sale,  offset by a decrease in interest on investment  securities.
Interest  income on securities  available for sale increased $865 thousand while
interest income on investment  securities fell $441 thousand.  Substantially all
of the  increases  in  interest  income  on  securities  available  for sale are
attributed to higher  volume.  The average  balance of securities  available for
sale  increased  from $12.3  million  for the year ended March 31, 1995 to $26.9
million for the year ended March 31, 1996.  This increase in volume  resulted in
an increase in interest  income of $977 thousand.  This increase was offset by a
decrease  in the  yield on  securities  available  for sale of 82 basis  points,
resulting in a reduction of interest income on securities available for sale due
to rate of $112 thousand. The average balance of investment securities decreased
from  $94.0  million  in 1995 to  $92.2  million  in 1996,  resulting  in a $120
thousand  decrease in  interest  income.  A decrease  in the rate on  investment
securities  from  6.92% in the year  ended  March 31,  1995 to 6.57% in the year
ended March 31, 1996  resulted in a reduction of interest  income on  investment
securities of $321 thousand.  The changes in volume and rate on other categories
of interest earning assets were not significant.

         Interest  Expense.  Interest  expense  increased  during the year ended
March 31, 1996 to $24.1 million, up from $19.3 million for the comparable period
in 1995.  Substantially  all of the Bank's  interest  expense is from the Bank's
interest-bearing  deposits. The largest category of interest-bearing deposits is
time  deposits.  Interest on time deposits for the year ended March 31, 1996 was
$16.7 million,  up $5.9 million from the $10.8 million in 1995. This increase is
the result of an increase in the average  balance of time deposits,  from $219.0
million in 1995 to $283.1 million in 1996, combined with an increase of 97 basis
points in the rates paid on these  deposits from 4.93% in 1995 to 5.90% in 1996.
Interest expense on savings accounts  decreased $l.2 million,  from $5.5 million
for the year ended March 31,  1995 to $4.3  million for the year ended March 31,
1996.  This  decrease is  attributable  to a decrease in the average  balance of
savings accounts (down $38.0 million) offset by an increase of 2 basis points in
the rates paid on these savings  accounts,  from 3.29% to 3.31%. The decrease in
savings accounts is attributable to customers seeking higher yielding investment
alternatives.  Interest  expense on NOW/Money  Market  accounts  increased  $163
thousand from 1995 to 1996, almost entirely attributed to higher interest rates.
Fluctuations  in  interest  expense  on  other  categories  of  interest-bearing
liabilities were not significant.

         Provision  for Loan  Losses.  The  provision  for loan  losses  of $1.1
million for the year ended March 31, 1996  remained  level with the $1.2 million
provision in the year ended March 31, 1995.

                                       45

<PAGE>



This level of provision is attributed to the slight  decline in net  charge-offs
from $899  thousand  for the year ended March 31, 1995 to $774  thousand for the
year ended March 31, 1996.

         Other Operating Income. Total other operating income for the year ended
March 31, 1996 was $1.6  million,  an increase  of $103  thousand  over the $1.5
million  for the same  period  in  1995.  Other  operating  income  is  composed
primarily of service  charges on deposit  accounts ($1.0 million for each of the
years ended March 31, 1996 and 1995) and loan  servicing  income  (approximately
$270  thousand for each of the years ended March 31, 1996 and 1995).  There were
no significant fluctuations in other categories of other operating income.

         Other Operating Expenses. Total other operating expenses decreased $1.0
million to $14.2  million  for the year ended  March 31,  1996,  down from $15.2
million for the  comparable  period in 1995.  An increase  in  compensation  and
benefits ($631  thousand) was offset by decreases in the FDIC  assessment  ($871
thousand), and OREO and repossessed property expenses ($503 thousand).

         The increase in compensation and benefits is the result of adding 2 new
branches (the Bank's  Greenport Price Chopper and Millerton,  New York locations
in June and August 1994, respectively) the increase in staff associated with the
growth of the  Bank's  premium  finance  subsidiary,  as well as  general  merit
increases to the Bank's employees during the year ended March 31, 1996.

         The decrease in the FDIC assessment is the result of legislation  which
mandated a reduction in insurance  rates when the Bank Insurance Fund achieved a
1.25% reserve ratio.  That target was reached in May 1995,  resulting in reduced
premiums for the  September  1995 and December 1995 quarters as well as a refund
of premiums  for the June 1995  quarter.  The reduced  premium  level  continued
through the remainder of the year ended March 31, 1996.

         The decrease in OREO and repossessed  property expenses during the year
ended  March 31, 1996 as compared to the year ended March 31, 1995 is the result
of increased gains on sale of these properties  during 1996,  offset by slightly
higher  writedowns to fair value of OREO and  repossessed  property  during this
time period.

         Income Tax Expense.  Income tax expense increased from $2.9 million for
the year ended March 31, 1995 to $4.3 million for the comparable period in 1996.
The  increase  is the result of more income  before  income tax  expense,  $11.3
million in 1996 as  compared to $8.9  million in 1995 as well as a reduction  in
the Bank's  deferred tax asset  valuation  allowance of $248 thousand and higher
tax-exempt income during the year ended March 31, 1995.

FINANCIAL CONDITION

Comparison of December 31, 1997 and March 31, 1997

         Total  assets at December  31, 1997 stood at $665.1  million,  up $14.0
million, or 2.2% from the $651.0 million at March 31, 1997. Most of the increase
was  concentrated in the loan portfolio,  which increased $18.9 million,  ending
December 31, 1997 at $511.9 million. This growth in loans

                                       46

<PAGE>



was funded by an increase in deposits  from $564.6  million on March 31, 1997 to
$586.2 at December 31, 1997.

         Loans.  The overall  increase in total  loans is  primarily  made up of
increases in residential real estate, commercial real estate,  manufactured home
loans, and warehouse lines,  offset by a decrease in commercial  business loans.
Although total  residential  real estate  increased  $4.0 million,  the level of
total  residential  real  estate,  as a  percentage  of  total  loans,  remained
relatively flat at 54.3%, down slightly from 55.6%. The growth in this portfolio
is  primarily  a result of the  Bank's  decision  to retain in its  portfolio  a
limited  amount of 15 to 20 year fixed rate  residential  real estate loans at a
time  when  adjustable  rate  loans are less  popular.  Commercial  real  estate
increased  from $67.7  million at March 31, 1997,  or 13.7% of total  loans,  to
$73.9 million or 14.4% of total loans at December 31, 1997.

         Manufactured  home loans  increased  $5.7 million from $92.7 million at
March 31, 1997 to $98.3 million at December 31, 1997.  The Bank utilizes a third
party  institution  to forward  mobile  home loan  applications  to the Bank for
underwriting  and  approval.  In  exchange  for these loan  referrals  and other
specified  activities,  the Bank pays the third party institution a premium that
is capitalized and amortized over the estimated life of the loan originated. The
warehouse line of credit represents a relationship with a mortgage broker in the
Capital  District  area in which  loans are funded via draws on the  outstanding
line.  The line is repaid  upon  ultimate  sale of the loan to  unrelated  third
parties. The balance at December 31, 1997 was $7.1 million, up from $3.6 million
at March 31, 1997. Commercial loans decreased $2.2 million to a balance of $13.9
million at December 31, 1997 from $16.1 million at March 31, 1997.  Most of this
decrease  relates to a large  lending  relationship  that was charged off during
December 1997.

         Allowance for Loan Losses. The allowance for loan losses increased from
$5.9 million at March 31, 1997 to $6.8 million at December 31, 1997, an increase
of $884 thousand.  This increase is the result of the $6.4 million provision for
loan losses  taken in the nine  months  ended  December  31, 1997 offset by $5.5
million 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  nonperforming  and delinquent
loans that management  believes warrant special attention.  At December 31, 1997
the allowance for loan losses provided coverage of 41.2% of total  nonperforming
loans,  up from  29.4% at March  31,  1997.  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 "Business of the Bank - Asset
Quality - Allowance for Loan Losses."

         Securities Available for Sale and Investment  Securities.  The balances
of  securities  available  for  sale  and  investment  securities  (collectively
"securities") decreased from $45.6 million and $79.1 million,  respectively,  at
March 31, 1997 to $43.3 million and $71.2 million,  respectively, as of December
31,  1997.  These  decreases  were  driven  by  maturities  and  calls  of these
securities  totaling  $31.8  million  during the nine months ended  December 31,
1997,  offset by purchases of securities  totaling $21.0  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.  During the nine months ended December 31, 1997,  loan
demand was higher.

                                       47

<PAGE>



The  proceeds  were  reinvested  in  loans  and  used  to  pay  down  short-term
borrowings,  resulting  in an overall  decrease in  securities  during this time
period.

         Premises and Equipment. The balance of premises and equipment increased
from $15.0 million at March 31, 1997 to $15.8 million at December 31, 1997. This
increase was a result of approximately $1.7 million in expenditures  relating to
a new  addition to the Bank's main office  building to  accommodate  current and
future growth,  as well as the  relocation of the Bank's Warren  Street,  Hudson
branch to the first floor of the Bank's main office  building.  This  relocation
occurred on January 5, 1998. During the month of January 1998, the former branch
building at Warren  Street was sold  resulting in a gain of  approximately  $450
thousand.

         OREO and  Repossessed  Property.  The  balance of OREO and  repossessed
property  decreased  from $3.4  million  at March 31,  1997 to $l.1  million  at
December 31, 1997, a decrease of  approximately  $2.4  million.  The majority of
this decrease  relates to the sale in November  1997 of the Bank's  largest OREO
property that had a balance of $2.4 million at March 31, 1997.

         Other Assets.  The balance of other assets  increased $2.6 million from
$2.6  million at March 31,  1997 to $5.1  million at  December  31,  1997.  This
increase is almost entirely a result of increases in the Bank's net deferred tax
asset and the amount of prepaid  taxes  resulting  from the timing of the Bank's
estimated tax payments for Federal and state income taxes.

   
         Deposits.  Total deposits increased $21.6 million, or 3.8%, from $564.6
million at March 31, 1997 to $586.2  million at December 31, 1997. Of this total
increase,   time  deposits  increased  $7.9  million  (2.6%),  savings  accounts
increased $4.4 million (3.2%),  NOW/money market accounts increased $1.7 million
(1.8%), and non-interest bearing accounts increased $7.7 million (26.7%). During
the nine months  ended  December 31,  1997,  the Bank had a special  18-month CD
campaign centered on the Bank's supermarket branches to celebrate the opening of
its new  Hillsdale  branch.  The addition of this branch,  the CD campaign,  and
general seasonal fluctuations have resulted in the increases noted above.
    

         Short-term  Borrowings.  The balance of short-term borrowings decreased
$10.6  million from $12.6  million at March 31, 1997 to $2.0 million at December
31, 1997.  This decrease was driven by the proceeds  generated by the maturities
and calls of our  securities  portfolios as detailed above as well as the growth
in the deposit balances.

         UDAG  Payable.  The  balance  of the  Urban  Development  Action  Grant
("UDAG") payable,  which stood at $835 thousand at March 31, 1997, was satisfied
in September  1997.  The UDAG payable was a loan received from a local  economic
development agency during the original  construction of the main office building
in the early  1990's.  This loan,  which was to be repaid at the end of calendar
year 2000, was repaid early in order to provide the economic  development agency
with the funds available to spur further  economic growth in the City of Hudson,
New York.



                                       48

<PAGE>



Comparison of March 31, 1997 and March 31, 1996

         Total  assets  at March 31,  1997  stood at  $651.0  million,  up $27.8
million,  or 4.5%,  from $623.2 million at March 31, 1996.  Most of the increase
was  concentrated in the loan portfolio  which  increased $42.3 million,  ending
March 31, 1997 at $493.0 million,  partially offset by a reduction in securities
(securities available for sale and investment  securities) of $9.7 million. This
growth in loans was  funded by an  increase  of $9.4  million in  deposits  from
$555.2  million  on March 31,  1996 to $564.6 at March 31,  1997,  as well as an
increase in short-term  borrowings of $12.6 million.  These increases as well as
fluctuations in other asset and liability categories are discussed below.

         Loans.  The overall  increase in total  loans is  primarily  made up of
increases in  residential  real estate,  manufactured  home loans,  and financed
insurance  premium  loans,  offset by decreases in the Bank's  warehouse line of
credit,  commercial real estate and commercial business loans. Total residential
real estate  increased  $32.9 million,  or 13.7%,  which  increased the level of
total residential real estate as a percentage of total loans from 53.5% at March
31, 1996 to 55.6% at March 31, 1997. The growth in this portfolio is primarily a
result in the Bank's  decision to retain in its  portfolio  a limited  amount of
fixed rate 15 and 20 year residential real estate loans. Manufactured home loans
increased $12.3 million from $80.4 million at March 31, 1996 to $92.7 million at
March 31, 1997.  Financed insurance premiums are generated by the Bank's premium
finance  subsidiary.  This loan category increased from $13.5 million or 3.0% of
total loans at March 31,  1996 to $23.5  million or 4.8% of total loans at March
31, 1997. The increase in this category is a result of  management's  efforts to
grow the Bank's  investment in this area through marketing and new relationships
with  insurance   agents   located   primarily  in  New  York,  New  Jersey  and
Pennsylvania.

         The Bank's  warehouse line of credit  represents a relationship  with a
mortgage broker in the Capital District area in which loans are funded via draws
on the  outstanding  line.  The line is repaid upon ultimate sale of the loan to
unrelated  third  parties.  The balance  outstanding on this line decreased from
$11.8  million at March 31, 1996 to $3.6  million at March  31,1997.  Commercial
real estate fell  slightly from $70.9 million at March 31, 1996 to $67.7 million
at March 31, 1997. At March 31, 1997,  commercial real estate  represented 13.7%
of total loans. Commercial business loans decreased $1.2 million to a balance of
$16.1 million at March 31, 1997 from $17.4 million at March 31, 1996. Commercial
business loans are loans to businesses which are either unsecured or are secured
by non-real estate business assets.

         Allowance for Loan Losses. The allowance for loan losses increased from
$3.5 million at March 31, 1996 to $5.9 million at March 31, 1997, an increase of
$2.3 million. This increase is the result of the $3.8 million provision for loan
losses  taken in the year ended  March 31,  1997  offset by $1.5  million in net
charge offs for the same period. At March 31, 1997 the allowance for loan losses
provided  coverage of 29.4% of total  non-performing  loans,  down slightly from
32.6% at March 31, 1996.  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 Bank's loan portfolio. See "Business of the Bank - Asset Quality
- - Allowance for Loan Losses."

     Securities  Available for Sale and Investment  Securities.  The balances of
securities   available  for  sale  and   investment   securities   (collectively
"securities") decreased from $51.4 million and $83.0

                                       49

<PAGE>



million,  respectively,  at March 31, 1996 to $45.6  million and $79.1  million,
respectively,  as of March 31, 1997. These decreases during the year ended March
31, 1997 were driven by maturities and calls of these securities  totaling $30.4
million and sales  totaling  $10.0  million,  which were offset by  purchases of
securities  totaling $30.9 million.  During the year ended March 31, 1997,  loan
demand was higher,  therefore  more of the proceeds  were  reinvested  in loans,
resulting in an overall decrease in securities during this time period.

         Premises and Equipment. The balance of premises and equipment increased
from $14.3  million at March 31, 1996 to $15.0  million at March 31, 1997.  This
increase was a result of expenditures  relating to a new data processing  system
during November 1996.

         OREO and  Repossessed  Property.  The  balance of OREO and  repossessed
property  increased from $1.7 million at March 31, 1996 to $3.4 million at March
31, 1997,  an increase of  approximately  $1.7 million.  This increase  directly
relates to the addition during the year ended March 31, 1997 of an OREO property
that had a balance of $2.4 million at March 31, 1997.

         Deposits.  Total deposits increased $9.4 million,  or 1.7%, from $555.2
million at March 31,  1996 to $564.6  million at March 31,  1997.  Of this total
increase,   time  deposits  increased  $4.6  million  (1.5%),  savings  accounts
increased $6.1 million (4.7%),  while NOW/Money market accounts and non-interest
bearing accounts remained relatively flat.

         Short-term Borrowings. Short-term borrowings increased $12.6 during the
year ended March 31,  1997.  There were no  short-term  borrowings  at March 31,
1996.  This increase was a result of the growth in loan demand that exceeded the
increase in deposit balances.

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 Bank's liquidity position on a daily
basis and evaluates its ability to meet depositor  withdrawals or make new loans
or  investments.  The Bank's  liquid assets  include cash and cash  equivalents,
investment  securities  that  mature  within  one  year,  and its  portfolio  of
securities available for sale. At December 31, 1997, the Bank's liquid assets as
a percentage of deposits  which have no withdrawal  restrictions,  time deposits
which mature within one year, and short-term borrowings was 18.8%.

         The  Bank's  cash  inflows  result   primarily  from  loan  repayments,
maturities,  calls and pay downs of  securities,  new deposits,  and to a lesser
extent,  drawing upon the Bank's credit lines with other financial  institutions
and the  Federal  Home Loan Bank of New  York.  The  Bank's  cash  outflows  are
substantially  new  loan  originations,   securities   purchases,   and  deposit
withdrawals.  The timing of cash inflows and  outflows are closely  monitored by
management  although  changes  in  interest  rates,  economic  conditions,   and
competitive  forces strongly impact the  predictability of these cash flows. The
Bank attempts to provide stable and flexible sources of funding through the
    

                                       50

<PAGE>



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  Bank'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  our
depositors, and meet all other daily obligations of the Bank.

Capital

         Consistent  with its goals to operate a sound and profitable  financial
organization,   the  Bank  actively  seeks  to  maintain  a  "well  capitalized"
institution  in accordance  with  regulatory  standards.  Total equity was $67.4
million at December  31, 1997,  10.1% of total assets on that date.  As of March
31,  1997  and  1996,   total  equity  was  $65.1  million  and  $59.6  million,
respectively,  or 10.0% and 9.6% of total assets at the respective  dates. As of
December 31, 1997,  the Bank  exceeded  all of the capital  requirements  of the
FDIC. The Bank's regulatory capital ratios at December 31, 1997 were as follows:
Tier I (leverage) capital,  10.1%; Tier I risk-based  capital,  14.1%; and Total
risk-based  capital,  15.4%. The regulatory  capital minimum  requirements to be
considered well capitalized are 5.0%, 6.0%, and 10.0% respectively.

IMPACT OF THE YEAR 2000

   
         The Bank has conducted a comprehensive  review of its computer  systems
to identify  applications  that could be affected by the "Year 2000" issue,  and
has  developed  an  implementation  plan to address  the issue.  The Bank's data
processing  is  performed  primarily  in-house;  however  software  and hardware
utilized is under maintenance agreements with third party vendors,  consequently
the Bank is very  dependent on those vendors to conduct its  business.  The Bank
has  already  contacted  each  vendor  to  request  time  tables  for Year  2000
compliance and expected  costs, if any, to be passed along to the Bank. To date,
the Bank has been informed that its primary  service  providers  anticipate that
all reprogramming  efforts will be completed by December 31, 1998,  allowing the
Bank  adequate time for testing.  Certain other vendors have not yet  responded;
however, and the Bank will pursue other options if it appears that these vendors
will be unable to  comply.  Management  does not  expect  these  costs to have a
significant impact on its financial position or results of operations;  however,
there can be no assurance that the vendors' systems will be Year 2000 compliant.
Consequently,  the Bank  could  incur  incremental  costs to  convert to another
vendor.

         The risks  associated  with this issue go beyond the Bank'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.  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 Bank's or fail to be Year
2000 compliant,  it could have significant adverse affects on the operations and
financial results of the Bank.
    



                                       51

<PAGE>



IMPACT ON INFLATION AND CHANGING PRICES

   
         The Bank's consolidated financial statements are prepared in accordance
with generally accepted  accounting  principles which require the measurement of
financial condition 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
Bank's  operations.  Unlike  most  industrial  companies,  nearly all assets and
liabilities of the Bank are monetary. As a result, interest rates have a greater
impact on the  Bank'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 November  1993,  the AICPA issued  Statement of Position  93-6 ("SOP
93-6"),  "Employers'  Accounting for Employee Stock  Ownership  Plans," which is
effective for years  beginning  after  December 15, 1993.  SOP 93-6 requires the
measure of compensation  expense recorded by employers for leveraged ESOPs to be
the fair  value of ESOP  shares.  The  Holding  Company  has  adopted an ESOP in
connection with the  Conversion,  which is expected to purchase 8% of the Common
Stock issued in the Conversion, including shares issued to the Foundation. Under
SOP 93-6,  the Holding  Company will  recognize  compensation  cost equal to the
average  fair value of the ESOP  shares  during the periods in which they become
committed to be released.  Employers with internally leveraged ESOPs such as the
Holding  Company will not report the loan  receivable  from the ESOP as an asset
and will not report the ESOP debt from the employer as a liability.  The effects
of SOP 93-6 on future operating results cannot be determined at this time.

         In November 1995,  the Financial  Accounting  Standards  Board ("FASB")
issued Statement of Financial Accounting Standards ("SFAS") No. 123, "Accounting
for Stock Based  Compensation"  ("SFAS No.  123").  This  statement  establishes
financial accounting standards for stock-based employee compensation plans. SFAS
No. 123  permits  the  Holding  Company to choose  either a new fair value based
method or the Accounting  Principles  Board ("APB")  Opinion 25 intrinsic  value
based method of accounting for its stock-based compensation  arrangements.  SFAS
No. 123  requires  pro forma  disclosures  of net income and  earnings per share
computed  as if the fair  value  based  method  had been  applied  in  financial
statements of companies that follow accounting for such  arrangements  under APB
Opinion 25. SFAS No. 123 applies to all stock-based employee  compensation plans
in which an employer  grants shares of its stock or other equity  instruments to
employees except for employee stock ownership  plans.  SFAS No. 123 also applies
to plans in which the employer incurs  liabilities to employees in amounts based
on the price of the employer's stock,  (e.g., stock option plans, stock purchase
plans,  restricted stock plans, and stock  appreciation  rights).  The Statement
also specifies the accounting for  transactions  in which a company issues stock
options or other equity  instruments for services provided by nonemployees or to
acquire goods or services from outside suppliers or vendors. The Holding Company
expects to utilize the  intrinsic  value based method  prescribed by APB Opinion
No. 25. Accordingly,  the impact of adopting this Statement will not be material
to the Holding Company's consolidated financial statements.
    


                                       52

<PAGE>



     In February 1997, the FASB issued SFAS No.  128,"Earnings per Share".  SFAS
No. 128  establishes  standards for computing and presenting  earnings per share
(EPS).  This Statement  supersedes APB Opinion No. 15,  "Earnings per Share" and
related  interpretations.  SFAS No. 128 replaces the presentation of primary EPS
with the presentation of basic EPS. It also 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.  Unvested  restricted  stock awards are  considered
outstanding common shares and included in the computation of basic EPS as of the
date that they are fully  vested.  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.  This  Statement  is
effective for financial  statements issued for periods ending after December 15,
1997,  including interim periods.  The Holding Company will adopt this Statement
for all financial statements prepared after the Conversion.
    

         In  February  1997,  the FASB  issued  SFAS  No.  129,  "Disclosure  of
Information about Capital Structure", which establishes standards for disclosure
about an entity's capital structure.  In accordance with SFAS No. 129, companies
will be required to provide in the financial  statements a complete  description
of all aspects of their  capital  structure,  including  call and put  features,
redemption requirements and conversion options. The disclosures required by SFAS
No. 129 are for financial statements for periods ending after December 15, 1997.
Management  anticipates providing the required information in the March 31, 1998
consolidated financial statements.

         In June 1997,  the FASB issued SFAS No. 130,  "Reporting  Comprehensive
Income".  SFAS No.  130  establishes  standards  for  reporting  and  displaying
comprehensive income. SFAS No. 130 states that comprehensive income includes the
reported  net income of an  enterprise  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.  This Statement is effective for both interim and annual
periods after December 15, 1997. Management  anticipates developing the required
information in accordance with this new Statement.

   
         In June 1997, the 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. At this time, management does not
anticipate  that the adoption of this  Statement will  significantly  impact the
Holding Company's financial reporting.
    

     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,

                                       53

<PAGE>



"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.


                         BUSINESS OF THE HOLDING COMPANY

         The Holding Company, a Delaware corporation,  was organized on March 5,
1998 at the  direction  of the Board of  Trustees of the Bank for the purpose of
owning all of the outstanding capital stock of the Bank upon consummation of the
Conversion.  Upon  consummation of the Conversion,  the Holding Company,  as the
sole  stockholder  of the  Bank,  will be a  savings  and loan  holding  company
regulated by the OTS. See "Regulation - The Holding Company."

         The Holding  Company is currently not an operating  company.  Following
the Conversion, in addition to directing, planning and coordinating the business
activities of the Bank, the Holding  Company will initially  invest the proceeds
of the  Conversion  primarily in federal  funds,  government  and federal agency
mortgage-backed securities, other debt securities,  equity securities,  deposits
of or loans to the Bank or a  combination  thereof.  In  addition,  the  Holding
Company  intends to fund the loan to the ESOP to enable the ESOP to  purchase up
to 8% of the  Common  Stock to be issued  in the  Conversion,  including  shares
issued to the  Foundation.  See "Use of  Proceeds."  In the future,  the Holding
Company may acquire or organize other  operating  subsidiaries,  including other
financial  institutions,  or it  may  merge  with  or  acquire  other  financial
institutions  and financial  services related  companies,  although there are no
current  plans for any such  expansion.  Initially,  the  Holding  Company  will
neither own nor lease any property but will instead use the premises,  equipment
and  furniture of the Bank.  The Holding  Company does not  currently  intend to
employ any  persons  other  than  certain  officers  of the Bank who will not be
separately  compensated by the Holding Company.  The Holding Company may utilize
the support staff of the Bank from time to time, if needed. Additional employees
will be hired as  appropriate  to the extent the  Holding  Company  expands  its
business in the future.

                              BUSINESS OF THE BANK

General

         The  Bank  is  a  community-oriented  mutual  savings  bank  which  was
chartered by the State of New York in 1850.  The principal  business of the Bank
consists of attracting  retail  deposits from the general public and using those
funds,  together  with funds  from  operations  and,  to a much  lesser  extent,
borrowings,  to originate primarily  residential mortgage loans,  including home
equity loans,

                                       54

<PAGE>



and, to a lesser extent,  manufactured home loans,  financed  insurance premiums
and other consumer loans,  commercial real estate,  construction  and commercial
business loans. The Bank originates its loans in the Bank's primary market area,
with the exception of manufactured  home loans,  which are primarily  originated
outside the Bank's  primary  market area including  states  contiguous  with New
York, and financed  insurance  premiums,  which are originated  primarily in New
York, New Jersey and Pennsylvania.  See "Management's Discussion and Analysis of
Financial  Condition  and  Results  of  Operations."  The Bank also  invests  in
corporate debt securities and U.S. Government and agency  obligations.  Revenues
are derived primarily from interest on loans and securities.

   
         HCSI  offers a  variety  of  deposit  accounts  having a wide  range of
interest  rates and  terms.  The  Bank's  deposit  accounts  are  insured  up to
applicable  limits by the FDIC.  The Bank only solicits  deposits in its primary
market area and does not have brokered deposits. HCSI is a member of the Federal
Home Loan Bank of New York.

         Following the Conversion the Bank will have a leverage capital ratio of
17.01%  assuming  the sale of  Common  Stock  at the  maximum  of the  estimated
valuation  range.  While the Bank has no specific  plans at this time to utilize
the  increased  capital  to  expand  its  lending  operations  and  geographical
presence,  the Bank will consider  opportunities to increase its market presence
through  both  lending  operations  and  geographical  expansion in an effort to
utilize its excess capital in the future.
    

Market Area

         The Bank has been, and intends to continue to be, a  community-oriented
financial institution offering a variety of financial services to meet the needs
of the  communities  it serves.  HCSI's  primary  market  area is  comprised  of
Columbia,  Albany and  Rensselaer  Counties in New York and portions of Dutchess
and Schenectady Counties in New York, which are serviced through the Bank's main
office and eleven other full  service  banking  offices and one loan  production
office.  The Bank's  main  office and six of its branch  offices  are located in
Columbia County.  Based on the most recent information  available,  the Bank had
approximately 59.5% of total bank and thrift deposits in Columbia County.

         HCSI's primary  market area consists  principally of suburban and rural
communities with service,  wholesale/retail  trade, government and manufacturing
serving as the basis of the local  economy.  Service jobs  represent the largest
type  of  employment  in  the  Bank's   primary   market  area,   with  jobs  in
wholesale/retail  trade  accounting  for the second largest  employment  sector.
Management  believes that its market area  continues to show  economic  weakness
with declining real estate values.

Lending Activities

     General.   The  Bank  primarily   originates  fixed-  and  adjustable-rate,
residential  mortgage  loans,  including  home  equity  loans,  secured  by  the
borrower's  primary  residence.  Currently,  the Bank's  general  practice is to
originate  fixed-rate  mortgage  loans with terms between 15 and 30 years and to
sell  substantially  all  30-year  fixed rate  mortgage  loans on the  secondary
market. The Bank

                                       55

<PAGE>



generally retains 15 and 20-year fixed rate mortgage loans in its portfolio. The
Bank also  originates to a lesser extent  commercial  real estate,  manufactured
home,  financed  insurance  premiums and other consumer loans,  construction and
commercial  business  loans.  In-market loan  originations  are generated by the
Bank's marketing efforts, which include print, radio and television advertising,
lobby displays and direct contact with local civic and religious  organizations,
as well as by the Bank's present customers, walk-in customers and referrals from
real estate agents,  brokers and builders.  The marketing for manufactured  home
loans  is  conducted  through  Tammac  Corporation  with  which  the Bank has an
agreement  relating to such loans. The marketing for financed insurance premiums
is conducted  through the Bank's premium  finance  subsidiary.  See  "--Consumer
Lending."  At  December  31,  1997,  the  Bank's  total loan  portfolio  totaled
approximately $511.9 million.

         The  Bank   originates   fixed  and  adjustable  rate  consumer  loans.
Adjustable  rate mortgage  ("ARM") and consumer loans are originated in order to
increase  the  percentage  of loans with more  frequent  terms to  repricing  or
shorter maturities than long-term  fixed-rate,  residential  mortgage loans. See
"--Loan Portfolio Composition" and "--Residential Real Estate Lending."

         Loan  applications  are  initially  considered  and approved at various
levels  of  authority,  depending  on the  type and  amount  of the  loan.  Bank
employees  with  lending  authority  are  designated,  and their  lending  limit
authority  defined,  by the Board of Trustees of the Bank.  The  approval of the
Bank's  Board of Trustees is required for any loans over  $250,000.  Pursuant to
the Bank's  lending  policy,  senior  lending  officers may approve  loans up to
$250,000.  The Bank generally  requires  personal  guarantees for all commercial
loans.

         At December 31, 1997, the Bank's largest lending relationship consisted
of a commitment to lend up to $10 million pursuant to a warehouse line of credit
to a mortgage banker for residential mortgages. The line of credit is secured by
assignments of the underlying  mortgages.  The next largest lending relationship
consisted of five loans aggregating approximately $4.0 million primarily secured
by a nursing home. The third largest lending relationship consisted of two loans
totaling  approximately  $3.5 million secured by a medical office facility.  The
fourth  largest   lending   relationship   consisted  of  three  loans  totaling
approximately  $2.3 million secured by a commercial  shopping  plaza.  The fifth
largest  lending  relationship  was a $2.4  million  loan  secured  by a  hotel.
Subsequent  to December 31, 1997,  the Bank extended  additional  credit to this
borrower to finance the construction of an adjoining restaurant, which increased
the size of this lending  relationship to $4.0 million. As of December 31, 1997,
each of the five  relationships  discussed  above were  performing in accordance
with their applicable terms.

   
         The types of loans that the Bank may  originate  are subject to federal
and state laws and regulations.  Interest rates charged by the Bank on loans are
affected by the demand for such loans, the supply of money available for lending
purposes  and the  rates  offered  by  competitors.  These  factors  are in turn
affected by, among other things,  economic conditions,  monetary policies of the
federal  government,  including  the  Federal  Reserve  Board  ("FRB"),  and tax
policies.
    

                                       56

<PAGE>



     Loan Portfolio Composition.  The following table sets forth the composition
of the Bank's loan  portfolio  in dollar  amounts and in  percentages  as of the
dates indicated.

<TABLE>
<CAPTION>


                                            December 31,                                  March 31,
                                                1997                    1997                1996                  1995        

                                        Amount    Percent     Amount   Percent      Amount       Percent   Amount     Percent 
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                                                                (Dollars in Thousands)
Real Estate Loans:
Residential mortgage..............   $250,649       48.96%   $246,462      49.99%   $214,226      47.53%   $225,437    51.37% 
Home equity.......................     27,441        5.36      27,630       5.60      26,936       5.98      27,938     6.37  
                                      -------    --------      ------   --------    --------     ------    --------   ------  
   Total residential real estate      278,090       54.32     274,092      55.59     241,162      53.51     253,375    57.74  
Commercial........................     73,902       14.44      67,697      13.73      70,854      15.72      70,328    16.02  
Construction......................      3,980        0.78       2,725       0.55       4,317       0.96       6,446     1.47  
                                      -------    --------      ------   --------    --------     ------    --------   ------ -
  Total real estate loans.........    355,972       69.54     344,514      69.87     316,333      70.19     330,149    75.23  

Consumer loans:
Manufactured home loans...........     98,307       19.20      92,651      18.79      80,399      17.84      72,184    16.45  
Financed insurance premiums(1)         23,395        4.57      23,535       4.78      13,503       3.00       8,674     1.98  
Other consumer loans..............     12,140        2.37      11,577       2.35      10,155       2.25       8,448     1.93  
                                      -------    --------     -------   --------    --------     ------    --------   ------  
  Total consumer loans............    133,842       26.14     127,763      25.92     104,057      23.09      89,306    20.36  

Commercial business loans.........     13,907        2.72      16,146       3.27      17,393       3.86      13,821     3.15  
Warehouse lines of credit.........      7,062        1.38       3,567       0.72      11,797       2.62       4,599     1.05  

Net deferred loan costs and
  unearned discount...............      1,115        0.22       1,029       0.22       1,091       0.24       1,000     0.21  
                                    ---------    --------     -------   --------    --------     ------    --------   --------

Total loans.......................    511,898      100.00%    493,019     100.00%    450,671     100.00%    438,875   100.00% 
                                                   ======                 ======                 ======               ======  
Less:
Allowance for loan losses.........    (6,756)                 (5,872)                (3,546)                (3,187)           
                                   ----------                 -------              ---------               --------           
  Total loans receivable, net.....   $505,142                $487,147               $447,125               $435,688           
                                     ========                ========               ========               ========           
<FN>

- -------------------
(1) Includes personal as well as commercial insurance premiums.

</FN>
</TABLE>
                                  
                                                      March 31,
                                            1994                  1993         
                                          
                                      Amount   Percent     Amount    Percent   
Real Estate Loans:                                                      
Residential mortgage..............  203,819        49.83%    186,874     47.94%
Home equity.......................   26,620         6.51      25,540      6.55 
                                  ---------     --------   ---------   ------- 
   Total residential real estate    230,439        56.34     212,414     54.49 
Commercial........................   65,571        16.03      59,268     15.20 
Construction......................    9,899         2.42      11,159      2.86 
                                  ---------     --------    --------   ------- 
  Total real estate loans.........  305,909        74.79     282,841     72.55 
                                                                               
Consumer loans:                                                                
Manufactured home loans...........   65,285        15.96      78,858     20.23 
Financed insurance premiums(1)        7,098         1.74       5,248      1.35 
Other consumer loans..............    7,789         1.90       9,727      2.50 
                                   --------     --------   ---------   ------- 
  Total consumer loans............   80,172        19.60      93,833     24.08 
                                                                               
Commercial business loans.........   12,827         3.14       8,086      2.07 
Warehouse lines of credit.........    9,520         2.33       8,901      2.28 
                                                                               
Net deferred loan costs and                                                    
  unearned discount...............      561         0.14     (3,856)      (.98)
                                  ---------     -------------------    ------- 
                                                                               
Total loans.......................  408,989       100.00%    389,805    100.00%
                                                  ======                ====== 
Less:                                                                          
Allowance for loan losses.........  (2,917)                  (1,999)           
                                   --------               ----------           
  Total loans receivable, net..... $406,072                 $387,806           
                                   ========                 ========           
                                               
                                       57

<PAGE>

   
         The following  table shows the composition of the Bank's loan portfolio
by fixed-and adjustable-rate loans as of December 31, 1997.
    



                                                            December 31,
                                                                1997
                                                        Amount      Percent
                                                      (Dollars in Thousands)
Fixed-Rate Loans:
Real estate:
Residential(1) ....................................  $  74,528        14.56%
Commercial.........................................     28,556         5.58
                                                    ----------     --------
  Total real estate loans..........................    103,084         20.14
Consumer:
Manufactured home loans............................     47,175          9.21
Financed insurance premiums........................     23,395          4.57
Other consumer loans...............................     12,140          2.37
                                                    ----------      --------
  Total consumer loans.............................     82,710         16.15
Commercial business loans .........................      2,084          0.41
                                                   -----------      --------
   Total fixed-rate loans..........................    187,878         36.70

Adjustable-Rate Loans
Real estate:
Residential(1).....................................    203,562         39.76
Construction.......................................      3,980          0.78
Commercial.........................................     45,346          8.86
                                                    ----------      --------
  Total real estate loans..........................    252,888         49.40
Consumer:
Manufactured home loans............................     51,132          9.99
Other consumer loans...............................        ---           ---
                                                   -----------        ------
  Total consumer loans.............................     51,132          9.99
Commercial business loans(2).......................     18,885          3.69
                                                    ----------      --------
  Total adjustable-rate loans......................    322,905         63.08

  Net deferred loan costs and unearned discount....      1,115          0.22
                                                    ----------      --------

  Total loans......................................    511,898        100.00%
                                                                      ======

Less:
Allowance for loan losses..........................    (6,756)
                                                   ----------
  Total loans receivable, net......................   $505,142
                                                      ========

 -----------------
 (1) Includes home equity loans.
 (2) Includes warehouse lines of credit.

                                       58

<PAGE>



         The following table illustrates the contractual  maturity of the Bank's
loan  portfolio  at  December  31,  1997.  Mortgages  which have  adjustable  or
renegotiable interest rates are shown as maturing in the period during which the
contract  is due.  The  schedule  does  not  reflect  the  effects  of  possible
prepayments or enforcement of due-on-sale clauses.

<TABLE>
<CAPTION>

                                                                              Consumer Loans
                                       Real Estate Loans

                                                                                                                
                                Residential  Commercial   Commercial    Manu-        Financed        Other
                                Real         Real         Business       factured    Insurance       Consumer
                                Estate(1)    Estate       Loans(2)      Home Loans   Premiums        Loans     Total

                                                          (Dollars in Thousands)
<S>                             <C>          <C>          <C>             <C>        <C>           <C>        <C>

Amounts  Due:
0 months to 1 year...........   $ 5,706      $11,843      $12,986          $ 222      $23,395       $ 3,174   $57,326

After 1 year:
  1 to 2 years...............     1,165        6,217          707            304          ---         1,227     9,620
  2 to 3 years...............       998        7,213        2,524            608          ---         2,425    13,768
  3 to 5 years...............     6,649       24,280        2,707          2,096          ---         4,287    40,019
  5 to 10 years .............    17,895       13,219        2,045         15,477          ---           811    49,447
  10 to 15 years.............    59,037        4,245          ---         42,422          ---           213   105,917
  Over 15 years..............   190,620        6,885          ---         37,178          ---             3   234,686
                              ---------     --------      -------        -------      -------       -------   -------
Total due after one year.....   276,364       62,059        7,983         98,085          ---         8,966   453,457
                              ---------     --------    ---------       --------      -------       -------   -------
Total amount due.............  $282,070      $73,902     $ 20,969        $98,307      $23,395       $12,140   510,783
                               ========      =======     ========        =======      =======       =======
Net deferred loan costs
  and unearned discount......                                                                                   1,115
                                                                                                              --------
     Total loans.............                                                                                 511,898
Less:
Allowance for loan losses....                                                                                 (6,756)
                                                                                                              --------
  Total loans receivable, net                                                                                 $505,142
                                                                                                              ========
<FN>


(1) Includes home equity and construction loans.
(2) Includes warehouse lines of credit.
</FN>
</TABLE>


                                       59

<PAGE>



         The following table sets forth the dollar amounts in each loan category
at December 31, 1997 that are  contractually  due after  December 31, 1998,  and
whether such loans have fixed interest rates or adjustable interest rates.


                                             Due after December 31, 1998
                                           Fixed     Adjustable      Total
                                                      (In Thousands)

Residential real estate(1).......        $ 74,222     $202,142     $276,364
Commercial real estate...........          23,671       38,388       62,059
Commercial business loans(2).....           1,884        6,099        7,983
Manufactured home loans..........          47,135       50,950       98,085
Other consumer loans.............           8,966          ---        8,966
                                      -----------   ----------    ---------
    Total........................        $155,878     $297,579     $453,457
                                         ========     ========     ========

(1) Includes home equity loans.
(2) Includes warehouse lines of credit.

Residential Real Estate Lending

         HCSI's  residential  real estate  loans  consist of  primarily  one- to
four-family,  owner occupied  mortgage  loans,  including home equity loans.  At
December 31, 1997,  $278.1 million,  or 54.3% of HCSI's total loans consisted of
residential  first  mortgage loans and home equity loans.  Of such loans,  $27.4
million,  or 5.4% of total loans  receivable,  consisted  of home  equity  loans
secured by the borrower's primary residence. At December 31, 1997, approximately
$74.5 million of HCSI's  residential  first mortgage loans and home equity loans
provided for fixed rates of interest and for repayment of principal over a fixed
period  not to exceed 30 years.  HCSI does not  originate  fixed-rate  loans for
terms longer than 30 years.  HCSI's  fixed-rate  residential  mortgage loans and
home equity loans are priced  competitively with the market.  Accordingly,  HCSI
attempts to distinguish itself from its competitors based on quality of service.

         HCSI generally  underwrites its fixed-rate  residential  first mortgage
loans using accepted  secondary market standards.  The Bank sells  substantially
all fixed-rate  residential mortgage loans it originates with terms in excess of
20 years to the secondary market, and continues to service substantially all the
loans it sells. HCSI generally holds for investment all adjustable and 15 and 20
year fixed  residential  first  mortgage loans it  originates.  In  underwriting
residential  first  mortgage  loans,  HCSI  evaluates,  among other things,  the
borrower's  ability  to make  monthly  payments  and the  value of the  property
securing  the loan.  Properties  securing  real  estate  loans  made by HCSI are
appraised  by  independent  fee  appraisers  approved  by the  Bank's  Board  of
Trustees.  HCSI  requires  borrowers  to obtain  title  insurance,  and fire and
property  insurance  (including flood insurance,  if necessary) in an amount not
less than the amount of the loan.

         The Bank  currently  offers one- and three-year  residential  ARM loans
with an interest  rate that adjusts  annually in the case of one-year ARM loans,
and every three years in the case of a three-year ARM loan,  based on the change
in the relevant United States  Treasury  index.  These loans provide for up to a
2.0%  periodic  cap and a  lifetime  cap of 6.0%  over the  initial  rate.  As a
consequence  of using caps, the interest rates on these loans may not be as rate
sensitive  as the Bank's cost of funds.  Borrowers of one-year  residential  ARM
loans are generally qualified at a rate of 2.0% above the initial interest rate.
The Bank  offers  ARM loans  that are  convertible  into  fixed-rate  loans with
interest  rates based upon the then current  market rates.  ARM loans  generally
pose greater credit risks than fixed-rate  loans,  primarily because as interest
rates rise, the required periodic payment by the borrower rises,  increasing the
potential  for  default.  However,  as of December  31,  1997,  the Bank had not
experienced higher default rates on these loans relative to its other loans. See
"--Asset Quality-Non-Performing Assets."

         The  Bank's  residential  mortgage  loans  do  not  contain  prepayment
penalties and do not permit  negative  amortization  of  principal.  Real estate
loans  originated by the Bank generally  contain a "due on sale" clause allowing
the Bank to declare the unpaid  principal  balance due and payable upon the sale
of the  security  property.  The Bank has waived the due on sale clause on loans
held in its portfolio  from time to time to permit  assumptions  of the loans by
qualified borrowers.

         Generally, HCSI does not originate residential mortgage loans where the
ratio of the loan amount to the value of the  property  securing the loan (i.e.,
the "loan-to-value"  ratio) exceeds 95%, although HCSI may lend up to 97% of the
value of the property securing the loan. If the loan-to-value ratio exceeds 80%,
HCSI generally  requires that the borrower obtain private mortgage  insurance in
amounts  intended  to reduce the Bank's  exposure to 80% or less of the lower of
the appraised value or the purchase price of the property securing the loan. See
"--Loan Originations Sales."

         HCSI's home  equity  loans and lines of credit are secured by a lien on
the  borrower's  residence and generally do not exceed  $250,000.  HCSI uses the
same  underwriting  standards  for home equity loans as it uses for  residential
mortgage  loans.  Home equity loans are generally  originated in amounts  which,
together  with all  prior  liens on such  residence,  do not  exceed  80% of the
appraised  value of the property  securing the loan. The interest rates for home
equity loans and lines of credit  either float at a stated margin over the prime
rate or have fixed interest rates.  Home equity lines of credit require interest
and principal payments on the outstanding  balance for the term of the loan. The
terms of the Bank's home equity lines of credit are generally five years, with a
15-year payback period. The Bank also has home equity lines of credit with terms
of ten  years,  with a 20-year  payback  period;  such  lines of credit  are not
frequently utilized. As of December 31, 1997, HCSI had $27.4 million, or 5.4% of
the Bank's total loan portfolio  outstanding,  in home equity loans and lines of
credit, with an additional $11.9 million of unused home equity lines of credit.

Commercial Real Estate Lending

         The  Bank  has  engaged  in  commercial  real  estate  lending  secured
primarily by apartment buildings, office buildings, motels, nursing homes, strip
shopping  centers and mobile  home parks  located in the Bank's  primary  market
area. At December 31, 1997, the Bank had $73.9 million of commercial real estate
loans, representing 14.4% of the Bank's total loan portfolio.


                                       60

<PAGE>



         Commercial real estate loans generally have adjustable  rates and terms
to  maturity  that do not exceed 25 years.  HCSI's  current  lending  guidelines
generally  require that the property  securing a loan generate net cash flows of
at least  125% of debt  service  after the  payment of all  operating  expenses,
excluding  depreciation,  and the  loan-to-value  ratio not  exceed 75% on loans
secured  by such  properties.  As a result  of a  decline  in the  value of some
properties in the Bank's primary market area and due to economic conditions, the
current  loan-to-value  ratio of some commercial real estate loans in the Bank's
portfolio  may exceed the initial  loan-to-value  ratio,  and the  current  debt
service  ratio may  exceed the  initial  debt  service  ratio.  Adjustable  rate
commercial  real estate loans provide for interest at a margin over a designated
index,  often a designated prime rate, with periodic  adjustments,  generally at
frequencies of up to five years. In  underwriting  commercial real estate loans,
the Bank analyzes the financial condition of the borrower, the borrower's credit
history,  the reliability and  predictability of the net income generated by the
property  securing  the loan  and the  value of the  property  itself.  The Bank
generally  requires  personal  guarantees  of the  borrowers  in addition to the
security  property  as  collateral  for such  loans.  Appraisals  on  properties
securing  commercial  real estate loans  originated by the Bank are performed by
independent fee appraisers approved by the Board of Trustees.

         Commercial real estate loans  generally  present a higher level of risk
than loans secured by one- to four-family  residences.  This greater risk is due
to several factors, including the concentration of principal in a limited number
of loans and  borrowers,  the effect of general  economic  conditions  on income
producing  properties and the increased  difficulty of evaluating and monitoring
these types of loans. Furthermore,  the repayment of loans secured by commercial
real estate is typically dependent upon the successful  operation of the related
real estate project.  If the cash flow from the project is reduced (for example,
if leases are not obtained or renewed,  or a bankruptcy  court  modifies a lease
term,  or a major  tenant is  unable to  fulfill  its  lease  obligations),  the
borrower's  ability  to  repay  the loan may be  impaired  and the  value of the
property may be reduced.

Construction Lending

         HCSI makes  construction  loans to individuals for the  construction of
their personal residences.  The Bank has occasionally made loans to builders for
the  construction  of homes.  The Bank  generally  requires  construction  stage
inspections  before funds may be released to  borrowers  pursuant to such loans.
Such  inspections  are generally  performed by Bank personnel or independent fee
appraisers approved by the Bank's Board of Trustees.

         At December 31, 1997, the Bank's  construction  loan portfolio  totaled
$4.0 million,  or .8% of its total loan  portfolio.  Substantially  all of these
construction  loans were to  individuals  intending  to occupy  the homes  being
constructed  and were secured by properties  located  within the Bank's  primary
market area. Although no construction loans were classified as non-performing as
of  December  31,  1997,  such  loans do  involve  a higher  level of risk  than
conventional  residential  mortgage  loans.  For  example,  if a project  is not
completed and the borrower defaults, HCSI may have to hire another contractor to
complete the project at a higher cost.



                                       61

<PAGE>



Consumer Lending

         HCSI  offers  a  variety  of  secured  and  unsecured  consumer  loans,
including  manufactured  home loans (loans  secured by  prefabricated  or mobile
homes which serve as the borrower's dwelling),  financed insurance premiums and,
to  a  lesser  extent,  lines  of  credit  and  loans  secured  by  automobiles.
Substantially all of the Bank's  manufactured home loans and financed  insurance
premium loans are originated outside the Bank's primary market area. The balance
of the Bank's  consumer loans are  originated  inside the Bank's market area. At
December 31, 1997, the Bank's consumer loan portfolio totaled $133.8 million, or
26.1% of the Bank's total loan portfolio.

         The  underwriting  standards  employed by the Bank for  consumer  loans
other than financed  insurance premiums generally include a determination of the
applicant's  payment history on other debts and an assessment of ability to meet
existing   obligations   and   payments   on   the   proposed   loan.   Although
creditworthiness of the applicant is the primary consideration, the underwriting
process  also  includes a comparison  of the value of the property  securing the
loan, if any, in relation to the proposed loan amount. For information regarding
underwriting  of  financed  insurance   premiums,   see  "-  Financed  Insurance
Premiums."

         Manufactured  Home  Loans.  In  order  to  expand  its  origination  of
manufactured  home  lending,  the  Bank is  party to an  agreement  with  Tammac
Corporation ("Tammac"), pursuant to which Tammac solicits manufactured home loan
applications on behalf of the Bank. Under the agreement,  the Bank may refuse to
accept for any reason any application referred to it by Tammac.  Tammac provides
certain  collection  services to the Bank,  which include,  for any loan that is
more than 30 days past due,  attempting to cause the borrower to pay  delinquent
installments and to bring his or her delinquent loan payments up to date. Tammac
also provides  repossession  and liquidation  services,  at the direction of the
Bank, for certain  delinquent  loans.  Tammac is paid a fixed  percentage of the
amount financed by the borrower and does not receive additional compensation for
collection,   repossession   or  any  other  services   provided  to  the  Bank.
Substantially  all of the  manufactured  home loans  originated by the Bank have
been referred to it by Tammac.  See "Risk  Factors--Source  of Manufactured Home
Loan Applications."

         Manufactured  home loans represent the largest  component of the Bank's
consumer  loan  portfolio.  At  December  31,  1997,  the  Bank's  portfolio  of
manufactured  home  loans  totaled  $98.3  million,  or 19.2% of its total  loan
portfolio.  HCSI's manufactured home loans are typically  originated at a higher
rate than residential first mortgage loans, and generally have terms of up to 20
years.  Historically,  HCSI's  manufactured  home loans have been made with both
fixed and adjustable rates of interest.  Currently, however, the Bank originates
only fixed rate manufactured home loans. The Bank's adjustable-rate manufactured
home  loans  typically  have an  interest  rate of 4% above the one year  United
States Treasury index,  adjusted  annually,  with a 2% maximum annual adjustment
and a 16% interest  rate cap. The initial  interest rate  represents  the floor.
Because  the loan may be based on the cost of the  manufactured  home as well as
improvements and because manufactured homes may decline in value due to wear and
tear  following  their  initial  sale,  the value of the  collateral  securing a
manufactured home loan may be substantially  less than the loan balance.  At the
time of origin,  inspections are made to  substantiate  current market values on
all manufactured homes.

                                       62

<PAGE>



         Financed Insurance Premiums. The second largest component of the Bank's
consumer loan portfolio is financed insurance  premiums.  The Bank conducts such
lending through a general  partnership  known as Premium Payment Plan ("PPP") in
which Hudson City Associates, Inc., a wholly owned subsidiary of the Bank, holds
a 65%  ownership  interest.  The  remaining  35%  interest  is  held  by  F.G.O.
Corporation,  which is responsible for the marketing of PPP's  business.  Hudson
City  Associates  receives  65% of any profits but absorbs 100% of any losses of
PPP.  No  profit  distributions  are made to F.G.O.  Corporation  until any past
losses  have been  recouped.  PPP is  currently  licensed  to provide  insurance
premium financing in nine states,  but does business  primarily in New York, New
Jersey and Pennsylvania. Management estimates that approximately 75% of premiums
financed  are  for  non-standard  and  sub-standard   (assigned  risk)  personal
automobile  insurance and the remaining 25% are for various  commercial lines of
insurance.  Interest rates charged on these loans are substantially  higher than
those charged on other types of loans.  Terms on these loans are primarily eight
months.

         The Bank has  experienced a relatively high level of  delinquencies  in
its financed insurance premium portfolio  resulting in higher  charge-offs.  See
"--Asset Quality - Non-Performing Assets." The Bank may continue to experience a
high level of  delinquencies  and  charge-offs in this class of loans due to the
nature of this type of lending. The underwriting of these loans is generally not
based upon the credit risk of the borrower.  In the typical case, Bank funds are
advanced  to the  insurance  company  for the full  amount of the  premium  upon
receipt of a down payment from the insured. If the insured defaults on the loan,
the Bank  sustains a loss to the extent the  premium  has been earned by (and is
therefore unrecoverable from) the insurance company. The Bank's most significant
exposure  to loss  occurs  when  the  initial  insurance  premium  quoted  by an
insurance  broker,  and used as the  basis  for the loan  and the  related  down
payment, is increased by the underwriting insurance company subsequent to making
the loan. In these  instances,  if the borrower decides not to pay the increased
premium amount, the Bank is left with an insufficient down payment,  relative to
the  increased  premium,  and little or no  collateral  in the way of  insurance
premiums  refundable by the insurance  company.  Accordingly,  writing  financed
insurance  premiums through  insurance  brokers who accurately quote the initial
insurance premium is critical to this type of lending. At December 31, 1997, the
Bank had $23.4 million of financed insurance premiums through PPP,  representing
4.6% of the Bank's total loan portfolio.

         Consumer loans may entail greater credit risk than residential mortgage
loans,  particularly  in the case of consumer  loans which are  unsecured or are
secured by assets  which may decline in value.  In such cases,  any  repossessed
collateral for a defaulted  consumer loan may not provide an adequate  source of
repayment  of  the  outstanding  loan  balance  as  a  result  of  high  initial
loan-to-value ratios,  repossession,  rehabilitation and carrying costs, and the
greater likelihood of damage, loss or depreciation of the property, and thus are
more  likely to be affected by adverse  personal  circumstances.  In the case of
manufactured  home loans,  which may have loan  balances in excess of the resale
value of the  collateral,  borrowers may abandon the collateral  property making
repossession by the Bank and subsequent  losses more likely.  The application of
various federal and state laws,  including  bankruptcy and insolvency  laws, may
limit  the  amount  which  can  be  recovered  on  consumer   loans,   including
manufactured home loans.


                                       63

<PAGE>



Commercial Business Lending

         At  December  31,  1997,  commercial  business  loans  comprised  $13.9
million,  or  2.7% of the  Bank's  total  loan  portfolio.  Most  of the  Bank's
commercial  business  loans have been extended to finance local  businesses  and
include primarily short term loans to finance machinery and equipment purchases,
inventory and accounts  receivable.  Commercial  business loans also involve the
extension of revolving  credit for a combination of equipment  acquisitions  and
working capital needs.

         The terms of loans extended on machinery and equipment are based on the
projected  useful life of such machinery and equipment,  generally not to exceed
seven  years.  Lines of credit are  available  to  borrowers  provided  that the
outstanding  balance is paid in full (i.e.,  the credit line has a zero balance)
for at least 30 days every year.  All lines of credit are  reviewed on an annual
basis. In the event the borrower does not meet this 30 day requirement, the line
of credit may be terminated and the outstanding  balance may be converted into a
fixed term loan. The Bank has a few standby letters of credit  outstanding which
are offered at competitive rates and terms and are generally on a secured basis.

         Unlike  residential  mortgage  loans,  commercial  business  loans  are
typically made on the basis of the borrower's ability to make repayment from the
cash flow of the borrower's business. As a result, the availability of funds for
the repayment of commercial business loans may be substantially dependent on the
success of the business itself (which,  in turn, is often dependent in part upon
general economic conditions).  The Bank's commercial business loans are usually,
but not always, secured by business assets. However, the collateral securing the
loans may  depreciate  over time, may be difficult to appraise and may fluctuate
in value based on the success of the business.

         HCSI's   commercial   business  lending  policy  includes  credit  file
documentation and analysis of the borrower's  background,  capacity to repay the
loan,  the  adequacy  of the  borrower's  capital and  collateral  as well as an
evaluation  of  other  conditions  affecting  the  borrower.   Analysis  of  the
borrower's  past,  present and future cash flows is also an important  aspect of
HCSI's current credit analysis.  The Bank generally obtains personal  guarantees
on its commercial business loans. Nonetheless,  such loans are believed to carry
higher credit risk than more traditional savings bank loans.

         Warehouse Lines of Credit. The Bank maintains a $10.0 million warehouse
line of credit with a mortgage  banker  located in the Capital  District area of
New York. The mortgage banker primarily originates residential real estate loans
in the Bank's market area.  The line of credit is secured by  assignments of the
underlying  mortgages.   At  December  31,  1997,  the  Bank  had  $7.1  million
outstanding under this warehouse line of credit.

Loan Originations and Sales

         Mortgage  and  commercial  loan  originations  are  developed  from the
continuing business with depositors and borrowers, soliciting realtors and other
brokers and walk-in  customers.  Residential and commercial loans are originated
by the Bank's staff of salaried and  commissioned  loan  officers.  Manufactured
home loans are originated indirectly through Tammac Corporation (see "- Consumer

                                       64

<PAGE>



Lending -  Manufactured  Home  Loans.")  and  financed  insurance  premiums  are
originated  through a partnership of the Bank's wholly owned subsidiary,  Hudson
City  Associates,  Inc.  and its  relationship  with  insurance  brokers (see "-
Consumer Lending - Financed Insurance Premiums.")

         While the bank originates both fixed- and  adjustable-rate  loans,  its
ability to originate  loans is dependent upon demand for loans in the markets in
which it serves.  Demand is affected by the applicable  local  economies and the
interest  rate  environment.  The  Bank  generally  retains  new 15 and 20  year
fixed-rate and 30 year  adjustable-rate  real estate loans in its portfolio.  To
reduce its  vulnerability  to  changes in  interest  rates,  the Bank's  general
practice  is  to  sell  in  the  secondary  market  all  conforming  fixed  rate
residential  loans with maturities of greater than 20 years.  The Bank's general
practice is to retain servicing on the loans it sells. At December 31, 1997, the
Bank serviced approximately $56.2 million of loans for others.

         For the nine months ended December 31, 1997, the Bank originated $155.8
million of loans.  During the year ended  March 31,  1997,  the Bank  originated
$196.8 million of loans, compared to $127.0 million in fiscal 1996.

         In periods of economic  uncertainty,  the Bank's  ability to  originate
large dollar volumes of loans with acceptable  underwriting  characteristics may
be  substantially  reduced  or  restricted  which may  result in a  decrease  in
operating earnings.



                                       65

<PAGE>



         The following table shows the loan origination and repayment activities
of the Bank for the periods indicated.

<TABLE>
<CAPTION>
                                                                                                                              
                                               Residential   Commercial    Commercial    Warehouse                   Financed 
                                               Real Estate  Real Estate      Business     Lines of  Manufactured    Insurance 
                                                 Loans(1)      Loans        Loans       Credit(2)    Home Loans      Premiums 

                                                                                                        (In Thousands)

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

Balance as of March 31, 1995................      $259,821      $70,328       $13,821     $  4,599       $72,184       $8,674 
                                                                                                                              

Add: loan originations, other advances and
  transfers.................................        27,246        9,145        16,997        7,198        23,402       34,417 

Less: principal repayments and other               (41,477)      (8,524)      (13,425)         ---       (14,815)     (29,015)
 reductions.................................

Less: charge-offs...........................          (111)         (95)          ---          ---          (372)        (573)
                                                 ---------    ---------    ---------- ------------    ----------   ---------- 

Balance as of March 31, 1996................       245,479       70,854        17,393       11,797        80,399       13,503 
                                                                                                                              

Add: loan originations, other advances and
  transfers.................................        68,086       14,030        13,201          ---        26,773       63,932 

Less: principal repayments and other               (36,586)     (16,733)      (14,321)      (8,230)      (14,305)     (52,830)
 reductions.................................

Less: charge-offs...........................          (162)        (454)         (127)         ---          (216)      (1,070)
                                                 ---------     --------     --------- ------------    ----------       ------ 

Balance as of March 31, 1997................       276,817       67,697        16,146        3,567        92,651       23,535 
                                                                                                                              

Add: loan originations, other advances and
  transfers.................................        49,879       12,160        11,601        3,495        17,222       54,233 

Less: principal repayments and other               (44,235)      (4,722)      (11,531)         ---       (11,235)     (52,765)
 reductions.................................

Less: charge-offs...........................          (391)      (1,233)       (2,309)         ---          (331)      (1,608)
                                                ----------    ---------     --------- ------------    ----------   ---------- 

Balance as of December 31, 1997.............      $282,070      $73,902       $13,907     $  7,062       $98,307      $23,395 
                                                  ========      =======       =======     ========       =======      ======= 
</TABLE>

<TABLE>
<CAPTION>

                                                                          Net Deferred                 
                                                    Other                 Loan Costs                 
                                                   Consumer               and Unearned      Total    
                                                    Loans      Subtotals     Discount       Loans       
                                                                                                       
<S>                                              <C>           <C>          <C>          <C> 
                                                                                                       
Balance as of March 31, 1995................         $8,448     $437,875        $1,000     $438,875    
                                                                                ======     ========    
                                                                                                       
Add: loan originations, other advances and                                                             
  transfers.................................          8,601      127,006                               
                                                                                                       
Less: principal repayments and other                 (6,848)    (114,104)                              
 reductions.................................                                                           
                                                                                                       
Less: charge-offs...........................            (46)      (1,197)                              
                                                   --------   ----------                               
                                                                                                       
Balance as of March 31, 1996................         10,155      449,580        $1,091     $450,671    
                                                                                ======     ========    
                                                                                                       
Add: loan originations, other advances and                                                             
  transfers.................................         10,749      196,771                               
                                                                                                       
Less: principal repayments and other                 (9,286)    (152,291)                              
 reductions.................................                                                           
                                                                                                       
Less: charge-offs...........................            (41)      (2,070)                              
                                                   --------   ----------                               
                                                                                                       
Balance as of March 31, 1997................         11,577      491,990        $1,029     $493,019    
                                                                                ======     ========    
                                                                                                       
Add: loan originations, other advances and                                                             
  transfers.................................          7,189      155,779                               
                                                                                                       
Less: principal repayments and other                 (6,545)    (131,033)                              
 reductions.................................                                                           
                                                                                                       
Less: charge-offs...........................            (81)      (5,953)                              
                                                  ---------   ----------                               
                                                                                                       
Balance as of December 31, 1997.............        $12,140     $510,783        $1,115     $511,898    
                                                    =======     ========        ======     ========    

<FN>

(1)  Includes home equity and construction loans.
(2)  Activity represents the net drawdowns and repayments.
</FN>
</TABLE>

                                       66

<PAGE>



Asset Quality

         Delinquency  Procedures.  When a  borrower  fails  to  make a  required
payment on a residential mortgage loan, the Bank attempts to cure the deficiency
by contacting the borrower.  Written  contacts are made after payment is 15 days
past due and, in most cases, deficiencies are cured promptly. If the delinquency
is not cured by the 30th day,  the Bank  attempts  to contact  the  borrower  by
telephone  to arrange  payment of the  delinquency.  If these  efforts  have not
resolved the  delinquency  within 45 days after the due date,  a second  written
notice  is sent to the  borrower,  and on the 60th  day a notice  is sent to the
borrower  warning that  foreclosure  proceedings  will be  commenced  unless the
delinquent  amount  is paid.  If the  delinquency  has not been  cured  within a
reasonable  period of time after the foreclosure  notice has been sent, the Bank
may obtain a forbearance  agreement or may institute appropriate legal action to
foreclose upon the property. If foreclosed, property collateralizing the loan is
sold at a public sale and may be purchased  by the Bank.  If the Bank is in fact
the successful  bidder at the  foreclosure  sale,  upon receipt of a deed to the
property, the Bank generally sells the property at the earliest possible date.

   
         Collection  efforts on consumer  and  commercial  real estate loans are
similar to efforts on residential mortgage loans, except that collection efforts
on consumer  and  commercial  real estate loans  generally  begin within 15 days
after the payment date is missed.  In the case of manufactured  home loans,  the
Holding  Company's  agreement with Tammac requires Tammac to provide  collection
services on any loan that is more than 30 days past due. The Bank also maintains
periodic  contact with  commercial  loan  customers and monitors and reviews the
borrowers'  financial statements and compliance with debt covenants on a regular
basis.
    

         Real  estate  and  other  assets  acquired  by the Bank as a result  of
foreclosure or by deed-in-lieu of foreclosure or repossession  are classified as
Other Real Estate  Owned  ("OREO") and  Repossessed  Property  until sold.  When
property is classified as OREO and Repossessed  Property,  it is recorded at the
lower of cost or fair  value  (net of  disposition  costs)  at that date and any
writedown  resulting  therefrom  is charged to the  allowance  for loan  losses.
Subsequent  writedowns are charged to operating expenses.  Net expense from OREO
is expensed as incurred.



                                       67

<PAGE>



         Non-Performing  Assets.  The table  below  sets forth the  amounts  and
categories of non-performing  assets.  Loans are generally placed on non-accrual
status  when  the  loan is  contractually  past  due 90 days or more or when the
collection of principal and/or interest in full becomes doubtful. When loans are
designated as non-accrual,  all accrued but unpaid interest is reversed  against
current  period income and, as long as the loan remains on  non-accrual  status,
interest  is  recognized  only  when  received,  if  considered  appropriate  by
management. Foreclosed assets include assets acquired in settlement of loans.

<TABLE>
<CAPTION>

                                           December
                                             31,                         March 31,
                                            1997       1997     1996      1995        1994      1993
                                                                 (Dollars in Thousands)
<S>                                         <C>       <C>      <C>       <C>       <C>        <C>

Non-accruing loans:
  Residential real estate(1).............   $4,485    $4,553   $3,496    $1,900     $2,418     $2,198
  Commercial real estate.................    4,279     3,239    1,587     1,884      1,805      2,651
  Commercial business....................      ---     2,318       75        27        125        112
  Manufactured home loans................    3,241     2,260    1,597     1,581      1,363      1,125
  Financed insurance premiums............    3,013     2,867    1,527       819      1,114      1,172
  Other consumer loans...................       63        45        4        10         39         96
                                             -----   -------  -------   -------   --------   --------
       Total.............................   15,081    15,282    8,286     6,221      6,864      7,354
                                            ------   -------  -------   -------   --------    -------

Accruing loans contractually past due 
     90 days or more:
  Residential real estate(1).............      435       570    1,262       400        125        617
  Commercial real estate.................      867     3,874    1,316       591      1,686      1,131
  Commercial business....................      ---       244      ---       ---        ---        ---
  Manufactured home loans................      ---       ---       22        16         63         54
  Financed insurance premiums............      ---       ---      ---       ---        ---        ---
  Other consumer loans...................      ---        23      ---       122        473        237
                                              ----   -------  -------   -------   --------    -------
       Total.............................    1,302     4,711    2,600     1,129      2,347      2,039
                                            ------   -------  -------   -------   --------    -------

   
Total non-performing loans...............  $16,383   $19,993  $10,886    $7,350     $9,211     $9,393
                                           =======   =======  =======   =======   ========    =======

Foreclosed assets:
  Residential real estate................       59        48      160        49         10        250
  Commercial real estate.................      300     2,860      921       726      1,969        569
  Repossessed property...................      700       539      635       503        577        468
                                             -----   -------  -------   -------   --------    -------
       Total.............................   $1,059    $3,447   $1,716    $1,278     $2,556     $1,287
                                            ======   =======  =======   =======   ========    =======

Total non-performing assets..............  $17,442   $23,440  $12,602    $8,628    $11,767    $10,680
                                           =======   =======  =======   =======    =======    =======
Allowance for loan losses................   $6,756    $5,872   $3,546    $3,187     $2,917     $1,999
                                           =======   =======  =======   =======   ========    =======
Allowance for loan losses as a
percentage of non-performing loans.......   41.24%    29.37%   32.57%    43.36%     31.67%     21.28%
                                          =======    ======   ======    ======    =======     ======
Non-performing loans as a percentage of
total loans..............................    3.20%     4.06%    2.42%     1.67%      2.25%      2.41%
                                          =======    ======   ======    ======    =======    =======
Non-performing assets as a percentage
of total assets..........................    2.62%     3.60%    2.02%     1.50%      2.12%      2.07%
                                          =======    ======   ======    ======    =======    =======
    
<FN>


- ---------------------
(1) Includes home equity loans.
</FN>
</TABLE>




                                       68

<PAGE>



         Non-Accruing  Loans.  At December 31, 1997, the Bank had  approximately
$15.1 million in non-accruing  loans, which constituted 2.9% of the Bank's total
loan portfolio.  As of such date, there were no non-accruing  loans or aggregate
non-accruing loans-to-one-borrower in excess of $1.0 million.

         For the  year  ended  March  31,  1997 and for the  nine  months  ended
December 31, 1997,  gross interest income which would have been recorded had the
non-accruing loans been current in accordance with their original terms amounted
to $1.5 million and $1.1 million,  respectively.  The amounts that were included
in interest  income on such loans were $937  thousand and $586  thousand for the
year ended March 31,  1997,  and for the nine months  ended  December  31, 1997,
respectively, which represented actual receipts. During the periods shown, there
were no troubled debt restructurings.

         Accruing Loans  Contractually  Past Due 90 Days or More. As of December
31,  1997,   the  Bank  had   approximately   $1.3  million  in  accruing  loans
contractually  past due 90 days or more.  At December  31,  1997,  there were no
accruing loans contractually past due 90 days or more in excess of $1.0 million.

         Other  Loans of  Concern.  As of  December  31,  1997,  there were $6.2
million of other loans not included in the table or discussed  above where known
information  about the possible  credit or other  problems of  borrowers  caused
management  to have  doubts as to the  ability of the  borrower  to comply  with
present loan repayment terms.

         The  largest  of  such  other  loans  of  concern  was a  $1.1  million
commercial  real estate loan.  Although  this loan is current and has never been
delinquent,  environmental  issues related to the property require management to
monitor this loan closely.

         There were no other  loans in excess of $1.0  million  being  specially
monitored by the Bank as of December 31, 1997.  These loans have been considered
by management in conjunction  with the analysis of the adequacy of the allowance
for loan losses.

         Allowance for Loan Losses. The allowance for loan losses is replenished
through a provision  for loan losses  charged to  operations.  Loans are charged
against  the  allowance  for  loan  losses  when  management  believes  that the
collectibility  of the  principal is unlikely.  Recoveries  on loans  previously
charged-off  are credited to the allowance for loan losses.  The allowance is an
amount that  management  believes  will be adequate to absorb losses on existing
loans that may become uncollectible.  Management's evaluation of the adequacy of
the  allowance  for loan losses is performed on a periodic  basis and takes into
consideration  such factors as the historical loan loss  experience,  changes in
the nature and volume of the loan portfolio,  overall portfolio quality,  review
of  specific  problem  loans and  current  economic  conditions  that may affect
borrowers' ability to pay.

         Although   management  believes  that  it  uses  the  best  information
available to determine the allowance,  unforeseen market conditions could result
in adjustments and net earnings could be significantly affected if circumstances
differ  substantially  from the assumptions used in determining the level of the
allowance.  Future  additions  to the  Bank's  allowance  will be the  result of
periodic

                                       69

<PAGE>



loan,  property and collateral  reviews and thus cannot be predicted in advance.
In  addition,  regulatory  agencies,  as an  integral  part  of the  examination
process, periodically review the Bank's allowance for loan losses. Such agencies
may require the Bank to recognize  additions to the  allowance  based upon their
judgment of the information  available to them at the time of their examination.
At December 31,  1997,  the Bank had a total  allowance  for loan losses of $6.8
million, representing 41.2% of total non-performing loans.

         The following table sets forth an analysis of the Bank's  allowance for
loan losses for the periods indicated.

<TABLE>
<CAPTION>

                                                Nine Months
                                                  Ended
                                               December 31,                Year Ended March 31,
                                                   1997      1997      1996      1995      1994      1993
                                                            (Dollars in Thousands)
<S>                                             <C>        <C>        <C>       <C>       <C>       <C>

Total loans outstanding (end of period)......    $511,898  $493,019   $450,671  $438,875  $408,989  $389,805
                                                 ========  ========   ========  ========  ========  ========

   
Average total loans outstanding
  (period to date)...........................    $509,634  $471,295   $444,645  $424,187  $422,752  $376,218
                                                 ========  ========   ========  ========  ========  ========
Allowance for loan losses at beginning
  of period..................................      $5,872    $3,546     $3,187    $2,917    $1,999    $1,994
    

Loan charge-offs:
  Residential real estate(1).................       (391)     (162)      (111)      (88)       (9)     (360)
  Commercial real estate.....................     (1,233)     (454)       (95)      (36)      (41)     (943)
  Commercial business(2).....................     (2,309)     (127)        ---      (86)     (113)     (118)
  Manufactured home loans....................       (331)     (216)      (372)     (288)      (95)      (10)
  Financed insurance premiums................     (1,608)   (1,070)      (573)     (711)      (97)     (939)
  Other consumer loans.......................        (81)      (41)       (46)      (54)      (31)     (323)
                                               ---------   -------   --------   -------   -------   -------
     Total charge-offs.......................     (5,953)   (2,070)    (1,197)   (1,263)     (386)   (2,693)
                                                 -------   -------    -------   -------   -------   -------
Loan recoveries:
  Residential real estate(1).................           8         3         21        93       ---         8
  Commercial real estate.....................          17        11         16         7       ---        45
  Commercial business(2).....................           7        74          6         4         1         1
  Manufactured home loans....................          82        45         70        33        18        15
  Financed insurance premiums................         284       386        261       161       ---       ---
  Other consumer loans.......................          31        51         49        66        84        86
                                               ----------  --------  ---------  --------  --------  --------
     Total recoveries........................         429       570        423       364       103       155
                                                ---------  --------  ---------  --------  --------  --------

   
Loan charge-offs, net of recoveries..........     (5,524)   (1,500)      (774)     (899)     (283)   (2,538)
Provision charged to operations..............       6,408     3,826      1,090     1,169     1,201     2,543
Allowance acquired from acquisition..........         ---       ---         43       ---       ---       ---
                                              -----------  --------  ---------  --------  --------  --------
Allowance for loan losses at end of period...      $6,756    $5,872     $3,546    $3,187    $2,917    $1,999
                                                  =======   =======    =======   =======   =======   =======
Ratio of net charge-offs during the period to
 average loans outstanding during the period.       1.08%     0.32%      0.17%     0.21%     0.07%     0.67%
                                                 =======   =======    =======   =======   =======   =======
Provision as a percentage of average loans...       1.26%     0.81%      0.25%     0.28%     0.28%     0.68%
                                                 =======   =======    =======   =======   =======   =======
Allowance as a percentage of
 non-performing loans........................      41.24%    29.37%     32.57%    43.36%    31.67%    21.28%
                                                  ======    ======     ======    ======    ======    ======
Allowance as a percentage of total loans
 (end of period).............................       1.32%     1.19%      0.79%     0.73%     0.71%     0.51%
<FN>
                                                 =======   =======    =======   =======   =======    ======
- -------------------
       (1) Includes home equity and construction loans.
       (2) Includes warehouse lines of credit.
</FN>
</TABLE>
    

                                       70

<PAGE>



Allocation of the Allowance for Loan Losses

         The following table sets forth the allocation of the allowance for loan
losses  by  category  as  prepared  by the  Bank.  This  allocation  is based on
management's  assessment as of a given point in time of the risk characteristics
of each of the  component  parts of the total loan  portfolio  and is subject to
changes as and when the risk factors of each such  component  part  change.  The
allocation  is not  indicative  of  either  the  specific  amounts  or the  loan
categories in which future  charge-offs may be taken,  nor should it be taken as
an indicator  of future loss trends.  The  allocation  of the  allowance to each
category  does not  restrict the use of the  allowance  to absorb  losses in any
category.

<TABLE>
<CAPTION>
                                                                           
                                                                          March 31,
                          December 31, 1997                 1997                         1996               
                                            Percent                      Percent                     Percent
                                            of                           of                          of     
                                            Loans                        Loans                       Loans  
                                  Percent   in                 Percent   in                Percent   in     
                                  of Al-    Each               of Al-    Each              of Al-    Each   
                        Allow-    lowance   Cate-    Allow-    lowance   Cate-   Allow-    lowance   Cate-  
                        ance      to Total  gory to  ance      to Total  gory to ance      to Total  gory to
                        for Loan  Allow-    Total    for Loan  Allow-    Total   for Loan  Allow-    Total  
                        Losses    ance      Loans    Losses    ance      Loans   Losses    ance      Loans  
                                                                                                               
                                                                               (Dollars in Thousands)       

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

Allocation of allowance
for loan losses:
Residential real estate  $1,285   19.02%   55.$0%      998      17.00%   56.14$     846    23.86%    54.4$% 
Commercial real estate    1,719   25.44    14.44       758      12.91    13.73      658    18.56     15.72  
Commercial business         154    2.28     4.10     1,833      31.21     3.99      213    6.01      6.48   
loans(2)...........
Manufactured home loans   1,879   27.81    19.20     1,040      17.71    18.79    1,049    29.58     17.84  
Financed insurance        1,479   21.90     4.57     1,127      19.19     4.78      442    12.46      3.00  
premiums...........
Other consumer loans        134   1.98     2.37         52       0.89     2.35       25     0.70      2.25  
Net deferred loan costs
  and unearned discount     ---    ---     0.22        ---       ---      0.22      ---      ---      0.24  
Unallocated........         106   1.57      ---         64       1.09     ---       313     8.83       ---  
                        -------  -----   ------      -----      -----   -----      ----    -----      ----  
     Total.........      $6,756 100.00%  100.00%    $5,872    100.00%   100.00%  $3,546   100.00%    100.00%  
                         ====== ======   ======     ======     ======    ======  ======   ======     ======   
</TABLE>

<TABLE>
<CAPTION>

                                                            March 31,
                                 1995                         1994                       1993                    
                                              Percent                     Percent                      Percent   
                                              of                          of                           of        
                                              Loans                       Loans                        Loans     
                                    Percent   in                Percent   in                 Percent   in        
                                    of Al-    Each              of Al-    Each               of Al-    Each      
                          Allow-    lowance   Cate-   Allow-    lowance   Cate-    Allow-    lowance   Cate-     
                          ance      to Total  gory to ance      to Total  gory to  ance      to Total  gory to   
                          for Loan  Allow-    Total   for Loan  Allow-    Total    for Loan  Allow-    Total     
                          Losses    ance      Loans   Losses    ance      Loans    Losses    ance      Loans     
                                                                                                                 
<S>                      <C>        <C>       <C>     <C>       <C>       <C>      <C>       <C>       <C>    
                                                                                                                 
Allocation of allowance                                                                                          
for loan losses:                                                                                                 
Residential real estate    815       25.57%   59.2$%  480       16.46%   58.7$%     826      41.32%     57.35%   
Commercial real estate     538       16.88    16.02   356       12.20    16.03      287      14.36      15.20    
Commercial business        275        8.63     4.20   157        5.38     5.47      169       8.46       4.35    
loans(2)...........                                                                                              
Manufactured home loans    699       21.93    16.45   418       14.33    15.96      334      16.71      20.23    
Financed insurance         272        8.54     1.98    355      12.17     1.74      184      9.20        1.35    
premiums...........                                                                                              
Other consumer loans        24        0.75     1.93    49        1.68     1.90       91      4.55        2.50    
Net deferred loan costs                                                                                          
  and unearned discount    ---         ---     0.21    ---        ---     0.14      ---       ---       (0.98)   
Unallocated........        564       17.70      ---    1,102    37.78    ---        108      5.40         ---    
                          ----      -------     ---   ------   ------   -----     -----    ------       -----    
     Total.........      $3,187      100.00%  100.00%$2,917     100.00%  100.00%  $1,999    100.00%     100.00%  
                         ======       ======   ====== ======    ======   ======   ======    ======      ======   

<FN>

- -------------
(1)      Includes home equity and construction loans.
(2)      Includes warehouse lines of credit.
</FN>

</TABLE>


                                       71

<PAGE>



Investment Activities

         The Bank is  authorized  to invest in various  types of liquid  assets,
including  United States  Treasury  obligations,  securities of various  federal
agencies,   certain  certificates  of  deposit  of  insured  banks  and  savings
institutions,  certain bankers'  acceptances,  repurchase agreements and federal
funds. Subject to various  restrictions,  the Bank may also invest its assets in
investment grade commercial paper and corporate debt securities and mutual funds
whose assets conform to the investments that the Bank is otherwise authorized to
make directly.  As of December 31, 1997, the Bank did not hold any securities to
one issuer which  exceeded 10% of equity,  excluding  securities  issued by U.S.
Government agencies.

         Generally,  the investment  policy of the Bank is to invest funds among
various  categories of investments and maturities based upon the Bank's need for
liquidity, to achieve the proper balance between its desire to minimize risk and
maximize  yield,  and,  to a much  lesser  extent,  to  provide  collateral  for
borrowings and to fulfill the Bank's  asset/liability  management  policies.  To
date,  the Bank's  investment  strategy has been  directed  toward  high-quality
assets  (primarily  federal  agency  obligations  and high grade  corporate debt
securities) with short and intermediate  terms (five years or less) to maturity.
At December 31, 1997, the weighted  average term to maturity or repricing of the
security  portfolio  was 2.8 years.  This did not take into  account  securities
which may be called prior to their contractual maturity or repricing.  See Notes
3 and 4 of the  Notes  to  Consolidated  Financial  Statements  for  information
regarding the maturities of the Bank's securities.

         Management  determines the appropriate  classification of securities at
the time of  purchase.  If  management  has the intent and  ability to hold debt
securities to maturity,  they are stated at amortized  cost.  If securities  are
purchased for the purpose of selling them in the near term,  they are classified
as trading  securities  and are reported at fair value with  unrealized  holding
gains and losses  reflected in current  earnings.  All other debt and marketable
equity  securities  are  classified  as  securities  available  for sale and are
reported at fair value,  with net unrealized  gains or losses  reported,  net of
income taxes, as a separate  component of equity. As a member of the FHLB of New
York,  the Bank is  required  to hold FHLB of New York stock which is carried at
cost since there is no readily  available market value.  Historically,  the Bank
has not held any securities considered to be trading securities.



                                       72

<PAGE>



         The following table sets forth the composition of the Bank's securities
portfolios  at the dates  indicated.  As of December 31, 1997,  the Bank did not
hold  securities of any one issuer  having an aggregate  book value in excess of
10% of the Bank's equity.

<TABLE>
<CAPTION>

                                                                                        March 31,
                                              December 31, 1997        1997               1996               1995

                                                Carrying  % of   Carrying  % of     Carrying     % of   Carrying   % of
                                                  Value   Total   Value   Total     Value       Total    Value    Total
                                                                            (Dollars in Thousands)
<S>                                           <C>                <C>                <C>                  <C>

Securities available for sale, at fair value:
  U.S. Government and Agency securities...... $36,943     85.35% $37,329    81.82%   $33,452     65.05%   $2,937   29.78%
  Corporate debt securities..................   6,339     14.65    8,294    18.18     17,977     34.95     6,926   70.22
                                              -------     -----  -------   ------   --------    ------   -------  ------
    Total securities available for sale...... $43,282    100.00% $45,623   100.00%   $51,429    100.00%   $9,863  100.00%
                                              =======    ======  =======   ======    =======    ======    ======  ======

Investment securities, at amortized cost:
  U.S. Government and Agency securities...... $19,974     28.04% $17,960    22.71%   $13,957     16.81%  $14,937   16.67%
  Mortgage-backed securities.................   4,517      6.34    3,050     3.86      4,221      5.09     2,591    2.89
  Corporate debt securities..................  46,743     65.61   57,648    72.91     63,557     76.57    69,238   77.29
 State, county and municipal.................      10       .01      410      .52      1,268      1.53     2,820    3.15
                                              -------    ------  -------   ------   --------     ------ --------- -------
    Total investment securities.............. $71,244    100.00% $79,068   100.00%   $83,003    100.00%  $89,586  100.00%
                                              =======    ======  =======   ======    =======    ======   =======  ======

Investment securities, at fair value......... $71,608    100.51% $78,753    99.60%   $83,122    100.14%  $87,608   97.79%
                                              =======    ======  =======     =====    =======    ======   =======  =====
</TABLE>

                                       73

<PAGE>



         The  following  table sets forth  information  regarding  the scheduled
maturities,   amortized  cost,  and  weighted  average  yields  for  the  Bank's
securities  portfolios at December 31, 1997 by contractual  maturity.  The table
does not take into consideration the effects of scheduled repayments or possible
prepayments.
<TABLE>
<CAPTION>


                            Less than 1 year 1 to 5 years 5 to 10 years  Over 10 years       Total Securities
                                    Weigh-        Weigh-         Weigh-         Weigh-           Weigh- 
                              Amor-  ted    Amor-  ted    Amor-   ted    Amor-   ted     Amor-    ted   
                              tized Average tized Average tized  Average tized  Average  tized   Average   Fair
                              Cost   Yield  Cost   Yield  Cost    Yield  Cost    Yield   Cost     Yield   Value
                                                                     (Dollars in Thousands)
<S>                          <C>     <C>   <C>     <C>    <C>     <C>   <C>     <C>    <C>        <C>    <C>

   
Securities available for
 sale:
U.S. Government and
 Agency securities.........  $  ---   ---% $33,955  6.38% $3,000   6.94% $ ---    ---%  $36,955    6.43%  $36,943
Corporate debt securities..   1,000  7.27    5,274  6.88     ---    ---    ---    ---     6,274    6.94     6,339
                             ------  ----  -------  ----  ------  -----  -----  -----   -------    ----  --------
 Total securities
   available for sale...     $1,000  7.27% $39,229  6.45% $3,000  6.94%  $ ---    ---%  $43,229    6.50%  $43,282
                             ======  ====  =======  ====  ======  ====   =====  =====   =======    ====   =======
    

Investment securities:
 U.S. Government and
  Agency securities........ $ 4,998  5.34% $14,976  6.41% $  ---   ---%  $ ---    ---%  $19,974    6.14%  $20,034
 Mortgage-backed
  securities...............     ---   ---      280  6.00   2,586  7.22   1,651   6.88     4,517    7.02     4,515
 Corporate debt securities.  20,894  6.21   24,863  6.72     986  6.64     ---    ---    46,743    6.49    47,049
 State, county and
  municipal................     ---   ---      ---   ---      10  9.32     ---    ---        10    9.32        10
                            -------  ----  -------  ----  ------  ----   -----  -----   -------   -----  --------

  Total investment
    securities...........   $25,892  6.04% $40,119  6.60% $3,582  7.07% $1,651   6.88%  $71,244    6.43%  $71,608
                            =======  ====  =======  ====  ======  ====  ======   ====   =======    ====   =======
</TABLE>





                                       74

<PAGE>



Sources of Funds

         General. The Bank's primary sources of funds are deposits, amortization
and  prepayment  of  loan  principal,   maturities  of  securities,   short-term
investments, funds provided from operations and borrowings.

   
         Deposits.  HCSI offers a variety of deposit  accounts having a range of
interest rates and terms.  The Bank's deposits consist of passbook and statement
savings accounts, money market accounts, transaction accounts, and time deposits
currently  ranging  in terms  from  three  months  to six  years.  The Bank only
solicits  deposits  from its  primary  market  area  and does not have  brokered
deposits. The Bank relies primarily on competitive pricing policies, advertising
and customer service to attract and retain these deposits. At December 31, 1997,
the Bank's  deposits  totaled  $586.2  million,  of which  $549.8  million  were
interest bearing deposits.

         The flow of deposits is influenced  significantly  by general  economic
conditions,   changes  in  money  market  and  prevailing  interest  rates,  and
competition.  The variety of deposit accounts offered by the Bank has allowed it
to be competitive in obtaining funds and to respond with  flexibility to changes
in  consumer  demand.  The  Bank  has  become  more  susceptible  to  short-term
fluctuations  in deposit  flows,  as customers  have become more  interest  rate
conscious.  The Bank  manages  the pricing of its  deposits in keeping  with its
asset/liability management, liquidity and profitability objectives. Based on its
experience,  the Bank believes that its passbook and  statement  savings,  money
market  accounts and  transaction  accounts  are  relatively  stable  sources of
deposits. However, the ability of the Bank to attract and maintain time deposits
and  the  rates  paid on  these  deposits  has  been  and  will  continue  to be
significantly affected by market conditions.
    



                                       75

<PAGE>



         The following  table  illustrates  the Bank's  deposit flows by account
type during the periods indicated.
<TABLE>
<CAPTION>

                                                     N.O.W./  Non-
                                            Time     Money    interest           Total Number
                                 Savings  Deposits   Markets  Bearing   Total    of Accounts
                                                 (Dollars In Thousands)
<S>                              <C>       <C>       <C>      <C>      <C>        <C>

Balance as of March 31, 1995.... $138,621  $263,840  $92,511  $19,479  $514,451  
Net deposits/withdrawals........ (12,864)    22,201  (1,524)    9,004    16,817
Interest credited...............    4,275    16,713    2,932      ---    23,920
                                 --------  --------  -------  -------  --------

Balance as of March 31, 1996....  130,032   302,754   93,919   28,483   555,188   60,138
Net deposits/withdrawals........    1,554  (13,095)  (4,403)      274  (15,670)
Interest credited...............    4,523    17,727    2,831      ---    25,081
                                 --------  --------  -------  -------  --------

Balance as of March 31, 1997....  136,109   307,386   92,347   28,757   564,599   63,866
Net deposits/withdrawals........      790   (5,618)    (479)    7,664     2,357
Interest credited...............    3,584    13,513    2,178      ---    19,275
                                 --------  --------  -------  -------  --------

Balance as of December 31, 1997  $140,483  $315,281  $94,046  $36,421  $586,231   76,854
                                 ========  ========  =======  =======  ========

</TABLE>

                                       76

<PAGE>



         The  following  tables sets forth the dollar  amount of deposits in the
various types of deposit programs offered by the Bank as of the dates indicated.

<TABLE>
<CAPTION>

                                     Balance as of                           Balance as of
                                      December 31,                             March 31,
                                          1997               1997                1996                1995
                                             Percent             Percent            Percent             Percent
                                    Amount   of Total  Amount    of Total   Amount  of Total  Amount    of Total
                                                                  (Dollars in Thousands)
<S>                                <C>       <C>       <C>       <C>      <C>       <C>       <C>      <C>

Savings accounts (3.00% to 3.92%). $140,483    23.97%  $136,109    24.11% $130,032    23.42%  $138,621   26.94%
N.O.W. and money market accounts
(2.00% to 4.88%)..................   94,046    16.04     92,347    16.36    93,919    16.92     92,511   17.98

Time deposits:

2.00 - 2.99%......................      470     0.08        ---     ---        ---      ---        ---     ---
3.00 - 3.99%......................      419     0.07        824    0.15        958     0.17      6,625    1.29
4.00 - 4.99%......................    3,497     0.60     15,319    2.71     32,165     5.79     44,052    8.56
5.00 - 5.99%......................  259,419    44.25    228,732   40.51    149,852    26.99     93,839   18.24
6.00 - 6.99%......................   15,659     2.67     27,070    4.79     84,703    15.26     86,972   16.91
7.00 - 7.99%......................   35,817     6.11     35,441    6.28     34,516     6.22     31,024    6.03
8.00 - 8.99%......................      ---      ---        ---     ---        560     0.10      1,328    0.26
                                    -------    -----    -------  ------   --------  -------   --------  ------
  Total time deposit accounts.....  315,281    53.78    307,386   54.44    302,754    54.53    263,840   51.29
                                    -------    -----    -------  ------   --------  -------   --------  ------

Non-interest bearing accounts.....   36,421     6.21     28,757    5.09     28,483     5.13     19,479    3.79

Total deposits.................... $586,231   100.00%  $564,599  100.00%  $555,188   100.00%  $514,451  100.00%
                                   ========   ======   ========  ======   ========   ======   ========  ======

</TABLE>




                                       77

<PAGE>



         The following table shows rate and maturity  information for the Bank's
time deposits as of December 31, 1997.
<TABLE>
<CAPTION>


                                                     Amount Due

                       12 month 12 month   12 month    12 month  12 month
                        period   period     period      period    period 
                        ended    ended      ended       ended     ended  
                       December December   December    December  December  Thereafter   Total
                       31, 1998 31, 1999   31, 2000    31, 2001  31, 2002            

                                                   (In Thousands)              
<S>                  <C>        <C>        <C>       <C>         <C>       <C>        <C>

Interest Rate

2.00 - 2.99%.....      $  470    $   ---     $ ---     $  ---      $ ---     $ ---      $  470
3.00 - 3.99%.....         419        ---       ---        ---        ---       ---         419
4.00 - 4.99%.....       3,377        120       ---        ---        ---       ---       3,497
5.00 - 5.99%.....     164,824     69,240    14,155      8,364      2,037       799     259,419
6.00 - 6.99%.....       7,737      5,609     1,203        902        208       ---      15,659
7.00 - 7.99%.....       1,533     26,050     2,824      5,410        ---       ---      35,817
8.00 - 8.99%.....         ---        ---       ---        ---        ---       ---         ---
                      -------   --------   -------    -------     ------    ------    --------
   Total.........    $178,360   $101,019   $18,182    $14,676     $2,245    $  799    $315,281
                     ========   ========   =======    =======     ======    ======    ========

</TABLE>



                                       78

<PAGE>



         The following table  indicates,  as of December 31, 1997, the amount of
the Bank's time deposits of $100,000 or more by time remaining until maturity.



                                      Maturity

                      3 Months  3 to 6   6 to 12   Over
                       or Less  Months   Months   12 Months Total

                                      (In Thousands)
Time Deposits
 of $100,000      
 or more..........    $ 5,861   $4,401   $11,839   $20,344  $42,445


         Borrowings.  Although  deposits are the Bank's primary source of funds,
the Bank's  practice has been to utilize  borrowings when they are a less costly
source of funds, can be invested at a positive  interest rate spread or when the
Bank needs additional funds to satisfy loan demand.

   
         HCSI's borrowings historically have consisted of advances from the FHLB
of New York.  Such  advances can be made  pursuant to several  different  credit
programs,  each of which has its own interest rate and range of maturities.  The
Bank currently maintains  available lines of credit and is currently  authorized
to borrow up to $65.2  million on lines of credit with the FHLB of New York.  At
December 31, 1997, the Bank had outstanding  $2.0 million in borrowings from the
FHLB of New York. See Note 15 of the Notes to Consolidated Financial Statements.
The Bank may  increase  its  borrowings  in  order  to fund the  acquisition  of
additional securities or other assets in the future.
    

Subsidiary and Other Activities

     Hudson City  Associates,  Inc. Hudson City  Associates,  Inc.  ("HCAI"),  a
wholly  owned  subsidiary  of the Bank,  was  incorporated  in 1984 but remained
inactive until 1990. In 1990, HCAI formed a partnership known as Premium Payment
Plan (referred to herein as "PPP"),  pursuant to which the Bank provides premium
financing for non-standard and sub-standard  personal  automobile  insurance and
certain  lines of  commercial  insurance.  See "Lending  Activities  -- Consumer
Lending."

         Hudson River  Mortgage  Corporation.  A wholly owned  subsidiary of the
Bank, Hudson River Mortgage Corporation ("HRMC") was organized in 1996 to broker
mortgages to the Bank and other financial institutions.

         Hudson River  Funding Corp.  Hudson River  Funding Corp.  ("HRFC") is a
Real Estate  Investment  Trust  formed in 1997 to enhance  liquidity,  portfolio
yields and  capital  growth.  The Bank  funded  HRFC with  approximately  $185.0
million of earning assets consisting of residential  mortgage loans,  commercial
real  estate  loans,   home  equity  loans,  home  improvement  loans  and  debt
securities.  Interest income earned on the assets held by HRFC is passed through
to the Bank in the form of dividends.

     Trust Operations.  The Bank began operating a trust department in 1995. The
Trust Department provides  trust-related services for a variety of trust account
types,  including  personal trusts and estates and employee benefit trusts.  The
Trust Department is administered by the Trust

                                       79

<PAGE>



Committee  of the  Bank.  Income  from the  Trust  Department  is  currently  an
immaterial portion of the Bank's total other operating income.

Competition

         HCSI faces  strong  competition,  both in  originating  real estate and
other loans and in attracting  deposits.  Competition in originating real estate
loans comes primarily from other savings institutions,  commercial banks, credit
unions and mortgage  bankers  making loans secured by real estate located in the
Bank's primary market area. Other savings institutions, commercial banks, credit
unions and finance companies  provide vigorous  competition in consumer lending.
The Bank also faces  strong  competition  in its  efforts  to provide  insurance
premium  financing  through PPP from a variety of other  lenders,  some of which
have much greater assets and resources than the Bank.

         The Bank  attracts  all of its  deposits  through  its branch  offices,
primarily  from the  communities  in which those  branch  offices  are  located;
therefore,  competition for those deposits is principally  from mutual funds and
other savings  institutions,  commercial  banks and credit unions located in the
same communities.  The Bank competes for these deposits by offering a variety of
deposit accounts at competitive rates, convenient business hours, and convenient
branch locations with interbranch deposit and withdrawal  privileges.  Automated
teller machine facilities are also available.

Employees

     At December 31, 1997, the Bank had 269 full-time employees and 30 part-time
employees. The Bank's employees are not represented by any collective bargaining
group. Management considers its employee relations to be good.

Properties

         The Bank  conducts its business at its main office and 11 other banking
offices.  The  following  table sets forth  information  relating to each of the
Bank's  offices  as of  December  31,  1997.  The net book  value of the  Bank's
premises and equipment (including land, building and leasehold  improvements and
furniture,  fixtures and equipment) at December 31, 1997 was $15.8 million.  See
Note 7 of Notes to  Consolidated  Financial  Statements.  HCSI believes that its
current facilities are adequate to meet the present and foreseeable needs of the
Bank and the Holding Company, subject to possible future expansion.


                                       80

<PAGE>


<TABLE>
<CAPTION>


                                                                     Total
                                            Owned        Lease    Approximate
                                    Date    or        Expiration    Square      Net Book
Location                          Acquired  Leased       Date       Footage       Value
                                   

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

Main Office:

One Hudson City Centre(1)           1990    Owned           ---        64,433  8,611,213
Corner of State and Green Streets
Hudson, New York 12534

Branch Offices:

Coleman Street                      1970    Owned           ---        6,330     402,466
Chatham, New York 12037

Route 9 (3)                         1994    Owned           ---        4,873   1,508,599
Valatie, New York 12184

Church Street                       1974    Owned           ---        1,798     270,073
Copake, New York 12516

Route 20 and McClellen              1975    Owned           ---        3,260     269,316
Nassau, New York 12123

23 Fairview Plaza                   1983    Leased     April 1998(5)   4,500      48,368
160 Fairview Avene
Hudson, New York 12534

41 State Street                     1989    Leased   September 1999(5) 3,200       1,038
Albany, New York 12201

Greenport Town Center(2)            1994    Leased      June 1999(5)    362       32,148
Fairview Avenue
Hudson, New York 12534

Route 44 East                       1994    Owned           ---        2,560     269,508
Millerton, New York 12546

622 Columbia Turnpike (4)           1996    Owned/      July 2000(5)   2,996     643,478
East Greenbush, New York 12061              Leased

3-93 Carman Road                    1996    Leased    December 2000(5) 2,300     137,638
Schenectady, New York 12303

2628 Route 23(2)                    1997    Leased      May 2002(5)     374       34,807
Hillsdale, New York 12529

<FN>

(1)  On January 5, 1998,  the Bank's  Warren  Street branch was relocated to the
     Bank's main office.
(2)  Banking operations are located inside of supermarkets at these locations.
(3)  Branch relocated to this address in 1994 from previous location.
(4)  Bank owns the building and leases the land.
(5)  Does not include renewable terms.
</FN>
</TABLE>


                                       81

<PAGE>



Legal Proceedings

         HCSI is involved as plaintiff or  defendant  in various  legal  actions
arising in the normal  course of its  business.  While the  ultimate  outcome of
these  proceedings  cannot  be  predicted  with  certainty,   management,  after
consultation with counsel representing HCSI in the proceedings,  does not expect
that the  resolution  of these  proceedings  will have a material  effect on the
Bank's financial condition and results of operations.

                                   REGULATION

         Set  forth  below is a brief  description  of the laws and  regulations
applicable  to the  Holding  Company  and the Bank  which  management  currently
believes  are material to an  investor's  decision  whether to purchase  Holding
Company Common Stock in the Offering.  No assurance can be given,  however, that
under certain  circumstances,  other laws and regulations will not be applicable
to and materially  affect the Holding  Company and the Bank. The  description of
the  laws  and  regulations  hereunder,  as well  as  descriptions  of laws  and
regulations  contained  elsewhere herein, does not purport to be complete and is
qualified in its entirety by reference to applicable laws and regulations.

The Holding Company

   
         General. Upon consummation of the Conversion,  the Holding Company will
become  subject to  regulation  as a savings and loan holding  company under the
Home  Owners  Loan  Act,  as  amended  ("HOLA"),  instead  of being  subject  to
regulation as a bank holding  company under the Bank Holding Company Act of 1956
because the Bank has made an election  under Section 10(1) of HOLA to be treated
as a "savings  association"  for purposes of Section 10(e) of HOLA. As a result,
the  Holding  Company  will be  required  to  register  with the OTS and will be
subject to OTS regulations, examinations, supervision and reporting requirements
relating to savings and loan holding companies. The Holding Company will also be
required to file certain  reports with, and otherwise  comply with the rules and
regulations of, the New York State Banking Board (the "NYBB" or the "Board") and
the Securities and Exchange Commission ("SEC"). As a subsidiary of a savings and
loan holding  company,  the Bank will be subject to certain  restrictions in its
dealings with the Holding Company and affiliates thereof.
    

         Activities Restrictions.  Upon consummation of the Conversion, the Bank
will be the sole savings  association  subsidiary of the Holding Company.  There
are generally no  restrictions  on the  activities of a savings and loan holding
company which holds only one subsidiary  savings  institution.  However,  if the
Director of the OTS  determines  that there is reasonable  cause to believe that
the  continuation  by  a  savings  and  loan  holding  company  of  an  activity
constitutes  a serious risk to the financial  safety,  soundness or stability of
its  subsidiary  savings  institution,  he may impose such  restrictions  as are
deemed  necessary  to  address  such risk,  including  limiting  (i)  payment of
dividends  by the savings  institution;  (ii)  transactions  between the savings
institution  and  its  affiliates;  and  (iii)  any  activities  of the  savings
institution that might create a serious risk that the liabilities of the holding
company  and  its  affiliates  may  be  imposed  on  the  savings   institution.
Notwithstanding the above rules as to permissible business activities of unitary
savings and loan holding companies, if

                                       82

<PAGE>



the savings  institution  subsidiary of such a holding company fails to meet the
qualified  thrift lender ("QTL") test, as discussed  under  "--Qualified  Thrift
Lender Test," then such unitary holding company also shall become subject to the
activities   restrictions  applicable  to  multiple  savings  and  loan  holding
companies and,  unless the savings  institution  requalifies as a QTL within one
year  thereafter,  shall  register  as, and become  subject to the  restrictions
applicable to, a bank holding company. See "--Qualified Thrift Lender Test."

         If the  Holding  Company  were to acquire  control  of another  savings
institution,  other than through merger or other business  combination  with the
Bank, the Holding  Company would  thereupon  become a multiple  savings and loan
holding  company.  Except where such acquisition is pursuant to the authority to
approve  emergency  thrift   acquisitions  and  where  each  subsidiary  savings
institution  meets  the QTL test,  as set forth  below,  the  activities  of the
Holding  Company  and any of its  subsidiaries  (other  than  the  Bank or other
subsidiary  savings   institutions)  would  thereafter  be  subject  to  further
restrictions.  Among other things,  no multiple savings and loan holding company
or  subsidiary  thereof  which is not a savings  institution  shall  commence or
continue for a limited period of time after becoming a multiple savings and loan
holding  company or subsidiary  thereof any business  activity  other than:  (i)
furnishing  or  performing   management   services  for  a  subsidiary   savings
institution;  (ii)  conducting  an insurance  agency or escrow  business;  (iii)
holding,  managing, or liquidating assets owned by or acquired from a subsidiary
savings  institution;  (iv) holding or managing properties used or occupied by a
subsidiary savings institution; (v) acting as trustee under deeds of trust; (vi)
those  activities  authorized by regulation as of March 5, 1987 to be engaged in
by multiple savings and loan holding companies;  or (vii) unless the Director of
the OTS by regulation  prohibits or limits such  activities for savings and loan
holding  companies,  those  activities  authorized by the FRB as permissible for
bank holding  companies.  Those activities  described in clause (vii) above also
must be  approved  by the  Director  of the OTS prior to being  engaged  in by a
multiple savings and loan holding company.

         Qualified Thrift Lender Test. Under Section 2303 of the Economic Growth
and Regulatory Paperwork Reduction Act of 1996, a savings association can comply
with  the QTL test by  either  meeting  the QTL  test set  forth in the HOLA and
implementing   regulations  or  qualifying  as  a  domestic  building  and  loan
association as defined in Section  7701(a)(19)  of the Internal  Revenue Code of
1986,  as amended.  A savings  bank  subsidiary  of a savings  and loan  holding
company  that does not comply with the QTL test must  comply with the  following
restrictions  on its  operations:  (i) the institution may not engage in any new
activity  or make  any new  investment,  directly  or  indirectly,  unless  such
activity or investment is permissible  for a national  bank;  (ii) the branching
powers of the institution shall be restricted to those of a national bank, (iii)
the institution  shall not be eligible to obtain any advances from its FHLB; and
(iv)  payment  of  dividends  by the  institution  shall be subject to the rules
regarding  payment of dividends by a national bank. Upon the expiration of three
years from the date the savings institution ceases to meet the QTL test, it must
cease any activity and not retain any investment not  permissible for a national
bank and immediately  repay any outstanding FHLB advances (subject to safety and
soundness considerations).

   
         The QTL test  set  forth in the HOLA  requires  that  qualified  thrift
investments   ("QTLs")   represent  65%  of  portfolio  assets  of  the  savings
institution and its consolidated  subsidiaries.  Portfolio assets are defined as
total assets less intangibles, property used by a savings association
    

                                       83

<PAGE>



   
in its business and  liquidity  investments  in an amount not  exceeding  20% of
assets.  Generally,  QTLs  are  residential  housing  related  assets.  The 1996
amendments  allow small  business  loans,  credit card loans,  student loans and
loans for  personal,  family  and  household  purposes  to be  included  without
limitation as qualified investments.  At December 31, 1997, approximately 88% of
the Bank's assets were invested in QTIs,  which was in excess of the  percentage
required to qualify the Bank under the QTL test in effect at that time.

         Limitations  on  Transactions  with  Affiliates.  Transactions  between
savings  institutions  and their affiliates are governed by Sections 23A and 23B
of the Federal Reserve Act. An affiliate of a savings institution is any company
or entity which  controls,  is controlled by or is under common control with the
savings institution. In a holding company context, the parent holding company of
a savings  institution (such as the Holding Company) and any companies which are
controlled  by  such  parent  holding  company  are  affiliates  of the  savings
institution.  Generally,  Sections 23A and 23B (i) limit the extent to which the
savings  institution or its  subsidiaries  may engage in "covered  transactions"
with any one affiliate to an amount equal to 10% of such  institution's  capital
stock and surplus,  and contain an aggregate limit on all such transactions with
all  affiliates  to an amount equal to 20% of such capital stock and surplus and
(ii) require that all such transactions be on terms  substantially the same, or,
at least as favorable,  to the  institution or subsidiary as those provided to a
non-affiliate.  The term  "covered  transaction"  includes  the making of loans,
purchase of assets, issuance of a guarantee and other similar transactions.
    

         In addition,  Sections  22(g) and (h) of the Federal  Reserve Act place
restrictions   on  loans  to  executive   officers,   directors   and  principal
stockholders.  Under Section 22 (h), loans to a director,  an executive  officer
and to a greater  than 10%  stockholder  of a savings  institution,  and certain
affiliated  interests  of  either,  may not  exceed,  together  with  all  other
outstanding  loans  to  such  person  and  affiliated  interests,   the  savings
institution's  loans  to  one  borrower  limit  (generally  equal  to 15% of the
institution's unimpaired capital and surplus).  Section 22(h) also requires that
loans to directors,  executive  officers and principal  stockholders  be made on
terms  substantially  the same as offered in  comparable  transactions  to other
persons unless the loans are made pursuant to a benefit or compensation  program
that (i) is widely  available to employees of the  institution and (ii) does not
give preference to any director,  executive officer or principal stockholder, or
certain  affiliated  interests  of either,  over other  employees of the savings
institution. Section 22(h) also requires prior board approval for certain loans.
In  addition,  the  aggregate  amount  of  extensions  of  credit  by a  savings
institution to all insiders cannot exceed the institution's  unimpaired  capital
and surplus. Furthermore,  Section 22(g) places additional restrictions on loans
to executive officers. At December 31, 1997, the Bank was in compliance with the
above restrictions.

   
         Restrictions  on  Acquisitions.  Except  under  limited  circumstances,
savings and loan holding companies are prohibited from acquiring,  without prior
approval of the OTS, (i) control of any other savings institution or savings and
loan holding company or  substantially  all the assets thereof or (ii) more than
5% of the voting  shares of a savings  institution  or holding  company  thereof
which  is not a  subsidiary.  Except  with the  prior  approval  of the OTS,  no
director or officer of a savings and loan  holding  company or person  owning or
controlling  by proxy or otherwise more than 25% of such  company's  stock,  may
acquire  control of any savings  institution,  other than a  subsidiary  savings
institution, or of any other savings and loan holding company.
    

                                       84

<PAGE>



   
         The OTS may only approve  acquisitions  resulting in the formation of a
multiple savings and loan holding company which controls savings institutions in
more  than one  state if (i) the  multiple  savings  and  loan  holding  company
involved  controls a savings  institution which operated a home or branch office
located in the state of the institution to be acquired as of March 5, 1987; (ii)
the  acquiror  is  authorized  to  acquire  control of the  savings  institution
pursuant,,to  the  emergency  acquisition  provisions  of  the  Federal  Deposit
Insurance  Act  ("FDIA");  or (iii)  the  statutes  of the  state  in which  the
institution to be acquired is located  specifically  permit  institutions  to be
acquired  by the  state-chartered  institutions  or  savings  and  loan  holding
companies  located in the state where the  acquiring  entity is located (or by a
holding company that controls such state chartered savings institutions).

         Federal  Securities  Laws. The Holding Company has filed with the SEC a
registration  statement  under the Securities  Act, for the  registration of the
Common Stock to be issued  pursuant to the  Conversion.  Upon  completion of the
Conversion,  the Holding  Company's Common Stock will be registered with the SEC
under  Section  12(g) of the  Exchange  Act.  The Holding  Company  will then be
subject  to  the  proxy  and  tender  offer  rules,  insider  trading  reporting
requirements and restrictions, and certain other requirements under the Exchange
Act.

         The registration under the Securities Act of shares of the Common Stock
to be issued in the Conversion does not cover the resale of such shares.  Shares
of Common  Stock  purchased  by persons  who are not  affiliates  of the Holding
Company may  generally  be sold  without  registration.  Shares  purchased by an
affiliate of the Holding Company  generally may not be resold without  complying
with the  resale  restrictions  of Rule 144 under  the  Securities  Act.  If the
Holding  Company meets the current public  information  requirements of Rule 144
under the  Securities  Act, each  affiliate of the Holding  Company who complies
with the  other  conditions  of Rule  144  (including  those  that  require  the
affiliate's  sale to be aggregated with those of certain other persons) would be
able to sell in the public market, without registration,  a number of shares not
to exceed, in any three-month  period,  the greater of (i) 1% of the outstanding
shares of the Holding  Company or (ii) the average  weekly  volume of trading in
such shares during the preceding four calendar weeks.
    

The Bank

   
         General. The Bank is subject to extensive regulation and examination by
the NYSBD, as its chartering  authority,  and by the FDIC, as the insurer of its
deposits,  and,  upon  Conversion,  will  be  subject  to  certain  requirements
established  by the OTS as a result of the  Holding  Company's  savings and loan
holding  company status.  The federal and state laws and  regulations  which are
applicable to banks and their holding  companies  regulate,  among other things,
the scope of their business, their investments, their reserves against deposits,
the timing of the  availability  of deposited funds and the nature and amount of
and collateral for certain loans.  The Bank must file reports with the NYSBD and
the FDIC  concerning  its  activities  and financial  condition,  in addition to
obtaining  regulatory approvals prior to entering into certain transactions such
as establishing  branches and mergers with, or acquisitions of, other depository
institutions.  There are periodic examinations by the NYSBD and the FDIC to test
the Bank's compliance with various regulatory requirements.  This regulation and
supervision  establishes  a  comprehensive  framework of  activities in which an
institution  can engage and is  intended  primarily  for the  protection  of the
insurance fund and
    

                                       85

<PAGE>



   
depositors.  The  regulatory  structure  also gives the  regulatory  authorities
extensive  discretion  in  connection  with their  supervisory  and  enforcement
activities  and  examination  policies,  including  policies with respect to the
classification  of assets and the  establishment  of adequate loan loss reserves
for regulatory  purposes.  Any change in such regulation,  whether by the NYSBD,
the FDIC or as a result of the enactment of  legislation,  could have a material
adverse impact on the Holding Company, the Bank and their operations.

         Capital Requirements.  The FDIC has promulgated regulations and adopted
a statement of policy  regarding the capital adequacy of  state-chartered  banks
which,  like the Bank, are not members  ("non-members")  of the Federal  Reserve
System.
    

         The FDIC's capital regulations establish a minimum 3.0% Tier I leverage
capital requirement for the most highly-rated state-chartered, non-member banks,
with an  additional  cushion  of at least 100 to 200 basis  points for all other
state-chartered,  non-member banks,  which effectively will increase the minimum
Tier I leverage  ratio for such other  banks to 4.0% to 5.0% or more.  Under the
FDIC's  regulation,  the highest-rated  banks are those that the FDIC determines
are  not  anticipating  or  experiencing   significant   growth  and  have  well
diversified  risk,  including no undue  interest rate risk  exposure,  excellent
asset  quality,  high  liquidity,  good  earnings  and,  in  general,  which are
considered a strong  banking  organization  and are rated  composite I under the
Uniform  Financial  Institutions  Rating  System.  Leverage  or core  capital is
defined as the sum of common stockholders' equity (including retained earnings),
noncumulative  perpetual  preferred  stock and  related  surplus,  and  minority
interests in consolidated  subsidiaries,  minus all intangible assets other than
certain qualifying supervisory goodwill and certain mortgage servicing rights.

         The FDIC also  requires  that savings  banks meet a risk-based  capital
standard.  The  risk-based  capital  standard  for savings  banks  requires  the
maintenance   of  total  capital  (which  is  defined  as  Tier  1  capital  and
supplementary  (Tier 2) capital) to  risk-weighted  assets of 8%. In determining
the amount of risk-weighted  assets, all assets,  plus certain off-balance sheet
assets,  are multiplied by a risk-weight  of 0% to 100%,  based on the risks the
FDIC believes are inherent in the type of asset or item.  The components of Tier
I capital are equivalent to those discussed above under the 3% leverage  capital
standard.  The components of  supplementary  capital include  certain  perpetual
preferred stock, certain mandatory convertible securities,  certain subordinated
debt and intermediate  preferred stock and general allowances for loan and lease
losses.  Allowance for loan and lease losses includable in supplementary capital
is limited to a maximum of 1.25% of risk-weighted assets. Overall, the amount of
capital counted toward supplementary capital cannot exceed 100% of core capital.
At December 31, 1997, the Bank met each of its capital requirements.

   
         In  August  1995,  the  FDIC,  along  with the  other  federal  banking
agencies,  adopted a regulation providing that the agencies will take account of
the  exposure  of an  institution's  capital  and  economic  value to changes in
interest rate risk in assessing an institution's capital adequacy.  According to
the  agencies,  applicable  considerations  include  the  quality  of the bank's
interest rate risk management  process,  the overall financial  condition of the
institution and the level of other risks at the institution for which capital is
needed. Institutions with significant interest rate risk may be required to hold
additional  capital.  The  agencies  recently  issued a joint  policy  statement
providing  guidance on interest rate risk management,  including a discussion of
the critical factors affecting the
    

                                       86

<PAGE>



agencies'  evaluation of interest rate risk in connection with capital adequacy.
The agencies have determined not to proceed with a previously issued proposal to
develop a supervisory framework for measuring interest rate risk and an explicit
capital component for interest rate risk.

         See "--  Capital  Requirements"  for  information  with  respect to the
Bank's historical  leverage and risk-based  capital at December 31, 1997 and pro
forma after giving effect to the issuance of shares in the Offerings.

   
         Activities and  Investments of New  York-Chartered  Savings Banks.  The
Bank derives its lending,  investment  and other  authority  primarily  from the
applicable provisions of New York State Banking Law and regulations,  as limited
by FDIC  regulations and other federal laws and regulations.  See  "--Activities
and  Investments of FDIC-Insured  State-Chartered  Banks." The New York laws and
regulations  authorize  savings  banks,  including  the Bank,  to invest in real
estate  mortgages,   consumer  and  commercial  loans,  certain  types  of  debt
securities,  including  certain  corporate debt  securities  and  obligations of
federal,  State and local  governments and agencies,  certain types of corporate
equity  securities and certain other assets.  Under the statutory  authority for
investing in equity securities, a savings bank may directly invest up to 7.5% of
its  assets in  certain  corporate  stock and may also  invest up to 7.5% of its
assets  in  certain  mutual  fund  securities.  Investment  in stock of a single
corporation  is  limited to the  lesser of 2% of the  outstanding  stock of such
corporation or 1% of the savings bank's assets,  except as set forth below. Such
equity  securities must meet certain tests of financial  performance.  A savings
bank's  lending  powers are not  subject  to  percentage  of asset  limitations,
although  there are limits  applicable to single  borrowers.  A savings bank may
also,  pursuant  to the  "leeway"  authority,  make  investments  not  otherwise
permitted  under  the  New  York  State  Banking  Law.  This  authority  permits
investments  in otherwise  impermissible  investments of up to 1% of the savings
bank's assets in any single investment,  subject to certain  restrictions and to
an aggregate limit for all such investments of up to 5% of assets. Additionally,
in lieu of investing in such securities in accordance with the reliance upon the
specific  investment  authority  set forth in the New York  State  Banking  Law,
savings  banks  are  authorized  to elect to  invest  under a  "prudent  person"
standard in a wider range of debt and equity securities as compared to the types
of investments permissible under such specific investment authority. However, in
the event a savings bank elects to utilize the  "prudent  person"  standard,  it
will be unable to avail  itself of the other  provisions  of the New York  State
Banking Law and regulations which set forth specific investment authority. A New
York  chartered  stock savings bank may also exercise trust powers upon approval
of the Department.
    

         New York-chartered  savings banks may also invest in subsidiaries under
their service corporation investment power. A savings bank may use this power to
invest in corporations that engage in various activities  authorized for savings
banks,  plus any  additional  activities  which may be  authorized  by the NYBB.
Investment by a savings bank in the stock,  capital notes and  debentures of its
service   corporations  is  limited  to  3%  of  the  bank's  assets,  and  such
investments, together with the bank's loans to its service corporations, may not
exceed 10% of the savings bank's assets.

         With certain limited exceptions,  a New York-chartered savings bank may
not make loans or extend credit for commercial,  corporate or business  purposes
(including lease financing) to a single

                                       87

<PAGE>



borrower,  the aggregate amount of which would be in excess of 15% of the bank's
net worth. The Bank currently complies with all applicable loans-to-one-borrower
limitations.

         Activities and Investments of FDIC-Insured  State-Chartered  Banks. The
activities and equity  investments of  FDIC-insured,  state-chartered  banks are
generally  limited to those  that are  permissible  for  national  banks.  Under
regulations dealing with equity investments, an insured state bank generally may
not directly or indirectly acquire or retain any equity investment of a type, or
in an amount, that is not permissible for a national bank. An insured state bank
is not  prohibited  from,  among other  things,  (i)  acquiring  or  retaining a
majority  interest in a  subsidiary,  (ii)  investing as a limited  partner in a
partnership  the sole purpose of which is direct or indirect  investment  in the
acquisition,  rehabilitation or new construction of a qualified housing project,
provided  that such  limited  partnership  investments  may not exceed 2% of the
bank's total assets,  (iii) acquiring up to 10% of the voting stock of a company
that solely provides or reinsures directors',  trustees' and officers' liability
insurance coverage or bankers' blanket bond group insurance coverage for insured
depository institutions,  and (iv) acquiring or retaining the voting shares of a
depository  institution  if  certain  requirements  are  met.  In  addition,  an
FDIC-insured  state-chartered  bank may not directly,  or  indirectly  through a
subsidiary,  engage as "principal" in any activity that is not permissible for a
national bank unless the FDIC has determined that such activities  would pose no
risk to the insurance fund of which it is a member and the bank is in compliance
with applicable regulatory capital requirements.

         Regulatory  Enforcement  Authority.  Applicable  banking  laws  include
substantial  enforcement  powers available to federal banking  regulators.  This
enforcement authority includes,  among other things, the ability to assess civil
money  penalties,  to issue  cease-and-desist  or removal orders and to initiate
injunctive  actions against  banking  organizations  and  institution-affiliated
parties, as defined. In general,  these enforcement actions may be initiated for
violations  of laws and  regulations  and  unsafe or  unsound  practices.  Other
actions or inactions  may provide the basis for  enforcement  action,  including
misleading or untimely reports filed with regulatory authorities.

         Under the New York State Banking Law, the Department may issue an order
to a New  York-chartered  banking  institution to appear and explain an apparent
violation of law, to discontinue  unauthorized  or unsafe  practices and to keep
prescribed  books  and  accounts.  Upon a  finding  by the  Department  that any
director,  trustee or officer of any banking  organization has violated any law,
or has continued  unauthorized or unsafe practices in conducting the business of
the banking  organization  after  having  been  notified  by the  Department  to
discontinue  such  practices,  such director,  trustee or officer may be removed
from office by the Department  after notice and an opportunity to be heard.  The
Bank does not know of any past or current practice,  condition or violation that
might lead to any  proceeding by the  Department  against the Bank or any of its
directors or officers.  The  Department  also may take  possession  of a banking
organization under specified statutory criteria.

         Prompt Corrective  Action.  Section 38 of the Federal Deposit Insurance
Act ("FDIA")  provides the federal  banking  regulators with broad power to take
"prompt  corrective   action"  to  resolve  the  problems  of   undercapitalized
institutions.  The extent of the  regulators'  powers  depends  on  whether  the
institution in question is "well capitalized," "adequately capitalized,"

                                       88

<PAGE>



"undercapitalized,"     "significantly    undercapitalized"    or    "critically
undercapitalized."  Under regulations adopted by the federal banking regulators,
an  institution  shall be deemed to be (i)  "well  capitalized"  if it has total
risk-based capital ratio of 10.0% or more, has a Tier I risk-based capital ratio
of 6.0% or more, has a Tier I leverage  capital ratio of 5.0% or more and is not
subject to specified  requirements to meet and maintain a specific capital level
for  any  capital  measure,  (ii)  "adequately  capitalized"  if it has a  total
risk-based  capital ratio of 8.0% or more, a Tier I risk-based  capital ratio of
4.0% or more and a Tier I leverage  capital  ratio of 4.0% or more  (3.0%  under
certain  circumstances) and does not meet the definition of "well  capitalized,"
(iii) "undercapitalized" if it has a total risk-based capital ratio that is less
than 8.0%, a Tier I risk-based  capital ratio that is less than 4.0% or a Tier I
leverage   capital   ratio   that  is  less  than  4.0%  (3.0%   under   certain
circumstances),   (iv)  "significantly  undercapitalized"  if  it  has  a  total
risk-based  capital  ratio that is less than 6.0%, a Tier I  risk-based  capital
ratio  that is less than 3.0% or a Tier I  leverage  capital  ratio that is less
than 3.0%, and (v) "critically  undercapitalized"  if it has a ratio of tangible
equity to total assets that is equal to or less than 2.0%. The regulations  also
provide that a federal  banking  regulator  may, after notice and an opportunity
for a  hearing,  reclassify  a "well  capitalized"  institution  as  "adequately
capitalized"  and may  require an  "adequately  capitalized"  institution  or an
"undercapitalized"  institution to comply with supervisory actions as if it were
in the next  lower  category  if the  institution  is in an  unsafe  or  unsound
condition  or engaging  in an unsafe or unsound  practice.  The federal  banking
regulator  may  not,  however,  reclassify  a  "significantly  undercapitalized"
institution as "critically undercapitalized."

         An institution  generally must file a written capital  restoration plan
which meets specified  requirements,  as well as a performance  guaranty by each
company that  controls the  institution,  with an  appropriate  federal  banking
regulator within 45 days of the date that the institution  receives notice or is
deemed   to  have   notice   that  it  is   "undercapitalized,"   "significantly
undercapitalized"  or "critically  undercapitalized."  Immediately upon becoming
undercapitalized,  an institution becomes subject to statutory provisions which,
among other things,  set forth various mandatory and discretionary  restrictions
on the operations of such an institution.

         At December 31, 1997, the Bank had capital levels which qualified it as
a "well capitalized" institution.

   
         FDIC  Insurance  Premiums.  The Bank is a member of the Bank  Insurance
Fund ("BIF")  administered by the FDIC but has accounts  insured by both the BIF
and the Savings Association  Insurance Fund ("SAIF").  The SAIF-insured accounts
are held by the Bank as a result of certain  acquisitions  and branch  purchases
and amounted to $4.1 million as of December  31, 1997.  As insurer,  the FDIC is
authorized to conduct examinations of, and to require reporting by, FDIC-insured
institutions. It also may prohibit any FDIC-insured institution from engaging in
any activity the FDIC determines by regulation or order to pose a serious threat
to the FDIC.
    

         The FDIC may terminate the deposit insurance of any insured  depository
institution,  including  the Bank,  if it  determines  after a hearing  that the
institution has engaged or is engaging in unsafe or unsound practices,  is in an
unsafe  or  unsound  condition  to  continue  operations,  or has  violated  any
applicable law, regulation,  order or any condition imposed by an agreement with
the FDIC. It also may suspend deposit insurance  temporarily  during the hearing
process for the

                                       89

<PAGE>



permanent termination of insurance,  if the institution has no tangible capital.
If insurance of accounts is terminated,  the accounts at the  institution at the
time of the  termination,  less  subsequent  withdrawals,  shall  continue to be
insured  for a period of six months to two  years,  as  determined  by the FDIC.
Management  is  aware  of  no  existing  circumstances  which  would  result  in
termination of the Bank's deposit insurance.

         Brokered  Deposits.  The FDIA restricts the use of brokered deposits by
certain depository institutions.  Under the FDIA and applicable regulations, (i)
a "well  capitalized  insured  depository  institution"  may solicit and accept,
renew or roll over any brokered deposit without restriction, (ii) an "adequately
capitalized insured depository  institution" may not accept,  renew or roll over
any brokered deposit unless it has applied for and been granted a waiver of this
prohibition  by the  FDIC  and  (iii) an  "undercapitalized  insured  depository
institution" may not (x) accept,  renew or roll over any brokered deposit or (y)
solicit  deposits by offering an  effective  yield that  exceeds by more than 75
basis points the prevailing  effective  yields on insured deposits of comparable
maturity in such institution's normal market area or in the market area in which
such deposits are being solicited. The term "undercapitalized insured depository
institution" is defined to mean any insured depository institution that fails to
meet the minimum  regulatory capital  requirement  prescribed by its appropriate
federal  banking  agency.  The  FDIC  may,  on a  case-by-case  basis  and  upon
application by an adequately capitalized insured depository  institution,  waive
the  restriction  on brokered  deposits  upon a finding that the  acceptance  of
brokered deposits does not constitute an unsafe or unsound practice with respect
to such institution.  The Bank had no brokered deposits  outstanding at December
31, 1997.

         Community  Investment and Consumer  Protection Laws. In connection with
its  lending  activities,  the Bank is  subject  to a variety  of  federal  laws
designed  to protect  borrowers  and promote  lending to various  sectors of the
economy and  population.  Included  among these are the  federal  Home  Mortgage
Disclosure Act, Real Estate  Settlement  Procedures Act,  Truth-in-Lending  Act,
Equal  Credit   Opportunity   Act,  Fair  Credit  Reporting  Act  and  Community
Reinvestment Act ("CRA").

         The CRA requires  insured  institutions to define the communities  that
they  serve,  identify  the  credit  needs of those  communities  and  adopt and
implement a "Community  Reinvestment Act Statement" pursuant to which they offer
credit  products and take other  actions that respond to the credit needs of the
community.  The responsible  federal banking regulator (in the case of the Bank,
the  FDIC)  must  conduct  regular  CRA   examinations   of  insured   financial
institutions and assign to them a CRA rating of  "outstanding,"  "satisfactory,"
"needs  improvement"  or  "unsatisfactory."  The  Bank's  current  CRA rating is
"outstanding."

         The Bank is also subject to  provisions  of the New York State  Banking
Law  which  impose   continuing  and   affirmative   obligations   upon  banking
institutions  organized in New York State to serve the credit needs of its local
community ("NYCRA"),  which are similar to those imposed by the CRA. Pursuant to
the NYCRA, a bank must file an annual NYCRA report and copies of all federal CRA
reports with the Department. The NYCRA requires the Department to make an annual
written  assessment  of  a  bank's  compliance  with  the  NYCRA,   utilizing  a
four-tiered rating system, and make such assessment available to the public. The
NYCRA also requires the Department to

                                       90

<PAGE>



consider a bank's NYCRA rating when reviewing a bank's  application to engage in
certain transactions,  including mergers,  asset purchases and the establishment
of  branch  offices  or  automated  teller  machines,  and  provides  that  such
assessment  may serve as a basis for the  denial  of any such  application.  The
Bank's latest NYCRA rating received from the Department was "satisfactory."

   
         Limitations  on  Dividends.  The  Holding  Company  is a  legal  entity
separate and distinct from the Bank. The Holding  Company's  principal source of
revenue  consists of  dividends  from the Bank.  The payment of dividends by the
Bank is subject to various regulatory requirements including a requirement, as a
result of the Holding  Company's  savings and loan holding company status,  that
the Bank notify the  Director of the OTS not less than 30 days in advance of any
proposed declaration by its directors of a dividend.
    

         Under New York State  Banking Law, a New  York-chartered  stock savings
bank may declare and pay  dividends  out of its net profits,  unless there is an
impairment of capital,  but approval of the  Department is required if the total
of all  dividends  declared in a calendar year would exceed the total of its net
profits for that year  combined  with its retained net profits of the  preceding
two years, subject to certain adjustments.

   
         Miscellaneous.  The Bank is subject to certain restrictions on loans to
the Holding Company or its non-bank subsidiaries, on investments in the stock or
securities  thereof, on the taking of such stock or securities as collateral for
loans to any borrower, and on the issuance of a guarantee or letter of credit on
behalf of the Holding  Company or its  non-bank  subsidiaries.  The Bank also is
subject to certain  restrictions on most types of transactions  with the Holding
Company  or  its  non-bank  subsidiaries,  requiring  that  the  terms  of  such
transactions be substantially  equivalent to terms of similar  transactions with
non-affiliated firms.
    

         Federal Home Loan Bank System.  The Bank is a member of the FHLB of New
York,  which is one of 12 regional  FHLBs that  administers  the home  financing
credit  function  of  savings  institutions.  Each FHLB  serves as a reserve  or
central bank for its members within its assigned region.  It is funded primarily
from  proceeds  derived from the sale of  consolidated  obligations  of the FHLB
System.  It makes loans to members (i.e.,  advances) in accordance with policies
and  procedures  established by the Board of Directors of the FHLB. The Bank had
$2.0 million of FHLB advances at December 31, 1997.

         As a FHLB member,  the Bank is required to purchase and maintain  stock
in the FHLB of New  York in an  amount  equal  to at  least 1% of its  aggregate
unpaid   residential   mortgage  loans,  home  purchase   contracts  or  similar
obligations at the beginning of each year or 5% of its advances from the FHLB of
New York, whichever is greater. At December 31, 1997, the Bank had approximately
$2.8  million  in  FHLB  stock,  which  resulted  in its  compliance  with  this
requirement.

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

                                       91

<PAGE>



continue to do so in the future.  These contributions also could have an adverse
effect on the value of FHLB stock in the future.

         Federal Reserve System. The FRB requires all depository institutions to
maintain  reserves  against  their  transaction   accounts  (primarily  checking
accounts,  including NOW and Super NOW accounts) and non-personal time deposits.
As  of  December  31,  1997,  the  Bank  was  in  compliance   with   applicable
requirements.  However, because required reserves must be maintained in the form
of vault cash or a  non-interest-bearing  account at a Federal Reserve Bank, the
effect of this reserve requirement is to reduce an institution's earning assets.

                                    TAXATION

Federal Taxation

   
         General.  The  Holding  Company and the Bank will be subject to federal
income  taxation  in the same  general  manner as other  corporations  with some
exceptions  discussed  below.  The following  discussion of federal  taxation is
intended only to summarize  certain  pertinent federal income tax matters and is
not a  comprehensive  description  of the tax rules  applicable to the Bank. The
Bank's  federal  income tax returns have been audited or closed without audit by
the Internal Revenue Service through 1993.
    

         Method  of  Accounting.  For  federal  income  tax  purposes,  the Bank
currently  reports its income and expenses on the accrual  method of  accounting
and uses a tax year  ending  December  31 for  filing its  consolidated  federal
income tax returns.  As of March 31, 1998,  the Bank will file its  consolidated
federal  income tax returns using a tax year ending March 31. The Small Business
Protection Act of 1996 (the "1996 Act") eliminated the use of the reserve method
of  accounting  for bad debt  reserves by savings  institutions,  effective  for
taxable years beginning after 1995.

         Bad Debt  Reserves.  Prior to the 1996 Act,  the Bank was  permitted to
establish a reserve for bad debts and to make annual  additions  to the reserve.
These additions could,  within specified formula limits, be deducted in arriving
at the Bank's taxable income. As a result of the 1996 Act, the Bank must use the
specific  charge off method in computing its bad debt  deduction  beginning with
its 1996 Federal tax return. In addition,  the federal legislation  requires the
recapture  (over a six year  period) of the excess of tax bad debt  reserves  at
December 31, 1995 over those  established as of December 31, 1987. The amount of
such  reserve  subject to  recapture  as of December  31, 1997 is  approximately
$540,000.

         As discussed more fully below, the Bank and subsidiaries  file combined
New York State Franchise tax returns.  The basis of the determination of the tax
is the  greater  of a tax on entire net  income  (or on  alternative  entire net
income) or a tax computed on taxable assets.  However,  for state purposes,  New
York State enacted legislation in 1996, which among other things,  decoupled the
Federal and New York State tax laws  regarding  thrift bad debt  deductions  and
permits the  continued  use of the bad debt reserve  method  under  section 593.
Thus,  provided the Bank  continues to satisfy  certain  definitional  tests and
other conditions,  for New York State income tax purposes, the Bank is permitted
to continue  to use the  special  reserve  method for bad debt  deductions.  The
deductible

                                       92

<PAGE>



annual  addition to the state reserve may be computed  using a specific  formula
based on the Bank's loss history ("Experience Method") or a statutory percentage
equal to 32% of the Bank's New York State taxable income ("Percentage Method").

         Taxable  Distributions  and Recapture.  Prior to the 1996 Act, bad debt
reserves created prior to January 1, 1988 were subject to recapture into taxable
income should the Bank fail to meet certain thrift asset and definitional tests.
New  federal  legislation  eliminated  these  thrift  related  recapture  rules.
However, under current law, pre-1988 reserves remain subject to recapture should
the Bank make certain  non-dividend  distributions,  dividend  distributions  in
excess of historical earnings and profits or cease to maintain a bank charter.

         At March 31,  1997,  the Bank's  total  federal  base-year  reserve was
approximately  $2.7  million and the  "supplemental"  reserve (as  defined)  was
approximately  $10.3 million.  These reserves reflect the cumulative  effects of
federal tax deductions by the Bank for which no Federal income tax provision has
been made.

         Minimum Tax. The Code imposes an  alternative  minimum tax ("AMT") at a
rate of 20% on a base of regular  taxable  income plus  certain tax  preferences
("alternative  minimum  taxable  income" or  "AMTI").  The AMT is payable to the
extent such AMTI is in excess of an exemption amount and regular income tax. Net
operating  losses  can  offset no more  than 90% of AMTI.  Certain  payments  of
alternative  minimum tax may be used as credits  against regular tax liabilities
in future years.  The Bank has not been subject to the  alternative  minimum tax
and has no such amounts available as credits for carryover.

         Net Operating Loss Carryovers.  For the years beginning after August 5,
1997,  a  financial  institution  may  carry  back net  operating  losses to the
preceding two taxable years and forward to the succeeding 20 taxable  years.  At
March 31, 1997,  the Bank had no net operating  loss  carryforwards  for federal
income tax purposes.

   
         Corporate Dividends-Received Deduction. The Holding Company may exclude
from its income 100% of dividends received from the Bank as a member of the same
affiliated group of corporations.  The corporate dividends-received deduction is
80% in the case of dividends  received from  corporations with which a corporate
recipient does not file a consolidated tax return,  and  corporations  which own
less than 20% of the stock of a corporation  distributing  a dividend may deduct
only 70% of dividends received or accrued on their behalf.
    

State and Local Taxation

   
         New York State  Taxation.  The Holding Company and the Bank will report
income on a combined basis utilizing a fiscal year. New York State Franchise Tax
on  corporations  is  imposed  in an amount  equal to the  greater  of (a) 9% of
"entire net income"  allocable to New York State (b) 3% of  "alternative  entire
net income" allocable to New York State (c) 0.01% of the average value of assets
allocable  to New York State or (d) nominal  minimum  tax.  Entire net income is
based on federal taxable income, subject to certain modifications.
    


                                       93

<PAGE>



   
         Delaware  State  Taxation.  As a Delaware  holding  company not earning
income in Delaware, the Holding Company is exempt from Delaware corporate income
tax but is  required to file an annual  report with and pay an annual  franchise
tax to the State of Delaware.  The tax is imposed as a percentage of the capital
base of the Holding Company with an annual maximum of $150,000.
    

                        MANAGEMENT OF THE HOLDING COMPANY

Directors and Executive Officers

   
         The Board of Directors  of the Holding  Company  currently  consists of
nine members,  each of whom is also a trustee of the Bank.  As discussed  below,
upon  consummation  of the  Conversion,  the  current  trustees of the Bank will
become  directors of the  stock-chartered  Bank. See  "Management of the Bank --
Trustees."  Each  director of the  Holding  Company has served as such since the
Holding Company's  incorporation in March 1998. Directors of the Holding Company
will serve three-year staggered terms so that one-third of the directors will be
elected  at each  annual  meeting  of  stockholders.  One  class  of  directors,
consisting of Earl Schram Jr., William E. Collins and Carl A. Florio, has a term
of  office   expiring  at  the  Holding   Company's   first  Annual  Meeting  of
Stockholders, a second class, consisting of Marilyn A. Herrington, John E. Kelly
and  Stanley  Bardwell,  M.D.,  has a term of  office  expiring  at the  Holding
Company's second Annual Meeting of Stockholders,  and a third class,  consisting
of Marcia M. Race, William H. Jones and Joseph W. Phelan, has a term expiring at
the Holding  Company's third Annual Meeting of  Stockholders.  For  biographical
information  regarding each director of the Holding Company,  see "Management of
the Bank -- Trustees."
    

         The executive  officers of the Holding Company are elected annually and
hold office until their respective successors have been elected and qualified or
until death,  resignation  or removal by the Board of  Directors.  The executive
officers of the Holding  Company are as follows:  Carl A. Florio,  President and
Chief Executive  Officer;  Timothy E. Blow, Chief Financial  Officer;  Sidney D.
Richter,  Senior Vice President;  and Pamela M. Wood,  Senior Vice President and
Secretary.  It is not  anticipated  that the  executive  officers of the Holding
Company  will  receive any  remuneration  in their  capacity as Holding  Company
executive  officers.  For  information  regarding  compensation  of trustees and
executive  officers  of the Bank,  see  "Management  of the  Bank--Meetings  and
Committees of the Board of Trustees of the Bank" and "--Executive Compensation."

Indemnification

         The certificate of incorporation of the Holding Company provides that a
director or officer of the Holding  Company shall be  indemnified by the Holding
Company to the fullest extent  authorized by the General  Corporation Law of the
State of Delaware against all expenses,  liability and loss reasonably  incurred
or suffered by such person in  connection  with his  activities as a director or
officer or as a director  or officer of  another  company,  if the  director  or
officer held such position at the request of the Holding  Company.  Delaware law
requires  that  such  director,  officer,  employee  or  agent,  in  order to be
indemnified, must have acted in good faith and in a manner reasonably

                                       94

<PAGE>



believed to be not opposed to the best  interests  of the Holding  Company  and,
with respect to any criminal action or proceeding, did not have reasonable cause
to believe his conduct was unlawful.

         The  certificate of  incorporation  of the Holding Company and Delaware
law also provide that the indemnification provisions of such certificate and the
statute  are  not   exclusive  of  any  other  right  which  a  person   seeking
indemnification may have or later acquire under any statute, or provision of the
certificate of incorporation,  bylaws of the Holding Company, agreement, vote of
shareholders or disinterested directors or otherwise.

         These   provisions  may  have  the  effect  of  deterring   shareholder
derivative actions,  since the Holding Company may ultimately be responsible for
expenses for both parties to the action.

         In addition,  the certificate of  incorporation  of the Holding Company
and Delaware law also provide that the Holding  Company may maintain  insurance,
at its expense, to protect itself and any director,  officer,  employee or agent
of the Holding Company or another corporation, partnership, joint venture, trust
or other enterprise  against any expense,  liability or loss, whether or not the
Holding  Company has the power to indemnify  such person  against such  expense,
liability  or loss under the  Delaware  General  Corporation  Law.  The  Holding
Company intends to obtain such insurance.

                             MANAGEMENT OF THE BANK

Trustees

         The direction and control of the Bank,  as a mutual  savings bank,  has
been vested in its Board of Trustees. Upon consummation of the Conversion,  each
of the current  trustees of the Bank will become  directors of the Bank in stock
form.  The  Board of  Directors  of the  converted  Bank  will  consist  of nine
directors  divided  into three  classes,  with  approximately  one-third  of the
directors  elected at each annual meeting of  stockholders.  Because the Holding
Company will own all of the issued and  outstanding  shares of capital  stock of
the Bank after the Conversion,  the Holding Company,  as sole stockholder,  will
elect the directors of the Bank.


                                       95

<PAGE>



         The  following  table  sets forth  certain  information  regarding  the
trustees of the Bank.



                                 Position(s) Held                       Trustee
                Name               With the Bank                 Age(1) Since
Carl A. Florio,  CPA    Trustee, President and Chief Executive    49    1997
                        Officer
Earl Schram, Jr.        Trustee and Chairman of the Board         74    1987
Stanley Bardwell, M.D.  Trustee                                   73    1981
William E. Collins      Trustee                                   72    1983
John E. Kelly           Trustee                                   72    1981
Joseph W. Phelan        Trustee                                   55    1990
William H. Jones        Trustee                                   54    1991
Marilyn A. Herrington   Trustee                                   54    1994
Marcia M. Race          Trustee                                   53    1989
- -------------------
(1)  At December 31, 1997.


         The  business  experience  of each  trustee  for at least the past five
years is set forth below.

     Carl A. Florio, CPA. Mr. Florio has served as President and Chief Executive
Officer of the Bank since 1996. From 1993 until his appointment as President and
Chief Executive  Officer,  Mr. Florio served as Chief  Financial  Officer of the
Bank. Prior to his becoming the Bank's Chief Financial Officer, Mr. Florio was a
partner in the accounting firm of Pattison,  Koskey,  Rath & Florio.  Mr. Florio
serves on the Executive  Committee,  Trust Committee and as a director of Hudson
City Associates, Inc.

     Earl Schram,  Jr. Mr. Schram is currently Chairman of the Board of Trustees
of the Bank,  a position he has held since 1995.  Mr.  Schram is an attorney and
President of the law firm of Connor,  Curran & Schram, P.C. in Hudson, New York.
He is also Vice President and Director of Taconic Farms,  Inc. Mr. Schram serves
on  the  Charitable  Contributions  Committee,  Executive  Committee  and  Trust
Committee.

     Stanley  Bardwell,  M.D. Dr. Bardwell is a retired physician in Craryville,
New York.  From 1958 until 1988, Dr. Bardwell  specialized in internal  medicine
and cardiology. He has served as Chief of Medicine in Columbia Memorial Hospital
and Greene County  Hospital,  served on the Board of Health and was President of
the Potts Memorial  Foundation as well as other various  charitable  groups. Dr.
Bardwell serves on the Executive  Committee,  Examining Committee and Charitable
Contributions Committee.

     William E. Collins.  Mr.  Collins  served as President and Chief  Executive
Officer of the Bank from 1983 until his  retirement  in 1990.  Prior to becoming
President and Chief  Executive  Officer,  Mr.  Collins  served as Executive Vice
President of the Bank from March 1982 to December  1982.  From 1991 to 1996, Mr.
Collins  served as a director of Hudson City  Associates,  Inc.,  a wholly owned
subsidiary  of the Bank  and  general  partner  of  Premium  Payment  Plan.  See
"Business of the Bank--Lending  Activities-Consumer  Lending," and "--Subsidiary
and Other  Activities."  Mr. Collins  serves on the Executive  Committee and the
Examining Committee.

                                       96

<PAGE>



     John E.  Kelly.  Since 1992,  Mr.  Kelly has owned and  operated  Berkshire
Telephone  Corp.  Kinderhook,  New York.  Mr.  Kelly is Chairman of the Board of
Berkshire  Telephone  Corp. He has been with Berkshire  Telephone  Company since
1946 in various  capacities.  Berkshire  Telephone Corp. provides long distance,
internet,  cellular,  paging  and TV cable  services.  Mr.  Kelly  serves on the
Executive Committee and Compensation Committee.

     Joseph W. Phelan. Since 1983, Mr. Phelan has served as President of Taconic
Farms, Inc. Germantown, New York, a provider of laboratory animals for research.
He is also Treasurer of the Reformed  Church in Germantown,  New York. Mr Phelan
serves on the Executive Committee, Trust Committee and Compensation Committee.

     William H.  (Tony)  Jones.  Since 1986,  Mr.  Jones has owned and served as
President and Publisher of Roe Jan Independent  Publishing Co., Inc., Hillsdale,
New York, a publisher  of community  newspapers  and similar  publications.  Mr.
Jones serves on the Executive  Committee,  Charitable  Contributions  Committee,
Examining Committee and as a director of Hudson City Associates, Inc.

     Marilyn A. Herrington.  Ms.  Herrington is the Vice President and Secretary
of Herrington- Yaffe Auto Center, an auto repair facility, Secretary of Richmond
Telephone Company, a provider of long distance telephone service and involved in
real estate  investments.  Ms.  Herrington  serves on the  Executive  Committee,
Charitable Contributions Committee and Compensation Committee.

     Marcia M.  Race.  Ms.  Race was  employed  by the Bank from 1962  until her
retirement in 1997. Ms. Race served as Assistant Secretary of the Bank from 1972
to 1978,  Corporate  Secretary  from 1978 to 1989 and Assistant to the President
from  1989 to  1997.  She is also  Trustee  of the  Nativity/St.  Mary's  Parish
Community Church. Ms. Race serves on the Executive Committee.

Executive Officers Who Are Not Trustees

   
         Each of the  executive  officers  of the Bank  will  retain  his or her
office in the Bank after the  Conversion.  Officers are elected  annually by the
Board of Trustees of the Bank (Board of Directors, after the Conversion).  There
are no  arrangements  or  understandings  between the person named and any other
person pursuant to which such officer was selected.
    

         The  business  experience  of the  executive  officers who are not also
trustees is set forth below.

     Timothy E. Blow, CPA. Mr. Blow, age 31, became Chief  Financial  Officer of
the Bank in May 1997. Prior to his appointment as Chief Financial  Officer,  Mr.
Blow was a senior manager at the  accounting  firm of KPMG Peat Marwick LLP. Mr.
Blow also serves as a director of Hudson City Associates,  Inc. and as Secretary
and Treasurer of Hudson River Funding Corp.,  wholly owned  subsidiaries  of the
Bank. See "Business of the Bank--Subsidiary and Other Activities."

     Pamela M. Wood.  Ms. Wood, age 50, has been employed by the Bank since 1969
and has served as Senior Vice President and Corporate  Secretary since 1993. She
also serves as  Secretary  of Hudson  River  Mortgage  Corporation,  Hudson City
Center, Inc. and Hudson City Associates, Inc.

                                       97

<PAGE>



From 1990 to 1993,  she served as Vice President and Corporate  Secretary.  From
1984 to 1990 she  served  as  Assistant  Vice  President.  From 1969 to 1984 she
served as Administrative Assistant and Executive Secretary.

     Sidney D.  Richter.  Mr.  Richter,  age 57, has served as the Bank's Senior
Vice  President of Lending since 1993.  From 1990 to 1993, Mr. Richter served as
the Bank's Vice President for Commercial  Lending.  Mr. Richter also serves as a
director   of   each   of   the   Bank's   wholly   owned   subsidiaries.    See
"Business--Subsidiary and Other Activities."

Meetings and Committees of the Board of Trustees of the Bank

         The  Bank's  Board  of  Trustees  meets at  least  monthly  and held 12
meetings  during the fiscal year ended March 31, 1997.  During  fiscal 1997,  no
trustee of the Bank attended fewer than 75% of the aggregate of the total number
of Board meetings and the total number of meetings held by the committees of the
Board of Trustee on which he or she served.  The current committees of the Board
of Trustees of the Bank are the  Executive  Committee,  Trust  Committee,  Audit
Committee,  Examining  Committee and the Compensation  Committee.  Following the
Conversion,  the Board of  Directors of the Bank may revise the  membership  and
structure of the current committees of the Board of Trustees.

   
         The  Executive  Committee is comprised of all of the Trustees with John
E. Kelly  serving as Chairman.  The  Executive  Committee  meets on an as needed
basis and exercises the power of the Board of Trustees  between Board  meetings,
to the extent permitted by applicable law. The Executive  Committee met 14 times
during fiscal 1997.
    

         The Audit  Committee  is  responsible  for the  oversight of the Bank's
Internal  Audit  Department and for the review of the Bank's annual audit report
prepared by the Bank's  independent  auditors.  Only non-employee  directors may
serve on the Audit Committee.  The current members of the committee are Trustees
Bardwell (Chairman), Collins and Phelan. The Audit Committee met one time during
fiscal 1997.

   
         The Trust Committee  oversees the Bank's trust operations.  The current
members  of the Trust  Committee  are  Trustees  Florio,  Phelan  and Schram and
officers Richter and Blow and trust officer Willsey.  The Trust Committee met 12
times during fiscal 1997.
    

Trustee Compensation

         During  fiscal 1997,  each trustee of the Bank received a fee of $1,100
per Board  meeting  attended.  During  fiscal  1997,  members  of the  Executive
Committee  each  received $550 per committee  meeting  attended,  members of the
Audit Committee each received $450 per committee meeting attended and members of
the Trust  Committee  each  received  $200 per committee  meeting  attended.  In
addition,  non-employee  Directors of Hudson City Associates,  Inc. receive $200
per meeting attended.



                                       98

<PAGE>



Trustees Emeritus

   
         Under the Bank's Bylaws,  a retiring  Trustee may, with the approval of
the Board of  Trustees,  serve as a  Trustee  Emeritus  of the  Bank.  A Trustee
Emeritus  is  entitled  to  attend  all  meetings  of  the  Board  of  Trustees,
participate  in all  discussions  and  receive  the same fees as a Trustee  or a
Trustee  Emeritus  may  elect to  receive  an annual  retainer  of  $10,000  for
attendance  at  Board of  Trustee  meetings  only.  Trustees  Emeritus  are not,
however,  entitled to vote or meet as a separate  body.  Warren H.  Bohnsack and
Morton A.  Ginsberg  currently  serve as Trustees  Emeritus  of the Bank.  It is
anticipated  that following the Conversion,  Messrs.  Bohnsack and Ginsberg will
serve as  Directors  Emeritus of the Bank and the Holding  Company and act in an
advisory  capacity to the Board of Directors of the Bank and the Holding Company
but have no voting rights.
    

Executive Compensation

         The following table sets forth information  concerning the compensation
paid to the Bank's Chief  Executive  Officer and the Bank's only other executive
officer whose salary and bonus for fiscal 1997 exceeded $100,000.
<TABLE>
<CAPTION>

                                                               Summary Compensation Table
                                                                                     Long Term Compensation
                                                   Annual Compensation                      Awards
<S>                              <C>    <C>          <C>       <C>             <C>                <C>       <C>

                                                                Other Annual   Restricted Stock   Options      All Other
Name and Principal Position       Year    Salary($)   Bonus($) Compensation($)   Award ($)(1)      (#)(1)   Compensation($)
                                                                                                                  (2)
Carl A. Florio, President and     1997   $150,000(3)   $13,125      $---             N/A            N/A          $4,700
Chief Executive Officer

Sidney D. Richter                 1997     103,000     13,375        ---             N/A            N/A          4,300
Senior Vice President
<FN>

(1)  As a mutual  institution,  the Bank  does not  have any  stock  options  or
     restricted stock plans. The Holding Company does, however,  intend to adopt
     such plans following the Conversion. See "-- Benefit Plans - Employee Stock
     Ownership Plan" and "-- Recognition and Retention Plan."

(2)  Represents  $400 and $400 of life  insurance  premiums paid by the Bank and
     the Bank's  contributions of $4,300 and $3,900 to the Bank's 401(k) plan on
     behalf of Messrs. Florio and Richter, respectively.

(3)  Represents  service as Chief Financial  Officer of the Bank from April 1996
     to June 1996 and as the  Chief  Executive  officer  from June 1996 to March
     1997.
</FN>
</TABLE>

Employment Agreements

   
     Upon the Conversion,  the Bank and the Holding Company intend to enter into
employment  agreements  with Mr.  Florio and three  other  officers  of the Bank
(individually,  the  "Executive")  and the Holding Company intends to enter into
employment  agreements with Carl Florio,  Sidney Richter and two other executive
officers of the Bank (collectively, the "Employment Agreements"). The Employment
Agreements are intended to ensure that the Bank and the Holding  Company will be
able to maintain a stable and competent  management  base after the  Conversion.
The  continued  success  of the  Bank  and  the  Holding  Company  depends  to a
significant  degree  on  the  skills  and  competence  of the  above  referenced
officers.
    

     The Employment  Agreements  provide for either three-year or two-year terms
for each Executive.  The terms of the Employment Agreements shall be extended on
a daily basis unless

                                       99

<PAGE>



   
written notice of non-renewal is given by the Board of Directors. The Employment
Agreements  provide that the Executive's base salary will be reviewed  annually.
The base salary which will be effective  for such  Employment  Agreement for Mr.
Florio  will be  $235,000.  In  addition  to the  base  salary,  the  Employment
Agreements provide for, among other things, participation in stock benefit plans
and other fringe  benefits  applicable to executive  personnel.  The  agreements
provide for termination by the Bank or the Holding Company for cause, as defined
in the Employment Agreements,  at any time. In the event the Bank or the Holding
Company chooses to terminate the  Executive's  employment for reasons other than
for cause, or in the event of the Executive's  resignation from the Bank and the
Holding  Company  upon;  (i) failure to re-elect  the  Executive  to his current
offices;  (ii)  a  material  change  in the  Executive's  functions,  duties  or
responsibilities;  (iii) a  reduction  in the  benefits  and  perquisites  being
provided to the Executive under the Employment  Agreement;  (iv)  liquidation or
dissolution of the Bank or the Holding Company; or (v) a breach of the agreement
by the Bank or the Holding Company, the Executive or, in the event of death, his
beneficiary  would be entitled to receive an amount equal to the remaining  base
salary  payments due to the Executive for the remaining  term of the  Employment
Agreement  and the  contributions  that would have been made on the  Executive's
behalf to any employee  benefit plans of the Bank and the Holding Company during
the remaining term of the agreement. The Bank and the Holding Company would also
continue  and  pay for the  Executive's  life,  health,  dental  and  disability
coverage for the remaining  term of the Agreement.  Upon any  termination of the
Executive, other than following a change in control, the Executive is subject to
a one year non-competition agreement.

     Under the Employment  Agreements,  if voluntary or involuntary  termination
follows a change in control of the Bank or the Holding  Company,  the  Executive
or, in the event of the Executive's death, his beneficiary, would be entitled to
a  severance  payment  equal to the  greater  of: (i) the  payments  due for the
remaining  terms of the  agreement;  or (ii) three times the average of the five
preceding taxable years' annual  compensation.  The Bank and the Holding Company
would also continue the Executive's life,  health,  and disability  coverage for
thirty-six  months.  Under the Employment  Agreements,  a voluntary  termination
following  a change in  control  means  the  executive's  voluntary  resignation
following any demotion,  loss of title,  office authority or  responsibility,  a
reduction in compensation or benefits or relocation.  Notwithstanding  that both
the Bank and  Holding  Company  Employment  Agreements  provide  for a severance
payment  in the  event of a change  in  control,  the  Executive  would  only be
entitled to receive a severance payment under one agreement.

     Payments to the Executive  under the Bank's  Employment  Agreement  will be
guaranteed by the Holding Company in the event that payments or benefits are not
paid by the Bank. Payment under the Holding Company's Employment Agreement would
be made by the Holding Company.  The Holding Company's Employment Agreement also
provides that the Holding Company will compensate the Executive for excise taxes
imposed on any "excess parachute payments," as defined under section 280G of the
Code, made thereunder,  and any additional  income and excise taxes imposed as a
result  of such  compensation.  All  reasonable  costs  and  legal  fees paid or
incurred by the Executive  pursuant to any dispute or question of interpretation
relating  to the  Employment  Agreements  shall be paid by the  Bank or  Holding
Company,  respectively, if the Executive is successful on the merits pursuant to
a legal  judgment,  arbitration or settlement.  The Employment  Agreements  also
provide that the Bank and Holding Company shall indemnify the Executive to the
    

                                       100

<PAGE>



   
fullest extent allowable under New York and Delaware law,  respectively.  In the
event of a change  in  control  of the Bank or the  Holding  Company,  the total
amount of payments due under the Agreements,  based solely on cash  compensation
paid to the officers who will receive  Employment  Agreements over the past five
fiscal years and  excluding any benefits  under any employee  benefit plan which
may be payable, would be approximately $2.2 million.
    

Change in Control Agreements

   
     Upon Conversion,  the Bank intends to enter into two-year Change in Control
Agreements (the "CIC  Agreements")  with five officers of the Bank, none of whom
will be covered by employment  contracts.  Commencing  on the first  anniversary
date and continuing on each anniversary thereafter,  the Bank CIC Agreements may
be renewed by the Board of Directors  of the Bank for an  additional  year.  The
Bank's CIC  Agreements  will provide that in the event  voluntary or involuntary
termination  follows a change in control of the Holding Company or the Bank, the
officer would be entitled to receive a severance  payment equal to two times the
officer's  average annual  compensation  for the five most recent taxable years.
The  Bank  would  also  continue  to pay  for the  officer's  life,  health  and
disability coverage for twenty-four months following termination.  Under the CIC
Agreements,  a voluntary  termination  following  a change in control  means the
executive's voluntary resignation following any demotion,  loss of title, office
authority  or  responsibility,  a  reduction  in  compensation  or  benefits  or
relocation.  In the event of a change in control of the  Holding  Company or the
Bank,  the total  payments  that  would be due under the CIC  Agreements,  based
solely on the current annual  compensation  paid to the officers  covered by the
CIC Agreements and excluding any benefits under any employee  benefit plan which
may be payable, would be approximately $876,000.
    

Employee Severance Compensation Plan

   
     The Bank's Board of Directors  intends to, upon the  Conversion,  establish
the Hudson  River Bank & Trust  Company  Employee  Severance  Compensation  Plan
("Severance  Plan") which will provide  eligible  employees  with  severance pay
benefits in the event of a change in control of the Bank or the Holding  Company
following  Conversion.  Management  personnel with Employment  Agreements or CIC
Agreements  are not eligible to participate  in the Severance  Plan.  Generally,
employees  are  eligible  to  participate  in the  Severance  Plan if they  have
completed at least one year of service with the Bank.  The Severance  Plan vests
in each  participant a contractual  right to the benefits  such  participant  is
entitled to  thereunder.  Under the Severance  Plan, in the event of a change in
control  of  the  Bank  or the  Holding  Company,  eligible  employees  who  are
terminated  from or  terminate  their  employment  within one year (for  reasons
specified  under the  Severance  Plan),  will be entitled to receive a severance
payment. If the participant,  whose employment has terminated,  has completed at
least one year of service,  the participant will be entitled to a cash severance
payment equal to one-twelfth of annual  compensation for each year of service up
to a  maximum  of  100%  of  annual  compensation.  Such  payments  may  tend to
discourage  takeover  attempts by increasing costs to be incurred by the Bank in
the event of a takeover.  In the event the  provisions of the Severance Plan are
triggered,  the total  amount of payments  that would be due  thereunder,  based
solely upon current salary levels, would be approximately $196,000.  However, it
is management's  belief that  substantially all of the Bank's employees would be
retained in their current
    

                                       101

<PAGE>



positions in the event of a change in control, and that any amount payable under
the Severance Plan would be  considerably  less than the total amount that could
possibly be paid under the Severance Plan.


Independent Compensation Expert

     Pursuant  to NYBB  regulations,  an  independent  compensation  expert must
review the total  compensation  for the  executive  officers and trustees of the
Bank  as a  whole  and  on  an  individual  basis  and  determine  whether  such
compensation is reasonable and proper in comparison to the compensation provided
to  executive  officers,   directors  or  trustees  of  similar  publicly-traded
financial  institutions.  William M. Mercer,  Incorporated  has  conducted  such
review  on  behalf  of the  Bank  and  determined  that,  based  upon  published
professional  survey  data  of  similarly  situated  publicly-traded   financial
institutions  operating in the relevant markets,  with respect to the total cash
compensation for executive  officers and total  remuneration for trustees of the
Bank,  such  compensation,  viewed as a whole  and on an  individual  basis,  is
reasonable  and proper in comparison to the  compensation  provided to similarly
situated publicly-traded  financial institutions,  and that, with respect to the
amount of shares of Common Stock to be reserved  under the ESOP, and expected to
be reserved  under the RRP and the Stock Option Plan,  as a whole,  such amounts
reserved for granting are  reasonable in  comparison to similar  publicly-traded
financial institutions.

Benefit Plans

     General. The Bank currently provides health care benefits to its employees,
including hospitalization, major medical, dental, life and disability insurance,
subject to certain deductibles and copayments by employees.

     Defined  Benefit  Pension Plan. The Bank sponsors a defined benefit pension
plan for its employees (the "Pension Plan").  Salaried employees are eligible to
participate  in the Pension Plan following the completion of one year of service
(1,000 hours worked during a continuous  12-month  period) and  attainment of 21
years of age. A participant  must reach five years of service before attaining a
vested interest in his or her retirement benefits,  after which such participant
is 100% vested. The Pension Plan is funded solely through  contributions made by
the Bank.

     The benefit  provided to a participant at normal  retirement age (generally
age 65) is based on the average of the participant's  basic annual  compensation
during the 36 consecutive months of service within the last 120 completed months
of a  participant's  service  which  yields  the  highest  average  compensation
("average   annual   compensation").   Compensation  for  this  purpose  is  the
participant's basic annual salary,  including any contributions through a salary
reduction  arrangement  to a cash or deferred plan under  Section  401(k) of the
Code, but exclusive of overtime, bonuses, severance pay, or any special payments
or other deferred  compensation  arrangements.  The annual benefit provided to a
participant,  without offset for the participant's  anticipated  Social Security
benefit, who retires at age 65 is equal to 2% of average annual compensation for
each year of service up to a maximum of 30 years.


                                       102

<PAGE>



     The annual benefit  provided to  participants  (i) at early  retirement age
(generally  age 62) with five years of service who elect to defer the payment of
their benefits to normal  retirement age, (ii) at early retirement age with five
years of service who elect to receive  payment of their benefits prior to normal
retirement age, or (iii) who postpone  annual benefits beyond normal  retirement
age, are  calculated  basically  the same as the benefits for normal  retirement
age, with annual average  compensation  being  multiplied by 2% for each year of
such  individual's  actual years of service.  A  participant  eligible for early
retirement benefits who does not meet the requirements set forth above will have
his or her benefits adjusted as further described in the Pension Plan.

     The Pension Plan also provides for disability and death benefits.

     The  following  table sets forth,  as of March 31, 1997,  estimated  annual
pension benefits for individuals at age 65 payable in the form of a life annuity
under the most  advantageous  plan provisions for various levels of compensation
and years of service.  The  figures in this table are based upon the  assumption
that the Pension Plan continues in its present form and does not reflect offsets
for Social  Security  benefits and does not reflect  benefits  payable under the
ESOP.  At March 31, 1997,  the  estimated  years of credited  service of Messrs.
Florio and Richter were three and six years, respectively.



                                   Pension Plan Table
                                Years of Credited Service
Remuneration         15           20         25           30           35*
     $ 75,000      $22,500      $30,000    $37,500      $45,000      $46,875
     $100,000      $30,000      $40,000    $50,000      $60,000      $62,500
     $125,000      $37,500      $50,000    $62,500      $75,000      $78,125
     $150,000      $45,000      $60,000    $75,000      $90,000      $93,750
     $175,000      $45,000      $60,000    $75,000      $90,000      $93,750
     $200,000      $45,000      $60,000    $75,000      $90,000      $93,750
     $225,000      $45,000      $60,000    $75,000      $90,000      $93,750
     $250,000      $45,000      $60,000    $75,000      $90,000      $93,750
     $300,000      $45,000      $60,000    $75,000      $90,000      $93,750
     $400,000      $45,000      $60,000    $75,000      $90,000      $93,750
     $500,000      $45,000      $60,000    $75,000      $90,000      $93,750

     --------------------
     *Assumes  that  participant  had 30 or more years of Credited  Servie as of
July 14, 1995.

     401(k) Savings Plan. The Bank has a qualified, tax-exempt savings plan with
a cash or deferred  feature  qualifying  under  Section  401(k) of the Code (the
"401(k)  Plan").  All salaried  employees who have attained age 21 and completed
one year of  employment,  during  which they  worked at least 1,000  hours,  are
eligible to participate.

     Participants  are permitted to make salary  reduction  contributions to the
401(k)  Plan of  between  2% to 10% of the  participant's  annual  salary.  Each
participant's salary reduction  contribution is matched by the Bank in an amount
equal  to 50% of  the  participant's  before-tax  contribution  up to a  maximum
contribution by the Bank of 4% of such participant's  annual salary for the Plan
Year.  All  participant  contributions  and earnings  are fully and  immediately
vested. All

                                       103

<PAGE>



matching  contributions  are  vested  at a rate of 20% per year over a five year
period  commencing after one year of employment with the Bank.  However,  in the
event  of  retirement,   permanent  disability  or  death,  a  participant  will
automatically become 100% vested in the value of all matching  contributions and
earnings thereon, regardless of the number of years of employment with the Bank.

     Participants  may invest amounts  contributed to their 401(k) Plan accounts
in one or more investment  options  available under the 401(k) Plan.  Changes in
investment  directions  among the  funds  are  permitted  on a  quarterly  basis
pursuant to procedures  established by the Plan Administrator.  Each participant
receives a quarterly statement which provides information regarding, among other
things, the market value of his investments and contributions made to the 401(k)
Plan on his behalf.  Participants  are permitted to borrow against their account
balance  in the  401(k)  Plan.  For the year ended  March 31,  1997,  the Bank's
contributions  to the 401(k) Plan on behalf of Messrs.  Florio and Richter  were
$4,300 and $3,900, respectively.

   
     Employee Stock  Ownership Plan. The Board of Trustees of HCSI and the Board
of  Directors of the Holding  Company have  approved the adoption of an ESOP for
the benefit of full-time  salaried  employees  of HCSI.  The ESOP is designed to
meet the  requirements  of an employee  stock  ownership  plan as  described  at
Section 4975(e)(7) of the Code and Section 407(d)(6) of the Employee  Retirement
Income  Security Act of 1974, as amended  ("ERISA"),  and, as such,  the ESOP is
empowered  to borrow in order to  finance  purchases  of the  Holding  Company's
Common Stock.
    

     It is anticipated  that the ESOP will be initially  funded with a loan from
the Holding Company.  The proceeds from this loan are expected to be used by the
ESOP to  purchase 8% of the Common  Stock  issued in the  Conversion,  including
shares issued to the Foundation.  After the Conversion,  as a qualified employee
pension plan under Section 401(a) of the Code, the ESOP will be in the form of a
stock bonus plan and will provide for  contributions,  predominantly in the form
of either the Holding  Company's Common Stock or cash, which will be used within
a reasonable  period after the date of  contributions  primarily to purchase the
Holding  Company Common Stock.  The maximum  tax-deductible  contribution by the
Bank in any year is an amount  equal to the maximum  amount that may be deducted
by the Bank  under  Section  404 of the  Code,  subject  to  reduction  based on
contributions to other tax-qualified employee plans. Additionally, the Bank will
not make contributions if such contributions would cause the Bank to violate its
regulatory  capital  requirements.  The  assets  of the  ESOP  will be  invested
primarily in the Holding  Company's  Common  Stock.  The Bank will receive a tax
deduction equal to the amount it contributes to the ESOP.

     From time to time the ESOP may purchase  additional  shares of Common Stock
for the benefit of plan participants  through purchases of outstanding shares in
the  market,  upon the  original  issuance of  additional  shares by the Holding
Company or upon the sale of shares held in treasury by the Holding Company. Such
purchases,   which  are  not  currently   contemplated,   would  be  subject  to
then-applicable laws, regulations and market conditions.

   
     All  employees  of the Bank are eligible to  participate  in the ESOP after
they attain age 21 and  complete  one year of service  during which they work at
least 1,000 hours.  Employees  will be credited for years of service to the Bank
prior to the adoption of the ESOP for participation and
    

                                       104

<PAGE>



vesting  purposes.  The  Bank's  contribution  to the  ESOP is  allocated  among
participants on the basis of compensation.  Each  participant's  account will be
credited  with cash and  shares of  Holding  Company  Common  Stock  based  upon
compensation  earned during the year with respect to which the  contribution  is
made. A  participant  will become vested in his or her ESOP account at a rate of
20% per year and after  completing  five years of service a participant  will be
100%  vested in his or her ESOP  account.  ESOP  participants  are  entitled  to
receive distributions from their ESOP accounts only upon termination of service.
Distribution  will be made in cash and in whole shares of the Holding  Company's
Common  Stock.  Fractional  shares will be paid in cash.  Participants  will not
incur a tax liability until a distribution is made.

   
     Participating employees are entitled to instruct the trustee of the ESOP as
to how to vote the shares  held in their  account.  Unallocated  shares  will be
voted by the trustee in the same proportion as allocated  shares.  First Bankers
Trust, the trustee, who has dispositive power over the shares in the Plan, is an
independent  party and will not be affiliated  with the Holding  Company or HCSI
following the  Conversion.  The ESOP may be amended by the Board of Directors of
the Holding Company, except that no amendment may be made which would reduce the
interest of any  participant  in the ESOP trust fund or divert any of the assets
of the ESOP trust fund to  purposes  other than the benefit of  participants  or
their beneficiaries.

     Benefit Restoration Plan. The Bank also maintains a non-qualified  deferral
compensation  plan,  known as the  Hudson  River  Bank & Trust  Company  Benefit
Restoration Plan (the "Restoration Plan"). The Restoration Plan provides certain
officers and highly compensated  executives with supplemental  retirement income
from the Bank when such amounts cannot be paid from the tax-qualified Retirement
Plan or 401(k)  Plan.  Participants  in the  Restoration  Plan receive a benefit
equal to the amount they would have received under the  Retirement  Plan and the
401(k)  Plan,  but for  reductions  in such  benefits  imposed by  operation  of
Sections 401(a)(17), 401(m), 401(k)(3), 402(g) and 415 of the Code. In addition,
the  Restoration  Plan is  intended  to make up  benefits  lost  under  the ESOP
allocation   procedures  to  certain  participants  named  by  the  Compensation
Committee  who retire prior to the complete  repayment of the ESOP loan.  At the
retirement  of a  participant,  the  benefits  under  the  Restoration  Plan are
determined by first:  (i)  projecting  the number of shares that would have been
allocated to the participant under the ESOP if they had been employed throughout
the period of the ESOP loan (measured from the participant's  first date of ESOP
participation);  and (ii) first  reducing the number  determined by (i) above by
the number of shares actually  allocated to the Participant's  account under the
ESOP;  and  second,  by  multiplying  the number of shares  that  represent  the
difference  between  such figures by the average fair market value of the Common
Stock over the preceding five years. Benefits under the Restoration Plan vest in
20% annual  increments  over a five year period  commencing  as of the date of a
Participant's  participation in the Restoration Plan . The vested portion of the
Restoration Plan  Participant's  benefits are payable upon the retirement of the
Participant  upon or after the  attainment of age 65 or in  accordance  with the
requirements of early retirement under the Retirement Plan.
    

     Stock  Option and  Incentive  Plan.  Among the benefits to the Bank and the
Holding  Company  anticipated  from the Conversion is the ability to attract and
retain directors and key personnel through stock option and other  stock-related
incentive  programs.  A Stock Option Plan is intended to be adopted by the Board
of Directors of the Holding Company and then submitted to the Holding

                                       105

<PAGE>



Company's  Stockholders  for their  approval (at a meeting to be held no earlier
than six months following the Conversion).

   
     The Holding  Company  anticipates  reserving  an amount equal to 10% of the
shares of Common Stock issued in the Conversion,  including shares issued to the
Foundation (or 1,552,500  shares based upon the issuance of 15,525,000  shares),
for issuance under the Stock Option Plan. If the Holding  Company  implements an
option  plan  within  one year  following  completion  of the  Conversion,  NYBB
regulations  provide  that no  individual  officer or  employee  of the Bank may
receive  more than 25% of the options  granted  under the plan and  non-employee
directors may not receive more than 5% individually, or 30% in the aggregate, of
the options granted under the plan. NYBB and FDIC  regulations also provide that
the exercise price of any options granted under any such plan implemented within
one year after the  Conversion  must  equal or exceed  the  market  price of the
Common Stock as of the date of grant. Additionally,  OTS regulations, as applied
by the FDIC,  provide that with respect to any stock option plan adopted  within
one year after  conversion,  the  vesting or the  exercisability  of any options
granted  under  such  a plan  may  not  be  accelerated  except  upon  death  or
disability.

     It is  anticipated  that the Stock  Option Plan will allow for the granting
of: (i) stock  options  for  employees  intended to qualify as  incentive  stock
options under Section 422 of the Code ("Incentive Stock Options");  (ii) options
for all  plan  participants  that do not  qualify  as  incentive  stock  options
("Non-Statutory  Stock  Options");  and (iii) Limited  Option Rights  (discussed
below) which participants may exercise only upon a change in control of the Bank
or the Holding  Company.  Unless sooner  terminated,  the Stock Option Plan will
remain in effect for a period of ten years from the  earlier of  adoption by the
Board of Directors or approval by the Holding Company's stockholders. Subject to
applicable  regulations,  upon exercise of a "Limited Option Right" in the event
of a change in control, the optionee will be entitled to receive a lump sum cash
payment equal to the difference  between the exercise  price of any  unexercised
option,  whether  exercisable or unexercisable at such time, and the fair market
value of the  shares  of  common  stock  subject  to the  option  on the date of
exercise in lieu of  purchasing  the stock  underlying  the option.  A change in
control would be defined in the Stock Option Plan and would generally occur when
a person or group of persons acting in concert acquires beneficial  ownership of
20% or more of any class of equity  security of the Holding  Company or the Bank
or in the event of a tender or exchange offer,  merger or other form of business
combination,  sale of all or  substantially  all of the  assets  of the  Holding
Company or the Bank or  contested  election of directors  which  resulted in the
replacement  of a majority of the Board of Directors by persons not nominated by
the directors in office prior to the contested election.
    

     It is intended that under the Stock Option Plan,  an optionee  would not be
required  to make any  payment for an option  granted  thereunder;  accordingly,
until the  optionee  exercised  the  option,  he or she would not be placing any
personal  funds at  risk.  The  Stock  Option  Plan  will be  administered  by a
committee  (the  "Compensation   Committee")  the  members  of  which  are  each
"non-employee  directors,"  as defined in the SEC's  regulations,  and  "outside
directors,"  as defined  under  Section  162(m) of the Code and the  regulations
thereunder. The Stock Option Committee will determine which directors,  officers
and employees may receive options and Limited Options, whether such options will
qualify as Incentive Stock Options, the number of shares subject to each

                                       106

<PAGE>



option, the exercise price of each option, the manner of exercise of the options
and the time when such options will become exercisable.

   
     The Holding Company  anticipates that options granted pursuant to the Stock
Option Plan will remain exercisable for at least three months following the date
on which a  participant  ceases to perform  services for the Bank or the Holding
Company, except in the event of death or disability, in which case options would
accelerate  and become  fully vested and remain  exercisable  for up to one year
thereafter,  or such longer period as determined by the Stock Option  Committee,
and in the event of  termination  of  service  of a  participant  by the Bank or
Holding Company for cause,  in which case options held by the participant  would
be immediately  forfeited.  However,  any Incentive Stock Option  exercised more
than three  months  following  the date on which an  employee  ceased to perform
services as an  employee,  other than  termination  due to death or  disability,
would not be treated  for tax  purposes  as an  Incentive  Stock  Option.  It is
intended  that the  Stock  Option  Plan  would  provide  that the  Stock  Option
Committee,  if requested by the  optionee,  could elect,  in exchange for vested
options,  to pay the optionee,  or beneficiary in the event of death, the amount
by which the fair market value of the Common Stock exceeds the exercise price of
the options on the date of the employee's termination of employment.

     Recognition and Retention Plan.  Following  consummation of the Conversion,
the Board of Directors of the Holding Company intends to adopt a Recognition and
Retention Plan ("RRP") for directors,  officers and employees.  The objective of
the RRP will be to enable the Holding Company to provide directors, officers and
employees with a proprietary  interest in the Holding Company as an incentive to
contribute  to its success.  The Holding  Company  intends to present the RRP to
stockholders for their approval at a meeting of stockholders which,  pursuant to
applicable  NYBB and FDIC  regulations,  may be held no earlier  than six months
subsequent to completion of the Conversion.

     The RRP will be administered by the Compensation  Committee of the Board of
Directors.  The Holding Company will contribute funds to the RRP to enable it to
acquire in the open market or from  authorized  but unissued  shares,  following
stockholder  ratification  of such plan,  an amount of stock  equal to 4% of the
shares of Common Stock issued in the Conversion,  including shares issued to the
Foundation  (representing  621,000  shares in the  aggregate,  having a value of
$6,210,000  based on the  offering  price  per  share of  $10.00).  Although  no
specific  awards have been made, the Holding  Company  anticipates  that it will
provide stock awards to the directors,  executive  officers and employees of the
Holding  Company  or the Bank or their  affiliates  to the extent  permitted  by
applicable regulations. NYBB regulations provide that, to the extent the Holding
Company  implements  the RRP  within one year after  Conversion,  no  individual
employee  may receive  more than 25% of the shares of any plan and  non-employee
directors  may not receive more than 5% of any plan  individually  or 30% in the
aggregate for all directors.  Additionally,  OTS regulations,  as applied by the
FDIC,  provide that Awards granted under the RRP may not be  accelerated  except
upon death or disability for plans adopted within one year after conversion.
    

     Under the terms of the proposed RRP,  awards  ("Awards")  can be granted to
key employees in the form of shares of Common Stock held by the RRP.  Awards are
non-transferable  and non-assignable.  Recipients will earn (i.e., become vested
in), over a period of time, the shares of Common Stock covered by the Award.

Certain Transactions

     The  Bank's  policies  do not  permit  the Bank to make loans to any of its
Trustees.  Federal  laws  require  that all  loans or  extensions  of  credit to
executive  officers and directors must be made on substantially  the same terms,
including  interest rates and  collateral,  as those  prevailing at the time for
comparable  transactions  with the general public and must not involve more than
the normal risk of repayment or present other unfavorable  features. As of March
31, 1997, all outstanding  loans to the Bank's  executive  officers were made in
the ordinary course of business and on the same terms,  including collateral and
interest rates, as those prevailing at the time for comparable transactions with
the  general  public,   and  do  not  involve  more  than  the  normal  risk  of
collectiblity.

     Chairman of the Board of Trustees Earl Schram,  Jr. is President of the law
firm of Connor, Curran & Schram P.C. ("Connor Curran").  Connor Curran serves as
outside  counsel to the Bank and performs  various legal  services for the Bank.
During fiscal 1997, the Bank paid Connor Curran  approximately  $184 thousand in
fees for services rendered. Connor Curran also receives an indirect benefit from
the Bank to the extent  borrowers of Hudson City engage  Connor  Curran to close
their  loans.  Services  provided by Connor  Curran to the Bank are  provided on
terms comparable to those which are available to unaffiliated parties.


                                       107

<PAGE>



Proposed Purchases by Executive Officers and Trustees

     The  following  table sets forth the number of shares of Common  Stock that
the executive officers and trustees,  and their associates,  propose to purchase
in the Offerings, assuming shares of Common Stock are issued at $10.00 per share
at the  minimum  ($111,407,770)  and  maximum  ($150,728,150)  of the  Estimated
Valuation  Range and that  sufficient  shares will be available to satisfy their
orders.  The table also sets forth the total  expected  beneficial  ownership of
Common Stock as to all trustees and executive officers as a group.


                                          At the Minimum        At the Maximum
                                              of the                of the
                                       Estimated Valuation   Estimated Valuation
                                             Range(1)               Range(1)

                                                      As a               As a
                                                     Percent            Percent
                                                        of                of
                                          Number of  Shares   Number of  Shares
Name                            Amount      Shares   Offered   Shares   Offered

Carl A. Florio............. $   400,000     40,000     .36%     40,000    .27%
Earl Schram, Jr............   1,000,000    100,000     .90     100,000    .66
Stanley Bardwell...........     200,000     20,000    .18       20,000    .13
William E. Collins.........     150,000     15,000    .13       15,000    .10
John E. Kelly..............       3,000        300    --(2)        300    --(2)
Joseph W. Phelan...........     250,000     25,000    .22       25,000    .17
William H. Jones...........     200,000     20,000    .18       20,000    .13
Marilyn A. Herrington......     250,000     25,000    .22       25,000    .17
Marcia M. Race.............      15,000      1,500    .01        1,500    .01
Timothy E. Blow............      20,000      2,000    .02        2,000    .01
Pamela M. Wood.............      20,000      2,000    .02        2,000    .01
Sidney D. Richter..........     200,000     20,000    .18       20,000    .13
                              ---------   --------  -----       ------   -----
All directors and executive
  officers as a group
  (12 persons).............  $2,708,000    270,800  2.43 %     270,800   1.80 %
                             ==========    =======  ======     =======   =====



(1)  Includes proposed  subscriptions,  if any, by associates.  Does not include
     subscription  orders  by the  ESOP.  Intended  purchases  by the  ESOP  are
     expected to be 8% of the shares issued in the Conversion,  including shares
     issued to the Foundation. Also does not include shares to be contributed to
     the  Foundation  equal to 3% of the Common Stock sold or 334,223 shares and
     452,184  shares  at  the  minimum  and  the  maximum,  respectively  of the
     Estimated  Valuation  Range,  Common  Stock which may be awarded  under the
     Recognition  and  Retention  Plan to be  adopted  equal to 4% of the Common
     Stock issued in the Conversion,  including  shares issued to the Foundation
     (or  459,000  shares and 621,000  shares at the  minimum  and the  maximum,
     respectively, of the Estimated Valuation Range), and Common Stock which may
     be  purchased  pursuant  to options  which may be  granted  under the Stock
     Option Plan equal to 10% of the number of shares of Common  stock issued in
     the  Conversion,  including  shares issued to the  Foundation (or 1,147,500
     shares or 1,552,500 shares at the minimum and the maximum, respectively, of
     the Estimated Valuation Range.)

(2) Less than .01%.


                                       108

<PAGE>



                                 THE CONVERSION

     THE BOARD OF  TRUSTEES OF THE BANK AND THE  SUPERINTENDENT  OF BANKS OF THE
STATE OF NEW YORK HAVE APPROVED THE PLAN OF  CONVERSION,  SUBJECT TO APPROVAL BY
THE BANK'S  DEPOSITORS  ENTITLED TO VOTE ON THE MATTER AND THE  SATISFACTION  OF
CERTAIN  OTHER  CONDITIONS.  SUCH  APPROVAL,  HOWEVER,  DOES  NOT  CONSTITUTE  A
RECOMMENDATION OR ENDORSEMENT OF THE PLAN BY THE SUPERINTENDENT.

General

   
         On November 20, 1997, the Bank's Board of Trustees  unanimously adopted
the Plan of Conversion  pursuant to which the Bank will be converted  from a New
York mutual  savings bank to a New York stock savings bank. The Plan was amended
by the Board of Trustees as of February 19, 1998. It is currently  intended that
all of the  outstanding  capital  stock issued by the Bank  pursuant to the Plan
will be held by the Holding Company,  which is incorporated  under Delaware law.
The Plan was approved by the Superintendent,  and the Bank has received a notice
of intent  not to object to the Plan from the  FDIC,  subject  to,  among  other
things,  approval  of the Plan by the Bank's  depositors.  A special  meeting of
depositors has been called for this purpose to be held on June 29, 1998.
    

         The Holding  Company  has  received  approval  from the OTS to become a
savings and loan holding  company and to acquire all of the capital stock of the
Bank to be issued in the Conversion.  The Holding Company plans to retain 50% of
the net proceeds  from the sale of the Common Stock and to use the remaining net
proceeds to purchase all of the then issued and outstanding capital stock of the
Bank. The Conversion will be effected only upon completion of the sale of all of
the  shares of  Common  Stock of the  Holding  Company  (or of the Bank,  if the
holding  company form of  organization is not utilized) to be issued pursuant to
the Plan.

         The Plan  provides  that the Board of  Trustees of the Bank may, at any
time prior to the issuance of the Common Stock and for any reason, decide not to
use the holding company form of organization.  Such reasons may include possible
delays resulting from overlapping  regulatory processing or policies which could
adversely affect the Bank's or the Holding  Company's  ability to consummate the
Conversion  and transact its business as  contemplated  herein and in accordance
with the Bank's  operating  policies.  In the event such a decision is made, the
Bank will withdraw the Holding Company's registration statement from the SEC and
take steps  necessary to complete the  Conversion  without the Holding  Company,
including  filing any necessary  documents  with the NYSBD and the FDIC. In such
event,  and  provided  there  is  no  regulatory  action,   directive  or  other
consideration  upon  which  basis  the  Bank  determines  not  to  complete  the
Conversion,  if permitted by the NYSBD,  the Bank will issue and sell the common
stock of the Bank and  subscribers  will be  notified  of the  elimination  of a
holding  company and will be  solicited  (i.e.,  be  permitted  to affirm  their
orders,  in  which  case  they  will  need  to  affirmatively   reconfirm  their
subscriptions  prior to the expiration of the  resolicitation  offering or their
funds will be promptly  refunded  with  interest at the Bank's  passbook rate of
interest; or be permitted to modify or rescind their subscriptions), and

                                       109

<PAGE>



notified of the time  period  within  which the  subscriber  must  affirmatively
notify the Bank of such subscriber's intention to affirm, modify or rescind such
subscriber's subscription.  The following description of the Plan assumes that a
holding  company form of  organization  will be used in the  Conversion.  In the
event  that a  holding  company  form of  organization  is not  used,  all other
pertinent  terms of the Plan as described  below will apply to the conversion of
the Bank  from the  mutual  to stock  form of  organization  and the sale of the
Bank's common stock.

         The Plan  provides  generally  that (i) the Bank  will  convert  from a
mutual savings bank to a capital stock savings bank and (ii) the Holding Company
will offer shares of Common Stock for sale in the  Subscription  Offering to the
Bank's  Eligible  Account  Holders,  Employee  Plans,  including  the  ESOP  and
Supplemental  Eligible Account  Holders.  The Plan also provides that shares not
subscribed  for in the  Subscription  Offering  may be  offered  in a  Community
Offering to certain  members of the general public.  It is anticipated  that all
shares not subscribed for in the  Subscription  and Community  Offerings will be
offered for sale by the Holding  Company to the general  public in a  Syndicated
Community Offering.  The Holding Company and the Bank have reserved the right to
accept or  reject,  in whole or in part,  any orders to  purchase  shares of the
Common Stock received in the Community  Offering or in the Syndicated  Community
Offering. See "-Community Offering" and "- Syndicated Community Offering."

         The  aggregate  price of the shares of Common Stock to be issued in the
Conversion  within the  Estimated  Valuation  Range,  currently  estimated to be
between  $111,407,770  and  $150,728,150 is based upon an independent  appraisal
prepared by RP Financial,  a consulting  firm  experienced  in the valuation and
appraisal of savings  institutions,  of the  estimated pro forma market value of
the Common Stock of the Holding Company. All shares of Common Stock to be issued
and sold in the  Conversion  will be sold at the  same  price.  The  independent
appraisal  will be affirmed or, if necessary,  updated at the  completion of the
Offerings.   See  "-  Stock  Pricing"  for  additional  information  as  to  the
determination of the estimated pro forma market value of the Common Stock.

         The following is a brief summary of pertinent  aspects of the Plan. The
summary is qualified in its entirety by reference to the provisions of the Plan.
A copy of the Plan is  available  from  the Bank  upon  written  request  and is
available  for  inspection  at the  offices of the Bank and at the office of the
Superintendent.  The  Plan is  also  filed  as an  Exhibit  to the  Registration
Statement of which this  Prospectus  is a part,  copies of which may be obtained
from the SEC.

Purposes of Conversion

         The Bank, as a New York mutual savings bank, does not have shareholders
and has no authority to issue capital stock.  By converting to the capital stock
form of organization, the Bank will be structured in the form used by commercial
banks, other business entities and a growing number of savings institutions. The
Conversion will be important to the future growth and performance of the Bank by
providing a larger capital base on which the Bank may operate,  enhanced  future
access to capital  markets,  enhanced  ability to diversify into other financial
services  related  activities  and  enhanced  ability to render  services to the
public.


                                       110

<PAGE>



   
         The  holding  company  form of  organization,  if used,  would  provide
additional  flexibility  to diversify  the Bank's  business  activities  through
newly-formed  subsidiaries,  or through  acquisitions  of or  mergers  with both
mutual and stock institutions, as well as other companies. Although there are no
current arrangements,  understandings or agreements,  written or oral, regarding
any such  opportunities,  the Holding  Company  will be in a position  after the
Conversion,   subject  to  regulatory  limitations  and  the  Holding  Company's
financial position,  to take advantage of any such opportunities that may arise.
While  there  are  benefits   associated   with  the  holding  company  form  of
organization,  such form of organization may involve additional costs associated
with its  maintenance  and  regulation  as a savings and loan  company,  such as
additional  administrative expenses, taxes and regulatory filings or examination
fees.
    

         The potential  impact of the Conversion upon the Bank's capital base is
significant.  The Bank had Tier I Leverage Capital of $66.8 million, or 10.1% of
assets,  at December 31, 1997.  Assuming that $148.0 million of net proceeds are
realized  from the sale of Common  Stock  (being the  maximum  of the  Estimated
Valuation  Range  established  by the Board of Directors  based on the Valuation
Range  which  has  been  estimated  by RP  Financial  to be  from a  minimum  of
$111,407,770 to a maximum of $150,728,150 (see "Pro Forma Data" for the basis of
this  assumption))  and assuming that $74.0 million of the net proceeds are used
by the Holding  Company to purchase  the capital  stock of the Bank,  the Bank's
Tier I Leverage  capital  ratio,  on a pro forma basis,  will  increase to 17.0%
after the  Conversion.  The  investment of the net proceeds from the sale of the
Common Stock will provide the Bank with additional income to further enhance its
capital  position.  The additional  capital may also assist the Bank in offering
new programs and expanded services to its customers.

   
         After  completion of the Conversion,  the unissued common and preferred
stock  authorized by the Holding  Company's  Certificate of  Incorporation  will
permit  the  Holding  Company,  subject  to  market  conditions  and  regulatory
approval, to raise additional equity capital through further sales of securities
and to issue securities in connection with possible acquisitions. At the present
time, the Holding  Company has no plans with respect to additional  offerings of
securities,  other than the issuance of additional  shares to the  Foundation or
upon exercise of stock options granted  pursuant to the Stock Option Plan or the
possible  issuance  of  authorized  but  unissued  shares  pursuant  to the RRP.
Following  the  Conversion,  the  Holding  Company  will  also  be  able  to use
stock-related  incentive  programs  to attract  and retain  executive  and other
personnel for itself and its subsidiaries.
See "Management of the Bank - Executive Compensation."
    

Effects of Conversion

         General.  Each  depositor  in a mutual  savings bank has both a deposit
account in the  institution  and a pro rata ownership  interest in the equity of
the  institution  based upon the  balance  in such  depositor's  account,  which
interest may only be realized in the event of a liquidation of the  institution.
However,  this ownership interest is tied to the depositor's  account and has no
tangible  market value  separate  from such deposit  account.  Any depositor who
opens a deposit account  obtains a pro rata ownership  interest in the equity of
the institution without any additional payment beyond the amount of the deposit.
A depositor who reduces or closes such depositor's  account receives the balance
in the account but receives nothing for such depositor's  ownership  interest in
the equity of the  institution,  which is lost to the extent that the balance in
the account is reduced.

                                       111

<PAGE>



         Consequently,  depositors  of a  mutual  savings  bank  have  no way to
realize the value of their ownership  interest,  which has realizable value only
in the unlikely event that the mutual savings bank is liquidated. In such event,
the  depositors of record at that time,  as owners,  would share pro rata in any
residual surplus and reserves after other claims, including claims of depositors
to the amounts of their deposits, are paid.

         When  a  mutual   savings  bank  converts  to  stock  form,   permanent
non-withdrawable  capital  stock is created to  represent  the  ownership of the
institution's  equity  and the  former  pro rata  ownership  of,  depositors  is
thereafter   represented   exclusively   by  their   liquidation   rights.   See
"--Liquidation  Rights."  Such common  stock is separate  and apart from deposit
accounts and cannot be and is not insured by the FDIC or any other  governmental
agency.  Certificates are issued to evidence ownership of the capital stock. The
stock certificates are transferable,  and,  therefore,  the stock may be sold or
traded if a purchaser is available  with no effect on any account the seller may
hold in the institution.

         Continuity.  While the Conversion is being accomplished,  and after the
consummation  of the  Conversion,  the normal  business of the Bank of accepting
deposits  and making loans will  continue  without  interruption.  The Bank will
continue to be subject to regulation by the  Superintendent  and the FDIC. After
Conversion,  the Bank will  continue  to provide  services  for  depositors  and
borrowers under current policies by its present management and staff.

         The trustees  serving the Bank  immediately  before the Conversion will
serve as  directors  of the Bank  after the  Conversion.  The  directors  of the
Holding Company will consist of all of the individuals  currently serving on the
Board of Trustees of the Bank. It is  anticipated  that all officers of the Bank
serving  immediately before the Conversion will retain their positions after the
Conversion.  See  "Management  of the Holding  Company" and  "Management  of the
Bank."

         Deposit Accounts and Loans.  Under the Plan, each depositor in the Bank
at the time of Conversion will  automatically  continue as a depositor after the
Conversion,  and each such deposit  account will remain the same with respect to
deposit balance, interest rate and other terms, except to the extent affected by
withdrawals  made to purchase Common Stock in the Conversion.  See  "--Procedure
for  Purchasing  Shares in  Subscription  and  Community  Offerings."  Each such
account will be insured by the FDIC to the same extent as before the  Conversion
(i.e.,  up to $100,000 per  depositor).  Depositors  will continue to hold their
existing  certificates  of  deposit,  passbooks  and  other  evidences  of their
accounts.

         Furthermore,  no loan outstanding from the Bank will be affected by the
Conversion,  and the amount,  interest rate, maturity and security for each loan
will remain as they were contractually fixed prior to the Conversion.

   
         Voting Rights. In its current mutual form, voting rights and control of
the Bank are vested exclusively in the Board of Trustees.  After the Conversion,
direction of the Bank will be under the control of the Board of Directors of the
Bank. The Holding Company, as the holder of all of the outstanding capital stock
of the Bank,  will have  exclusive  voting  rights  with  respect to any matters
concerning the Bank requiring  shareholder  approval,  including the election of
directors of the Bank.
    

                                       112

<PAGE>



         After the Conversion, subject to the rights of the holders of preferred
stock that may be issued in the  future,  the  holders of the Common  Stock will
have exclusive voting rights with respect to any matters  concerning the Holding
Company.  Each holder of Common  Stock  will,  subject to the  restrictions  and
limitations  set forth in the Holding  Company's  Certificate  of  Incorporation
discussed  below,  be entitled to vote on any  matters to be  considered  by the
Holding  Company's  shareholders,  including  the  election of  directors of the
Holding Company.

         Liquidation Rights. In the unlikely event of a complete  liquidation of
the  Bank  in its  present  mutual  form,  each  depositor  would  receive  such
depositor's  pro rata share of any assets of the Bank remaining after payment of
claims  of  all  creditors  (including  the  claims  of  all  depositors  to the
withdrawal  value of their  accounts).  Each  depositor's pro rata share of such
remaining  assets  would  be in  the  same  proportion  as  the  value  of  such
depositor's  deposit  account was to the total value of all deposit  accounts in
the Bank at the time of liquidation.  After the Conversion,  each depositor,  in
the event of a complete  liquidation,  would  have a claim as a creditor  of the
same general priority as the claims of all other general  creditors of the Bank.
However,  except as described below,  such depositor's  claim would be solely in
the amount of the  balance in such  depositor's  deposit  account  plus  accrued
interest.  Such  depositor  would not have an interest in the value or assets of
the Bank above that amount.

   
         The Plan  provides for the  establishment,  upon the  completion of the
Conversion,  of a special  "liquidation  account" (which is a memorandum account
only) for the benefit of Eligible  Account  Holders  and  Supplemental  Eligible
Account Holders in an amount equal to the surplus and reserves of the Bank as of
the date of its latest balance sheet  contained in the final  Prospectus used in
connection with the Conversion.  Each Eligible  Account Holder and  Supplemental
Eligible  Account  Holder,  if such account  holder were to continue to maintain
such account  holder's  deposit  account at the Bank,  would be  entitled,  on a
complete  liquidation  of the Bank after the  Conversion,  to an interest in the
liquidation  account  prior to any  payment  to the  shareholders  of the  Bank,
whether or not such Eligible  Account Holder or  Supplemental  Eligible  Account
Holder  purchased  Common Stock in the Conversion.  Each Eligible Account Holder
and Supplemental  Eligible Account Holder would have an initial interest in such
liquidation  account for each  deposit  account,  including  passbook  accounts,
demand  accounts,  money  market  deposit  accounts and time  deposits,  with an
aggregate  balance of $100 or more held in the Bank on September  30, 1996 (with
respect to an Eligible  Account  Holder)  and March 31, 1998 (with  respect to a
Supplemental  Eligible  Account  Holder)  (each a  "Qualifying  Deposit").  Each
Eligible Account Holder and Supplemental Eligible Account Holder will have a pro
rata interest in the total liquidation account for such account holder's deposit
accounts  based on the  proportion  that the aggregate  balance of such person's
Qualifying  Deposits on the Eligibility Record Date or Supplemental  Eligibility
Record Date, as applicable,  bore to the total amount of all Qualifying Deposits
of all Eligible Account Holders and Supplemental Eligible Account Holders.

         If, however,  on any annual closing date (i.e.,  the anniversary of the
Eligibility  Record  Date  or  the  Supplemental  Eligibility  Record  Date,  as
applicable)  of the  Bank,  commencing  on or after  the  effective  date of the
Conversion,  the amount in any  deposit  account is less than the amount in such
deposit  account on  September  30, 1996 (with  respect to an  Eligible  Account
Holder),  or March 31, 1998 (with  respect to a  Supplemental  Eligible  Account
Holder), or any other annual closing date,
    

                                       113

<PAGE>



   
then the interest in the  liquidation  account  relating to such deposit account
would be reduced from time to time by the proportion of any such reduction,  and
such  interest  will  cease to exist if such  deposit  account  is  closed.  For
purposes of the liquidation account, time deposit accounts shall be deemed to be
closed upon  maturity  regardless  of renewal.  In addition,  no interest in the
liquidation  account would ever be increased despite any subsequent  increase in
the related deposit account.  Any assets  remaining after the above  liquidation
rights of Eligible Account Holders and Supplemental Eligible Account Holders are
satisfied would be distributed to the Holding Company as the sole shareholder of
the Bank.

         Tax Aspects.  Consummation  of the Conversion is expressly  conditioned
upon the receipt by the Bank of either a  favorable  ruling from the IRS and New
York taxing  authorities  or opinions of counsel with respect to federal and New
York income  taxation,  to the effect that the Conversion  will not be a taxable
transaction  to the  Holding  Company,  the Bank,  Eligible  Account  Holders or
Supplemental Eligible Account Holders, except as noted below.

         No private  ruling  will be received  from the IRS with  respect to the
proposed  Conversion.  Instead, the Bank has received an opinion of its counsel,
Silver,  Freedman & Taff, L.L.P., based on customary  certificates  delivered by
management  of the  Holding  Company and the Bank,  that for federal  income tax
purposes,  among  other  matters:  (i) the Bank's  change in form from mutual to
stock ownership will constitute a reorganization  under section  368(a)(I)(F) of
the Code,  (ii) neither the Bank nor the Holding Company will recognize any gain
or loss as a result of the Conversion;  (iii) no gain or loss will be recognized
by the Bank or the Holding Company upon the purchase of the Bank's capital stock
by the Holding Company or by the Holding Company upon the purchase of its Common
Stock in the  Conversion;  (iv) no gain or loss will be  recognized  by Eligible
Account Holders or Supplemental  Eligible  Accounts Holders upon the issuance to
them of deposit  accounts in the Bank in its stock form plus their  interests in
the liquidation  account in exchange for their deposit accounts in the Bank; (v)
the tax basis of the depositors'  deposit accounts in the Bank immediately after
the  Conversion  will  be the  same  as the  basis  of  their  deposit  accounts
immediately prior to the Conversion; (vi) the tax basis of each Eligible Account
Holder's  and  each  Supplemental  Eligible  Account  Holders  interest  in  the
liquidation  account will be zero;  (vii) no gain or loss will be  recognized by
Eligible  Account  Holders or  Supplemental  Eligible  Account  Holders upon the
distribution to them of non-transferable  subscription rights to purchase shares
of the Common Stock,  provided,  that the amount to be paid for the Common Stock
is equal to the fair market value of such stock; and (viii) the tax basis to the
shareholders  of the  Common  Stock  of the  Holding  Company  purchased  in the
Conversion  pursuant to the subscription rights will be the amount paid therefor
and the holding period for the shares of Common Stock  purchased by such persons
will begin on the date on which their subscription rights are exercised.
    

         KPMG Peat Marwick LLP has also opined,  subject to the  limitations and
qualifications  in its  opinion,  that  the  Conversion  will  not be a  taxable
transaction  to the  Holding  Company  or to the Bank for New  York  income  and
franchise  tax  purposes  or to  Eligible  Account  Holders  or to  Supplemental
Eligible  Account  Holders for New York  income tax  purposes.  The  opinions of
Silver,  Freedman & Taff,  L.L.P.  and KPMG Peat  Marwick LLP have been filed as
exhibits to the Registration Statement of which this Prospectus is a part.


                                       114

<PAGE>



   
         Unlike private rulings,  opinions of counsel or other professionals are
not binding on the IRS or the New York taxing authorities and the IRS or the New
York taxing authorities could disagree with conclusions  reached therein. In the
event of such  disagreement,  there can be no assurance  that the IRS or the New
York  taxing  authorities  would not  prevail  in a judicial  or  administrative
proceeding.
    

         Certain  portions of both the federal  and the state tax  opinions  are
based upon the  opinion  of RP  Financial  that  subscription  rights  issued in
connection  with  the  Conversion  will  have no  value.  In the  opinion  of RP
Financial,  which  opinion  is not  binding  on the IRS or the New  York  taxing
authorities,  the  subscription  rights do not have any value  based on the fact
that  such  rights  are   acquired  by  the   recipients   without   cost,   are
nontransferable and of short duration,  and afford the recipients the right only
to  purchase  the Common  Stock at a price  equal to its  estimated  fair market
value,  which will be the same price as the Purchase Price for the  unsubscribed
shares of Common Stock. If the  subscription  rights granted to Eligible Account
Holders,  Supplemental  Eligible Account Holders and Other Depositors are deemed
to have an ascertainable  value,  such Eligible  Account  Holders,  Supplemental
Eligible Account Holders and Other Depositors could be taxed upon the receipt or
exercise of the  subscription  rights in an amount equal to such value,  and the
Bank  could  recognize  gain on such  distribution.  Eligible  Account  Holders,
Supplemental  Eligible  Account  Holders and Other  Depositors are encouraged to
consult with their own tax advisors as to the tax consequences in the event that
such subscription rights are deemed to have an ascertainable value.

Establishment of The Hudson River Bank & Trust Company Foundation

   
         General.   In  furtherance  of  the  Bank's  commitment  to  its  local
community, the Plan of Conversion provides for the establishment of a charitable
foundation in connection  with the  Conversion.  The Plan provides that the Bank
and the Holding Company will  incorporate the Foundation under Delaware law as a
non-stock  corporation  and will fund the  Foundation  with Common  Stock of the
Holding  Company,  as further  described below. The Holding Company and the Bank
believe  that the funding of the  Foundation  with  Common  Stock of the Holding
Company  is a means  to  establish  a  common  bond  between  the  Bank  and its
community,  enabling the Bank's  community to share in the potential  growth and
success of the Holding  Company  over the long term.  By further  enhancing  the
Bank's visibility and reputation in its local community,  the Bank believes that
the Foundation will enhance the long-term value of the Bank's community  banking
franchise.  The Foundation  will be dedicated to charitable  purposes within the
Bank's local community, including community development activities.
    

         Purpose of the Foundation.  The purpose of the Foundation is to provide
funding to support charitable causes and community  development  activities.  In
recent  years,  the  Bank  has  emphasized   community   lending  and  community
development  activities  within the Bank's local community.  The Bank received a
"satisfactory"  CRA rating in its last CRA examination.  The Foundation is being
formed  to  complement  the  Bank's  existing  community  activities,  not  as a
replacement  for such  activities.  The Bank  intends to continue  to  emphasize
community lending and community development activities following the Conversion.
However,  such  activities  are not  the  Bank's  sole  corporate  purpose.  The
Foundation  will  be  completely  dedicated  to  community  activities  and  the
promotion of charitable  causes,  and may be able to support such  activities in
ways that are not

                                       115

<PAGE>



presently  available to the Bank. In this regard, the Board of Trustees believes
the  establishment  of a charitable  foundation  is  consistent  with the Bank's
commitment to community service.  The Board further believes that the funding of
the Foundation  with Common Stock of the Holding  Company is a means of enabling
the Bank's community to share in the potential growth and success of the Holding
Company long after completion of the Conversion.  The Foundation will accomplish
that goal by providing for continued  ties between the  Foundation and the Bank,
thereby forming a partnership with the Bank's  community.  The  establishment of
the  Foundation  will also enable the Holding  Company and the Bank to develop a
unified charitable  donation strategy and will centralize the responsibility for
administration  and  allocation  of  corporate   charitable  funds.   Charitable
foundations  have been formed by other financial  institutions for this purpose,
among  others.  The Bank,  however,  does not  expect  the  contribution  to the
Foundation  to take the place of the Bank's  traditional  community  lending and
charitable activities.

   
         Although  the Board of Trustees of the Bank and the Board of  Directors
of the Holding Company have carefully  considered each of the above factors, the
establishment  of a charitable  foundation in connection  with a mutual to stock
conversion is a relatively  new concept that has been  implemented by only a few
other converting institutions. Accordingly, certain persons may raise challenges
as to the validity of the  establishment of the Foundation that, if not resolved
promptly,  could  delay  the  consummation  of the  Conversion  or result in the
elimination of the Foundation.
    

         Structure of the  Foundation.  The  Foundation was  incorporated  under
Delaware  law  as a  non-stock  corporation.  The  Foundation's  Certificate  of
Incorporation provides that it is organized exclusively for charitable purposes,
including  community  development,  as set forth in  Section  501 (c) (3) of the
Code. The  Foundation's  Certificate of  Incorporation  further provides that no
part of the net earnings of the  Foundation  will inure to the benefit of, or be
distributable to its directors,  officers or members.  The Board of Directors of
the Foundation will consist of four  individuals who are officers or trustees of
the Bank,  and two  individuals  who are civic and community  leaders within the
Bank's local  community.  A Nominating  Committee of such Board,  which is to be
comprised of a minimum of three members of the Board, will nominate  individuals
eligible for election to the Board of Directors.  The members of the Foundation,
who are comprised of its Board  members,  will elect the directors at the annual
meeting of the Foundation from those nominated by the Nominating Committee. Only
persons  serving  as  directors  of the  Foundation  qualify  as  members of the
Foundation, with voting authority.  Directors will be divided into three classes
with each class appointed for three-year terms.

         The authority for the affairs of the  Foundation  will be vested in the
Board of Directors of the  Foundation.  The directors of the Foundation  will be
responsible  for  establishing  the policies of the  Foundation  with respect to
grants or donations by the  Foundation,  consistent  with the purposes for which
the Foundation was established.  Although no formal policy governing  Foundation
grants exists at this time, the Foundation's  Board of Directors will adopt such
a policy upon  establishment  of the  Foundation.  As  directors of a non-profit
corporation,  directors  of the  Foundation  will at all times be bound by their
fiduciary  duty to advance the  Foundation's  charitable  goals,  to protect the
assets of the Foundation and to act in a manner  consistent  with the charitable
purpose for which the Foundation is established. The directors of the Foundation
will  also be  responsible  for  directing  the  activities  of the  Foundation,
including the management of the Common Stock of the Holding

                                       116

<PAGE>



Company  held by the  Foundation.  However,  as a  condition  to  receiving  the
non-objection  of the FDIC to the  Bank's  Conversion  and the  approval  of the
Conversion by the  Superintendent,  the Foundation will commit in writing to the
FDIC  and the  Superintendent  that  all  shares  of  Common  Stock  held by the
Foundation  will be voted in the same ratio as all other  shares of the  Holding
Company's  Common  Stock on all  proposals  considered  by  shareholders  of the
Holding Company;  provided,  however,  that, consistent with the condition,  the
FDIC and the  Superintendent  shall waive this voting  restriction under certain
circumstances  if  compliance  with the voting  restriction  would:  (i) cause a
violation of the law of the State of Delaware; (ii) cause the Foundation to lose
its tax-exempt  status, or cause the IRS to deny the Foundation's  request for a
determination that it is an exempt organization or otherwise have a material and
adverse tax consequence on the  Foundation;  or (iii) cause the Foundation to be
subject to an excise tax under  Section 4941 of the Code.  In order for the FDIC
and the Superintendent to waive such voting  restriction,  the Holding Company's
or the  Foundation's  legal counsel must render an opinion  satisfactory  to the
FDIC and the  Superintendent  that compliance with the voting  restriction would
have an effect  described  in clauses  (i),  (ii) or (iii)  above.  Under  those
circumstances,  the  FDIC and the  Superintendent  shall  grant a waiver  of the
voting  requirement  upon  submission  of such legal  opinion(s)  by the Holding
Company  or  the  Foundation   that  are   satisfactory  to  the  FDIC  and  the
Superintendent.  In the event that the FDIC and the Superintendent were to waive
such voting  requirement,  the  directors  would direct the voting of the Common
Stock held by the Foundation.  However, the Superintendent may, in the case of a
waiver,  impose additional  conditions regarding the composition of the Board of
Directors.  As of the date hereof, no event has occurred which would require the
Holding Company to seek a waiver of the voting restriction.

         The  Foundation's  place of  business  will be  located  at the  Bank's
administrative  offices  and  initially  the  Foundation  is expected to have no
employees  but will utilize the staff of the Holding  Company and the Bank.  The
Board of  Directors  of the  Foundation  will  appoint  such  officers as may be
necessary to manage the operations of the Foundation.  In this regard,  the Bank
has provided the FDIC with a commitment that, to the extent applicable, the Bank
will comply with the affiliate restrictions set forth in Sections 23A and 23B of
the Federal  Reserve Act with respect to any  transactions  between the Bank and
the Foundation.

         The Holding  Company  intends to capitalize the Foundation  with Common
Stock of the  Holding  Company in an amount  equal to 3% of the total  amount of
Common  Stock to be sold in  connection  with the  Conversion.  At the  minimum,
midpoint and maximum of the Estimated  Valuation  Range, the contribution to the
Foundation would equal 334,223,  393,204 and 452,184 shares,  which would have a
market  value of $3.3  million,  $3.9  million and $4.5  million,  respectively,
assuming the  Purchase  Price of $10.00 per share.  The Holding  Company and the
Bank  determined  to fund the  Foundation  with  Common  Stock  rather than cash
because  it  desired to form a bond with its  community  in a manner  that would
allow the community to share in the potential  growth and success of the Holding
Company  and the Bank over the long term.  The  funding of the  Foundation  with
stock also provides the Foundation with a potentially  larger  endowment than if
the Holding Company  contributed cash to the Foundation since, as a shareholder,
the  Foundation  will share in the  potential  growth and success of the Holding
Company.  As such, the contribution of stock to the Foundation has the potential
to provide a self-sustaining  funding mechanism which reduces the amount of cash
that the Holding Company,  if it were not making the stock donation,  would have
to

                                       117

<PAGE>



contribute to the Foundation in future years in order to maintain a level amount
of charitable grants and donations.

         The Foundation will receive working capital from any dividends that may
be paid on the Holding  Company's  Common  Stock in the  future,  and subject to
applicable  federal and state laws, loans  collateralized by the Common Stock or
from the proceeds of the sale of any of the Common Stock in the open market from
time to time as may be  permitted  to provide  the  Foundation  with  additional
liquidity.  As a private  foundation  under Section 501 (c) (3) of the Code, the
Foundation  will be required to distribute  annually in grants or  donations,  a
minimum of 5% of the average fair market value of its net investment assets. One
of the conditions  imposed on the gift of Common Stock by the Holding Company is
that the amount of Common  Stock that may be sold by the  Foundation  in any one
year shall not exceed 5% of the average  market  value of the assets held by the
Foundation,  except where the Board of Directors  of the  Foundation  determines
that the  failure to sell an amount of common  stock  greater  than such  amount
would result in a long-term  reduction of the value of the  Foundation's  assets
and as  such  would  jeopardize  the  Foundation's  capacity  to  carry  out its
charitable  purposes.  Upon completion of the Conversion and the contribution of
shares to the  Foundation  immediately  following  the  Conversion,  the Holding
Company  would have  11,475,000,  13,500,000  and  15,525,000  shares issued and
outstanding  at the  minimum,  midpoint and maximum of the  Estimated  Valuation
Range.  Because  the Holding  Company  will have an  increased  number of shares
outstanding,  the voting and ownership  interests of shareholders in the Holding
Company's  common stock would be diluted by 2.9%, as compared to their interests
in the Holding  Company if the Foundation were not  established.  For additional
discussion of the dilutive effect, see "Pro Forma Data."

   
         Tax  Considerations.  The Holding Company and the Bank have received an
opinion of Silver,  Freedman & Taff, L.L.P. that an organization created for the
above  purposes  would qualify as an  organization  exempt from  taxation  under
Section  501(c)(3)  of the Code,  and would  likely be  classified  as a private
foundation.  The  Foundation  will  submit  an  application  to  the  IRS  to be
recognized  as  an  exempt  organization.   If  the  Foundation  files  such  an
application  within 15 months from the date of its organization,  and if the IRS
approves the  application,  the effective date of the  Foundation's  status as a
Section  501(c)(3)   organization  will  be  retroactive  to  the  date  of  its
organization.  Silver,  Freedman & Taff, L.L.P.,  however,  has not rendered any
advice on the condition to the  contribution  to be agreed to by the  Foundation
which  requires  that all shares of Common Stock of the Holding  Company held by
the Foundation must be voted in the same ratio as all other  outstanding  shares
of  Common  Stock  of  the  Holding  Company  on  all  proposals  considered  by
shareholders of the Holding  Company.  Consistent  with this  condition,  in the
event that the  Holding  Company or the  Foundation  receives  an opinion of its
legal counsel that compliance with this voting restriction would have the effect
of causing the  Foundation  to lose its  tax-exempt  status or otherwise  have a
material  and  adverse  tax  consequence  on  the  Foundation,  or  subject  the
Foundation to an excise tax for  "self-dealing"  under Section 4941 of the Code,
the Holding Company would request a waiver from the FDIC and the  Superintendent
of such  voting  restriction  upon  submission  by the  Holding  Company  or the
Foundation of a legal opinion(s) to that effect satisfactory to the FDIC and the
Superintendent.  However,  no  assurance  can be given that such waiver would be
granted. See "- Regulatory Conditions Imposed on the Foundation."
    


                                       118

<PAGE>



         Under the Code,  the Holding  Company is  entitled  to a deduction  for
charitable  contributions  in an amount not exceeding 10% of its taxable  income
(computed without regard to the contributions) for the year of the contribution,
and any  contributions in excess of the deductible amount may be carried forward
and deducted in the Holding Company's five succeeding taxable years, subject, in
each such year, to the 10% of taxable income limitation. The Holding Company and
the Bank believe that the Conversion  presents a unique opportunity to establish
and fund a charitable  foundation  given the  substantial  amount of  additional
capital  being raised in the  Conversion.  In making such a  determination,  the
Holding Company and the Bank considered the dilutive impact of the  contribution
of Common Stock to the Foundation on the amount of Common Stock  available to be
offered for sale in the  Conversion.  Based on such  consideration,  the Holding
Company and Bank believe that the  contribution  to the  Foundation in excess of
the 10% annual limitation is justified given the Bank's capital position and its
earnings,  the substantial additional capital being raised in the Conversion and
the potential benefits of the Foundation to the Bank's community. In this regard
assuming the sale of the Common Stock at the maximum of the Estimated  Valuation
Range, the Holding Company would have pro forma  consolidated  capital of $198.5
million  or 24.94% of pro forma  consolidated  assets  and the  Bank's pro forma
leverage and risk-based capital ratios would be 17.01% and 25.59%, respectively.
See  "Regulation  -  The  Bank  Capital  Requirements,"   "Capitalization,"  and
"Comparison of Valuation and Pro Forma Information with No Stock  Contribution."
Thus,  the amount of the  contribution  will not adversely  impact the financial
condition of the Holding  Company and the Bank, and the Holding  Company and the
Bank  therefore  believe  that the  amount  of the  charitable  contribution  is
reasonable and will not raise safety and soundness concerns.

   
         The Holding  Company and the Bank have  received the opinion of Silver,
Freedman & Taff, L.L.P. that the Holding Company's contribution of its own stock
to the  Foundation  would not  constitute an act of  self-dealing,  and that the
Holding Company will be entitled to a deduction in the amount of the fair market
value  of the  stock  at the  time of the  contribution,  subject  to the 10% of
taxable income limitation.  As discussed above, the Holding Company will be able
to carry  forward and deduct any portion of the  contribution  in excess of such
10% limitation  for five years  following the year of the  contribution.  If the
Holding Company and the Foundation had been established in the fiscal year ended
March 31, 1997,  the Holding  Company  would have been  entitled to a charitable
contribution   deduction  in  its  taxable  year  ended  December  31,  1997  of
approximately  $756,000  and would  have been able to carry  forward  and deduct
approximately $3.8 million over its next succeeding five taxable years (based on
the  Bank's  estimated  pre-tax  income for 1997 and a  contribution  in 1997 of
Common Stock equal to $4.5  million).  Assuming the close of the Offering at the
maximum of the Estimated Valuation Range, the Holding Company estimates that the
entire amount of the  contribution  should be deductible over a six-year period.
Neither  the   Holding   Company  nor  the  Bank  expect  to  make  any  further
contributions  to the  Foundation  within  the first five  years  following  the
initial  contribution.  After that time,  the  Holding  Company and the Bank may
consider future  contributions  to the  Foundation.  Any such decisions would be
based on an assessment of, among other factors,  the financial  condition of the
Holding  Company and the Bank at that time,  the interests of  shareholders  and
depositors of the Holding Company and the Bank, and the financial  condition and
operations of the Foundation.
    


                                       119

<PAGE>



         Although the Holding  Company and the Bank have received the opinion of
Silver,  Freedman & Taff,  L.L.P.  that the  Holding  Company is  entitled  to a
deduction for the charitable  contribution,  there can be no assurances that the
IRS will recognize the Foundation as an organization  exempt from taxation under
section  501(c)(3) of the Code or that the deduction  will be permitted.  If the
IRS  successfully  maintains  that the  Foundation  is not so exempt or that the
deduction is not  permitted,  the Holding  Company's tax benefit  related to the
contribution to the Foundation would be expensed without tax benefit,  resulting
in a  reduction  in  earnings  in  the  year  in  which  the  IRS  makes  such a
determination. See "Risk Factors - Establishment of the Charitable Foundation."

         In general,  the income of a private  foundation is exempt from federal
and state taxation. However, investment income, such as interest,  dividends and
capital  gains,  will be subject to a federal excise tax of 2.0%. The Foundation
will be required to make an annual  filing with the IRS within four and one-half
months  after  the  close  of the  Foundation's  taxable  year to  maintain  its
tax-exempt status. The Foundation will also be required to publish a notice that
the annual  information  return will be available  for public  inspection  for a
period of 180 days after the date of such public notice.  The information return
for a private  foundation must include,  among other things, an itemized list of
all grants made or approved,  showing the amount of each grant,  the  recipient,
any relationship between a grant recipient and the Foundation's  managers, and a
concise  statement  of the purpose of each grant.  The  Foundation  will also be
required to file an annual report with the Charities Bureau of the Office of the
Attorney General of the State of New York.

         Regulatory  Conditions Imposed on the Foundation.  Establishment of the
Foundation  is  subject  to the  following  conditions  to be  agreed  to by the
Foundation in writing as a condition to receiving the FDIC's nonobjection of the
Bank's Conversion and the approval of the Conversion by the Superintendent:  (i)
the   Foundation   will  be  subject  to   examination   by  the  FDIC  and  the
Superintendent;  (ii) the  Foundation  must comply with  supervisory  directives
imposed by the FDIC and the Superintendent; (iii) the Foundation will operate in
accordance with written policies adopted by its Board of Directors,  including a
conflict of interest policy;  and (iv) any shares of Common Stock of the Holding
Company  held by the  Foundation  must be voted in the same  ratio as all  other
outstanding  shares of Common  Stock of the  Holding  Company  on all  proposals
considered  by  shareholders  of the Holding  Company;  provided,  however that,
consistent with this condition, the FDIC and the Superintendent shall waive this
voting  restriction  under certain  circumstances  if compliance with the voting
restriction  would:  (a) cause a violation  of the law of the State of Delaware;
(b) would cause the Foundation to lose its tax-exempt status or otherwise have a
material and adverse tax consequence on the  Foundation;  or (c) would cause the
Foundation  to be subject to an excise tax under  Section  4941 of the Code.  In
order for the FDIC and the Superintendent to waive such voting restriction,  the
Holding  Company's  or the  Foundation's  legal  counsel  must render an opinion
satisfactory  to FDIC and the  Superintendent  that  compliance  with the voting
restriction  would have the effect  described  in clauses (a), (b) or (c) above.
Under those circumstances,  the FDIC and the Superintendent shall grant a waiver
of the voting  restriction  upon  submission  of such  opinion(s) by the Holding
Company  or  the  Foundation   which  are  satisfactory  to  the  FDIC  and  the
Superintendent. There can be no assurances that a legal opinion addressing these
issues will be rendered,  or if rendered,  that the FDIC and the  Superintendent
will  grant  an  unconditional   waiver  of  the  voting  restriction.   If  the
Superintendent  waives  the  voting  restriction,  the  NYSBD  may (1)  impose a
condition  that a certain  portion of the members of the  Foundation's  Board of
Directors shall

                                       120

<PAGE>



be persons  who are not  directors,  officers  or  employees  of the Bank or the
Holding  Company or any  affiliate  thereof or (2) impose  such other  condition
relating to control of the Common Stock held by the  Foundation as determined by
the NYSBD to be appropriate. In no event will the voting restriction survive the
sale of shares of the Common Stock held by the Foundation.

Stock Pricing

   
         The Plan of Conversion  requires that the purchase  price of the Common
Stock must be based on the appraised pro forma market value of the Common Stock,
as determined on the basis of an independent valuation. The Bank and the Holding
Company have retained RP Financial to make such  valuation.  For its services in
making  such  appraisal,  RP  Financial  will  receive  a fee of  $37,500,  plus
out-of-pocket  expenses.  The  Bank  and the  Holding  Company  have  agreed  to
indemnify RP Financial and its employees and affiliates  against  certain losses
(including  any losses in  connection  with claims under the federal  securities
laws)  arising out of its services as  appraiser,  except  where RP's  liability
results from its negligence or bad faith.
    

         An  appraisal  has  been  made by RP  Financial  in  reliance  upon the
information contained in this Prospectus, including the financial statements. RP
Financial also considered the following  factors,  among others: the present and
projected  operating results and financial  condition of the Holding Company and
the Bank,  and the economic and  demographic  conditions in the Bank's  existing
market area; certain historical, financial and other information relating to the
Bank; a comparative  evaluation of the operating and financial statistics of the
Bank with those of other similarly situated publicly-traded savings associations
and savings  institutions located in the Bank's market area and the State of New
York; the aggregate size of the offering of the Common Stock;  the impact of the
Conversion on the Bank's equity and earnings  potential;  the proposed  dividend
policy  of the  Holding  Company  and the  Bank;  and  the  trading  market  for
securities of comparable  institutions and general  conditions in the market for
such securities.

         On the basis of the  foregoing,  RP  Financial  has advised the Holding
Company and the Bank that,  in its opinion,  dated as of February 27, 1998,  the
estimated  pro forma  market  value of the Common Stock ranged from a minimum of
$111,407,770 to a maximum of $150,728,150  with a midpoint of $131,067,960.  The
Board of Trustees of the Bank held a meeting to review and discuss the appraisal
report prepared by RP Financial.  A representative of RP Financial  participated
in the meeting to explain the contents of the  appraisal  report.  In connection
with its review of the reasonableness and adequacy of such appraisal  consistent
with NYBB and FDIC regulations and policies,  the Board of Trustees reviewed the
methodology  that RP Financial  employed to determine the pro forma market value
of the Common Stock and the appropriateness of the assumptions that RP Financial
used in determining this value.

         Based upon the  Valuation  Range and the  Purchase  Price of $10.00 per
share for the Common Stock  established  by the Board of Trustees,  the Board of
Trustees has  established  the  Estimated  Valuation  Range of  $111,407,770  to
$150,728,150,  with a midpoint of $131,067,960,  and the Holding Company expects
to issue between 11,140,777 and 15,072,815 shares of Common Stock. The Estimated
Valuation Range may be amended with the approval of the Superintendent and FDIC

                                       121

<PAGE>



(if  required),  if  necessitated  by subsequent  developments  in the financial
condition of the Holding Company or the Bank or market conditions generally.

         The valuation prepared by RP Financial is not intended, and must not be
construed,  as a recommendation of any kind as to the advisability of purchasing
such shares. RP Financial did not independently  verify the financial statements
and  other  information  provided  by  the  Bank,  nor  did RP  Financial  value
independently the assets or liabilities of the Bank. The valuation considers the
Bank as a going  concern and should not be  considered  as an  indication of the
liquidation value of the Bank.  Moreover,  because such valuation is necessarily
based upon estimates and  projections  of a number of matters,  all of which are
subject to change  from time to time,  no  assurance  can be given that  persons
purchasing  such shares in the Conversion  will  thereafter be able to sell such
shares at prices at or above the Purchase Price or in the range of the foregoing
valuation of the pro forma market value thereof.

         Following  commencement  of  the  Subscription  Offering  or  Community
Offering,  if any, the maximum of the Estimated Valuation Range may be increased
up to 15% and  the  number  of  shares  of  Common  Stock  to be  issued  in the
Conversion   may  be  increased   to   17,333,738   shares  due  to   regulatory
considerations,  changes  in the  market  and  general  financial  and  economic
conditions,  without the  resolicitation of subscribers.  See "-- Limitations on
Common Stock  Purchases"  as to the method of  distribution  and  allocation  of
additional  shares  that  may be  issued  in the  event  of an  increase  in the
Estimated  Valuation  Range to fill  unfilled  orders  in the  Subscription  and
Community Offerings.

         No sale of shares of Common Stock may be consummated  unless,  prior to
such  consummation,   RP  Financial  confirms  to  the  Bank,  Holding  Company,
Superintendent  and  FDIC  that,  to the  best of its  knowledge,  nothing  of a
material  nature has occurred which,  taking into account all relevant  factors,
would cause RP Financial  to conclude  that the value of the Common Stock at the
price so  determined is  incompatible  with its estimate of the pro forma market
value of the Common Stock at the  conclusion  of the  Subscription  Offering and
Community Offering, if any.

         If, based on RP Financial's estimate, the pro forma market value of the
Common Stock, as of the date that RP Financial so confirms, is not more than 15%
above the maximum and not less than the minimum of the Estimated Valuation Range
then, (1) with the approval of the  Superintendent,  if required,  and the FDIC,
the  number  of shares of  Common  Stock to be issued in the  Conversion  may be
increased or decreased,  pro rata to the increase or decrease in value,  without
resolicitation  of  subscriptions,  to no more than 17,333,738 shares or no less
than 11,140,777  shares,  and (2) all shares  purchased in the  Subscription and
Community  Offerings  will be  purchased  for the  Purchase  Price of $10.00 per
share.  If the number of shares issued in the  Conversion is increased due to an
increase of up to 15% in the  Estimated  Valuation  Range to reflect  changes in
market or financial conditions, persons who subscribed for the maximum number of
shares will not be given the  opportunity  to subscribe for an adjusted  maximum
number of shares,  except for the Employee Plans which will be able to subscribe
for such adjusted  amount up to their 10%  subscription.  See "-  Limitations on
Common Stock Purchases."


                                       122

<PAGE>



   
         If the pro forma  market  value of the Common Stock is either more than
15% above the maximum of the Estimated  Valuation Range or less than the minimum
of the  Estimated  Valuation  Range,  the Bank and the  Holding  Company,  after
consulting  with the  Superintendent  and the FDIC,  may  terminate the Plan and
return all funds promptly with interest at the Bank's  passbook rate of interest
on payments made by check, draft or money order, extend or hold new Subscription
and Community Offerings,  establish a new Estimated Valuation Range,  commence a
resolicitation  of  subscribers  or take such other  actions as permitted by the
Superintendent  and the FDIC in order to complete the  Conversion.  In the event
that a resolicitation is commenced,  unless an affirmative  response is received
within a  reasonable  period of time,  all funds will be  promptly  returned  to
investors as described above. A resolicitation, if any, following the conclusion
of the Subscription and Community Offerings would not exceed 45 days unless such
resolicitation  is  further  extended  by the  Superintendent  and the  FDIC for
periods of up to 60 days not to extend beyond June 29, 2000.
    

         If all shares of Common Stock are not sold through the Subscription and
Community  Offerings,  then the Bank and the Holding Company expect to offer the
remaining shares in a Syndicated  Community Offering,  which would occur as soon
as  practicable  following the close of the  Subscription  Offering or Community
Offering,  if  any,  but may  commence  during  the  Subscription  Offering  and
Community  Offering,  if any,  subject to the prior rights of  subscribers.  All
shares  of  Common  Stock  will be sold  at the  same  price  per  share  in the
Syndicated  Community  Offering as in the Subscription and Community  Offerings.
See "--Syndicated Community Offering."

         No sale of shares of Common Stock may be consummated  unless,  prior to
such  consummation,  RP  Financial  confirms to the Bank,  the Holding  Company,
Superintendent  and the FDIC that,  to the best of its  knowledge,  nothing of a
material  nature has occurred which,  taking into account all relevant  factors,
including  those which would be involved  in a  cancellation  of the  Syndicated
Community  Offering,  would cause RP  Financial to conclude  that the  aggregate
value  of the  Common  Stock at the  Purchase  Price  is  incompatible  with its
estimate  of the pro  forma  market  value of the  Common  Stock of the  Holding
Company at the time of the Syndicated Community Offering. Any change which would
result in an aggregate  purchase  price which is below,  or more than 15% above,
the  Estimated  Valuation  Range  would be  subject to  Superintendent  and FDIC
approval.  If such  confirmation  is not  received,  the  Bank  may  extend  the
Conversion,  extend, reopen or commence new Subscription and Community Offerings
or a Syndicated  Community  Offering,  establish a new Estimated Valuation Range
and  commence a  resolicitation  of all  subscribers  with the  approval  of the
Superintendent  and  FDIC  or  take  such  other  actions  as  permitted  by the
Superintendent  and FDIC in order to complete the  Conversion,  or terminate the
Plan and cancel the Subscription  and Community  Offerings and/or the Syndicated
Community Offering.  In the event market or financial conditions change so as to
cause the aggregate  purchase price of the shares to be below the minimum of the
Estimated  Valuation Range or more than 15% above the maximum of such range, and
the  Holding  Company  and  the  Bank  determine  to  continue  the  Conversion,
subscribers will be resolicited (i.e., be permitted to continue their orders, in
which case they will need to affirmatively  reconfirm their  subscriptions prior
to the expiration of the  resolicitation  offering or their  subscription  funds
will be promptly refunded with interest at the Bank's passbook rate of interest,
or be permitted to decrease or cancel  their  subscriptions).  Any change in the
Estimated  Valuation  Range must be approved by the  Superintendent  and FDIC. A
resolicitation, if any, following the conclusion of the Subscription Offering or
the Community Offering would not

                                       123

<PAGE>



   
exceed 45 days,  or if following the  Syndicated  Community  Offering,  60 days,
unless further extended by the  Superintendent  for periods up to 60 days not to
extend beyond June 29, 2000. If such  resolicitation  is not effected,  the Bank
will return with  interest  all funds  promptly at the Bank's  passbook  rate of
interest on payments made by check, savings bank draft or money order.
    

         Copies  of  the  appraisal  report  of  RP  Financial,   including  any
amendments  thereto,  and the detailed memorandum of the appraiser setting forth
the method and  assumptions  for such  appraisal are available for inspection at
the  offices of the Bank and the other  locations  specified  under  "Additional
Information."

Number of Shares to be Issued

         Depending   upon  market  or   financial   conditions   following   the
commencement of the Subscription  Offering and Community  Offering,  if any, the
total  number  of shares to be issued  in the  Conversion  may be  increased  or
decreased without a resolicitation of subscribers; provided, that the product of
the total number of shares times the price per share is not below the minimum or
more than 15% above the maximum of the Estimated  Valuation Range, and the total
number of shares to be issued in the  Conversion is not less than  11,140,777 or
greater than  15,072,815  (or  17,333,738  if the Estimated  Valuation  Range is
increased by 15%).

         In the event market or financial  conditions  change so as to cause the
aggregate  purchase price of the shares to be below the minimum of the Estimated
Valuation Range or more than 15% above the maximum of such range, if the Plan is
not terminated by the Holding Company and the Bank after  consultation  with the
Superintendent  and FDIC,  purchasers  will be resolicited  (i.e.,  permitted to
continue their orders,  in which case they will need to affirmatively  reconfirm
their  subscriptions  prior to the expiration of the resolicitation  offering or
their subscription funds will be promptly refunded, or be permitted to modify or
rescind their  subscriptions).  Any change in the Estimated Valuation Range must
be approved by the  Superintendent  and FDIC.  If the number of shares issued in
the  Conversion  is increased  due to an increase of up to 15% in the  Estimated
Valuation Range to reflect changes in market or financial condition, persons who
subscribed for the maximum number of shares will not be given the opportunity to
subscribe  for an adjusted  maximum  number of shares,  except for the  Employee
Plans,  which will be able to subscribe for such adjusted amount up to their 10%
subscription. See "-- Limitations on Common Stock Purchases."

         An increase in the number of shares to be issued in the Conversion as a
result of an increase in the  estimated  pro forma market  value would  decrease
both a subscriber's  ownership  interest and the Holding Company's pro forma net
earnings  and  shareholders'  equity on a per share basis while  increasing  pro
forma net earnings and shareholders' equity on an aggregate basis. A decrease in
the  number  of shares to be issued  in the  Conversion  would  increase  both a
subscriber's ownership interest and the Holding Company's pro forma net earnings
and  shareholders'  equity on a per share basis while  decreasing  pro forma net
earnings and  shareholder's  equity on an aggregate basis. For a presentation of
the effects of such changes see "Pro Forma Data."

         To  fund  the  Foundation,  the  number  of  shares  to be  issued  and
outstanding  as a result of the sale of Common Stock in the  Conversion  will be
increased by a number of shares equal to 3% of the

                                       124

<PAGE>



Common  Stock  sold  in the  Conversion.  Assuming  the  sale of  shares  in the
Offerings at the maximum of the Estimated  Valuation  Range, the Holding Company
will contribute  452,184 shares of its Common Stock from authorized but unissued
shares to the Foundation immediately following the completion of the Conversion.
In that  event,  the  Holding  Company  will have total  shares of Common  Stock
outstanding of 15,525,000  shares.  Funding the Foundation  with  authorized but
unissued  shares  will have the  effect of  diluting  the  ownership  and voting
interests of persons purchasing shares in the Conversion by 2.9% since a greater
number of shares will be  outstanding  upon  completion of the  Conversion  than
would be if the Foundation were not established. See "Pro Forma Data."

Subscription Offering and Subscription Rights

   
         In accordance with the Plan of Conversion,  rights to subscribe for the
purchase of Common Stock have been granted  under the Plan of  Conversion to the
following persons in the following order of descending priority:  (1) depositors
whose  deposits  in  qualifying  accounts  in the Bank  totaled  $100 or more on
September  30,  1996  ("Eligible  Account  Holders");  (2) the  Employee  Plans,
including the ESOP; and (3) depositors whose deposits in qualifying  accounts in
the Bank totaled $100 or more on March 31, 1998, other than (i) those depositors
who would  otherwise  qualify as Eligible  Account  Holders or (ii)  trustees or
executive  officers  of the  Bank  or  their  Associates,  (as  defined  herein)
("Supplemental  Eligible Account Holders").  All subscriptions  received will be
subject  to  the  availability  of  Common  Stock  after   satisfaction  of  all
subscriptions  of all persons having prior rights in the  Subscription  Offering
and to the  maximum and minimum  purchase  limitations  set forth in the Plan of
Conversion  and  as  described  below  under  "-  Limitations  on  Common  Stock
Purchases."

     Priority 1: Eligible  Account  Holders.  Each Eligible  Account Holder will
receive, without payment therefor, first priority, non-transferable subscription
rights to  subscribe  for Common  Stock in the  Subscription  Offering up to the
greatest of (i) the amount permitted to be purchased in the Community  Offering,
which amount is currently $250,000 of the Common Stock offered,  (ii) one- tenth
of one percent  (0.10%) of the total offering of shares of Common Stock or (iii)
fifteen times the product  (rounded  down to the next whole number)  obtained by
multiplying  the  total  number  of  shares  of  Common  Stock to be issued by a
fraction the numerator of which is the amount of the Eligible  Account  Holder's
qualifying  deposit  and  the  denominator  of  which  is the  total  amount  of
qualifying deposits of all Eligible Account Holders ($555,383,314), in each case
on the  Eligibility  Record  Date,  subject to the  overall  maximum and minimum
purchase  limitations and exclusive of an increase in the shares issued pursuant
to an increase in the Estimated Valuation Range of up to 15%. See "- Limitations
on Common Stock Purchases."
    

         In the event that Eligible Account Holders exercise subscription rights
for a number of shares in  excess  of the total  number of shares  eligible  for
subscription,  the shares will be  allocated  so as to permit  each  subscribing
Eligible  Account Holder to purchase a number of shares  sufficient to make such
Eligible  Account Holder's total allocation equal to the lesser of 100 shares or
the number of shares  subscribed  for.  Thereafter,  unallocated  shares will be
allocated  among  the  remaining  subscribing  Eligible  Account  Holders  whose
subscriptions remain unfilled in the proportion that the

                                       125

<PAGE>



amounts of their  respective  qualifying  deposits  bear to the total  amount of
qualifying   deposits  of  all   remaining   Eligible   Account   Holders  whose
subscriptions remain unfilled.

         To ensure a proper  allocation of stock,  each Eligible  Account Holder
must list on his or her stock  order form all  accounts  in which such  Eligible
Account  Holder has an  ownership  interest.  Failure  to list an account  could
result in fewer shares being  allocated than if all accounts had been disclosed.
The  subscription  rights of Eligible  Account  Holders who are also trustees or
executive  officers of the Bank or their  Associates will be subordinated to the
subscription rights of other Eligible Account Holders to the extent attributable
to increased  deposits in the one-year period  preceding the Eligibility  Record
Date.

         Priority 2: The Employee Plans. To the extent that there are sufficient
shares  remaining after  satisfaction of the  subscriptions  by Eligible Account
Holders, the Employee Plans,  including the ESOP, will receive,  without payment
therefor, second priority,  non-transferable  subscription rights to purchase up
to 10% of the Common Stock to be issued in the Conversion,  including  shares to
be issued to the  Foundation,  subject to the purchase  limitations set forth in
the Plan of Conversion  and as described  below under "-  Limitations  on Common
Stock  Purchases."  As an Employee  Plan, the ESOP intends to purchase 8% of the
shares to be issued in the Conversion,  or 918,000 shares and 1,242,000  shares,
based on the issuance of 11,475,000 shares and 15,525,000 shares,  respectively,
at the minimum and the maximum of the Estimated  Valuation Range,  including the
shares of Common Stock to be issued to the Foundation. Subscriptions by the ESOP
will not be  aggregated  with shares of Common  Stock  purchased  directly by or
which are otherwise  attributable to any other  participants in the Subscription
and Community Offerings,  including subscriptions of any of the Bank's trustees,
officers,  employees or associates thereof. See "Management of the Bank--Benefit
Plans--Employee Stock Ownership Plan."

   
     Priority 3.-  Supplemental  Eligible  Account  Holders.  To the extent that
there are sufficient shares remaining after satisfaction of the subscriptions by
the Eligible Account Holders and Employee Plans,  Supplemental  Eligible Account
Holders will receive, without payment therefor, third priority, non-transferable
subscription  rights to subscribe for Common Stock in the Subscription  Offering
up to the  greatest  of (i) the amount  permitted  to be  subscribed  for in the
Community  Offering,  which  amount is  currently  $250,000 of the Common  Stock
offered, (ii) one- tenth of one, percent (0.10%) of the total offering of shares
of Common Stock or (iii)  fifteen  times the product  (rounded  down to the next
whole number) obtained by multiplying the total number of shares of Common Stock
to be  issued  by a  fraction  of  which  the  numerator  is the  amount  of the
Supplemental Eligible Account Holder's qualifying deposit and the denominator is
the total amount of qualifying  deposits of all  Supplemental  Eligible  Account
Holders  ($583,673,542),  in each case on the  Supplemental  Eligibility  Record
Date,  subject to the  overall  maximum  and minimum  purchase  limitations  and
exclusive  of an  increase in the shares  issued  pursuant to an increase in the
Estimated  Valuation  Range of up to 15%.  See  "--Limitations  on Common  Stock
Purchases."
    

         In the  event  that  Supplemental  Eligible  Account  Holders  exercise
subscription  rights  for a number of  shares  in excess of the total  number of
shares eligible for  subscription,  the shares will be allocated so as to permit
each subscribing  Supplemental  Eligible Account Holder, to the extent possible,
to purchase a number of shares  sufficient  to make such  Supplemental  Eligible
Account

                                       126

<PAGE>



Holder's  total  allocation  equal to the  lesser of 100 shares or the number of
shares subscribed for.  Thereafter,  unallocated  shares will be allocated among
the  remaining   subscribing   Supplemental   Eligible   Account  Holders  whose
subscriptions  remain  unfilled  in the  proportion  that the  amounts  of their
respective  qualifying  deposits bear to the total amount of qualifying deposits
of all remaining  Supplemental  Eligible  Account  Holders  whose  subscriptions
remain unfilled.

         To ensure a proper  allocation  of stock,  each  Supplemental  Eligible
Account  Holder must list on his or her stock  order form all  accounts in which
such Supplemental Eligible Account Holder has an ownership interest.  Failure to
list an  account  could  result  in fewer  shares  being  allocated  than if all
accounts had been disclosed.

   
         Expiration  Date  for  the  Subscription   Offering.  The  Subscription
Offering  will expire at 12:00 noon,  Eastern  time,  on June 15,  1998,  unless
extended for an initial period of up to 45 days by the Bank or additional 60 day
periods  with the approval of the  Superintendent  and if  necessary,  the FDIC.
Subscription  rights which have not been exercised  prior to the Expiration Date
will become void.

         The Bank will not execute  orders until all shares of Common Stock have
been  subscribed for or otherwise  sold. If all shares have not been  subscribed
for or sold within 45 days after the Subscription  Expiration Date,  unless such
period is extended with the consent of the  Superintendent,  all funds delivered
to the Bank pursuant to the Subscription Offering will be returned with interest
promptly to the subscribers and all withdrawal  authorizations will be canceled.
If an extension beyond the 45-day period  following the Subscription  Expiration
Date is granted,  the Bank will notify  subscribers of the extension of time and
of any rights of subscribers to modify or rescind their subscriptions. Each such
extension may not exceed 60 days, and such extensions, in the aggregate, may not
last beyond June 29, 2000.
    

         Persons in  Non-qualified  States or  Foreign  Countries.  The  Holding
Company and the Bank will make reasonable  efforts to comply with the securities
laws of all states in the United States in which  persons  entitled to subscribe
for stock pursuant to the Plan reside. However, the Bank and the Holding Company
are not required to offer stock in the  Subscription  Offering to any person who
resides in a foreign country.

Community Offering

         Upon completion of the Subscription Offering, to the extent that shares
remain  available for purchase after  satisfaction of all  subscriptions  of the
Eligible  Account  Holders,  the Employee  Plans and the  Supplemental  Eligible
Account  Holders,  the  Bank  will  offer  shares  pursuant  to the  Plan in the
Community  Offering to certain  members of the general  public to whom a copy of
this prospectus has been delivered,  subject to the right of the Holding Company
and the Bank to accept or reject any such  orders,  in whole or in part,  in its
sole  discretion.  The  Community  Offering,  if any,  shall  commence  upon the
completion of the Subscription Offering and shall terminate seven days after the
close of the  Subscription  Offering unless extended by the Bank and the Holding
Company,  with the approval of the  Superintendent  and the FDIC,  if necessary.
Such  persons,  together with  associates of and persons  acting in concert with
such persons, may purchase up to $250,000 of

                                       127

<PAGE>



Common Stock subject to the maximum purchase  limitation.  See "- Limitations on
Common Stock  Purchases."  This amount may be increased to up to a maximum of 5%
or decreased  to less than  $250,000 of Common  Stock at the  discretion  of the
Holding  Company and the Bank. The opportunity to subscribe for shares of Common
Stock in the Community Offering category is subject to the right of the Bank and
the  Holding  Company,  in their sole  discretion,  to accept or reject any such
orders in whole or in part  either at the time of receipt of an order or as soon
as practicable following the Expiration Date. However, no such rejection will be
in contravention of any applicable law or regulation.  If the Holding Company or
the Bank rejects a subscription  in part, the subscriber will not have the right
to cancel the remainder of his or her subscription.

         Subject  to  the  foregoing,  if  the  amount  of  stock  remaining  is
insufficient  to fill the orders of subscribers in the Community  Offering after
completion  of the  Subscription  and  Community  Offerings,  such stock will be
allocated  first to each  subscriber  whose order is accepted by the Bank, in an
amount equal to 2% of the shares offered in the Conversion.

Marketing and Underwriting Arrangements

   
         The Bank and the Holding  Company  have  engaged  Sandler  O'Neill as a
financial  and marketing  advisor in connection  with the offering of the Common
Stock and  Sandler  O'Neill  has  agreed to use its best  efforts  to assist the
Holding Company with the solicitation of  subscriptions  and purchase orders for
shares of Common Stock in the  Offerings.  Based upon  negotiations  between the
Bank and the Holding  Company,  Sandler  O'Neill will receive a fee for services
provided  in  connection  with the  Offerings  equal  to 1.10% of the  aggregate
Purchase Price of Common Stock sold in the Offerings less $100,000. No fees will
be paid to Sandler  O'Neill with respect to any shares of Common Stock purchased
by any  trustee,  director,  executive  officer or  employee  of the Bank or the
Holding Company or members of their immediate  families or any employee  benefit
plan of the Holding Company or the Bank. In the event of a Syndicated  Community
Offering,  Sandler  O'Neill  will  negotiate  with the  Holding  Company for the
receipt of an  additional  fee to be remitted to selected  dealers  under one or
more  selected  dealer  agreements  to be entered  into by Sandler  O'Neill with
certain dealers;  provided,  however, that the aggregate fees payable to Sandler
O'Neill and any selected  dealers in connection  with any  Syndicated  Community
Offering will not exceed 7% of the aggregate  Purchase Price of the Common Stock
sold in the Syndicated  Community  Offering.  Fees to Sandler O'Neill and to any
other  broker-dealer  may be deemed to be underwriting  fees and Sandler O'Neill
and such  broker-dealer  may be deemed to be underwriters.  Sandler O'Neill will
also be reimbursed for its reasonable  out-of pocket  expenses,  including legal
fees and expenses up to a maximum of $125,000. Notwithstanding the foregoing, in
the event the Offerings are not  consummated or Sandler  O'Neill  ceases,  under
certain  circumstances  after  the  subscription   solicitation  activities  are
commenced, to provide assistance to the Holding Company, Sandler O'Neill will be
entitled to reimbursement for its reasonable out-of-pocket expenses as described
above. The Holding Company and the Bank have agreed to indemnify Sandler O'Neill
for costs and expenses in connection with certain claims or liabilities  related
to or arising out of the services to be provided by Sandler O'Neill  pursuant to
its  engagement  by the Bank and the  Holding  Company as  financial  advisor in
connection  with  the  Conversion,   including  certain  liabilities  under  the
Securities Act. Total marketing fees to Sandler O'Neill are estimated to be $1.2
million and $1.6
    

                                       128

<PAGE>



million  at the  minimum  and the  maximum  of the  Estimated  Valuation  Range,
respectively.  See "Pro Forma Data" for the assumptions  used to arrive at these
estimates.

   
         Sandler  O'Neill  will  also  perform  proxy   solicitation   services,
conversion  agent services and records  management  services for the Bank in the
Conversion  and  will  receive  a  fee  for  these  services  of  $25,000,  plus
reimbursement of reasonable out-of-pocket expenses.
    

         Directors,  trustees and executive  officers of the Holding Company and
the Bank may participate in the solicitation of offers to purchase Common Stock.
Questions of prospective  purchasers  will be directed to executive  officers or
registered  representatives.  Other employees of the Bank may participate in the
Offerings in  ministerial  capacities  or provide  clerical  work in effecting a
sales  transaction.  Such other  employees  have been  instructed not to solicit
offers to purchase  Common  Stock or provide  advice  regarding  the purchase of
Common  Stock.  The Holding  Company  will rely on Rule 3a4-1 under the Exchange
Act, and sales of Common Stock will be conducted within the requirements of Rule
3a4-1,  so  as  to  permit  officers,   trustees,  directors  and  employees  to
participate in the sale of Common Stock. No officer, director or employee of the
Holding  Company or the Bank will be compensated  in connection  with his or her
participation by the payment of commissions or other  remuneration  based either
directly or indirectly on the transactions in the Common Stock.

Procedure for Purchasing Shares in Subscription and Community Offerings

         To ensure that each  purchaser  receives a Prospectus at least 48 hours
prior to the respective  expiration dates for the Offerings,  in accordance with
Rule 15c2-8 of the Exchange  Act, no  Prospectus  will be mailed later than five
days prior to such date or hand  delivered any later than two days prior to such
date.  Execution  of the stock  order form will  confirm  receipt or delivery in
accordance with Rule 15c2-8.  Stock order forms will only be distributed  with a
Prospectus  and a  certification  form requiring  each  prospective  investor to
acknowledge, among other things, that the shares of Common Stock are not insured
by the Bank, the FDIC or any other governmental agency and that such prospective
investor  has received a copy of this  Prospectus,  which,  among other  things,
describes the risks involved in the investment in the Common Stock.

         To purchase  shares in the  Subscription  Offering  and, if a Community
Offering  is held,  the  Community  Offering,  an  executed  order form with the
required   payment  for  each  share   subscribed   for,  or  with   appropriate
authorization for withdrawal from the Bank's deposit account (which may be given
by completing the appropriate  blanks in the stock order form), must be received
by the Bank at its office by 12:00 noon,  Eastern time, on the Expiration  Date,
in the case of the  Subscription  Offering,  or 7 days  after  the  close of the
Subscription Offering, in the case of the Community Offering.  Stock order forms
which are not received by such time or are executed  defectively or are received
without full payment (or appropriate  withdrawal  instructions) are not required
to be accepted.  In addition,  the Holding Company and Bank are not obligated to
accept orders  submitted on  photocopied  or facsimile  order forms and will not
accept order forms unaccompanied by an executed  certification form. The Holding
Company  and the Bank  have the  power to waive  or  permit  the  correction  of
incomplete or improperly  executed forms, but do not represent that they will do
so. Once received, an executed order form may not be modified, amended

                                       129

<PAGE>



or rescinded  without the consent of the Bank unless the Conversion has not been
completed  within  45 days  after  the  end of the  Subscription  and  Community
Offerings, unless such period has been extended.

         In order to ensure  that  Eligible  Account  Holders  and  Supplemental
Eligible  Account  Holders are properly  identified  as to their stock  purchase
priorities, depositors must list all accounts on the stock order form giving all
names in each account and the account numbers.

         Payment  for  subscriptions  may be made  (i) in cash if  delivered  in
person to the office of the Bank,  (ii) by check,  bank draft or money order, or
(iii) by authorization  of withdrawal from deposit accounts  maintained with the
Bank. No wire transfers will be accepted. Interest will be paid on payments made
by cash,  check,  cashier's  check or money order at the Bank's passbook rate of
interest from the date payment is received  until the  completion or termination
of the  Conversion.  If  payment is made by  authorization  of  withdrawal  from
deposit  accounts,  the funds  authorized to be withdrawn from a deposit account
will continue to accrue  interest at the contractual  rates until  completion or
termination of the Conversion,  but a hold will be placed on such funds, thereby
making them  unavailable to the depositor until completion or termination of the
Conversion.  Notwithstanding  the foregoing,  the Holding Company shall have the
right,  in its sole  discretion,  to permit  institutional  investors  to submit
irrevocable orders together with a legally binding commitment for payment and to
thereafter  pay for the shares of Common  Stock for which they  subscribe in the
Community  Offering at any time prior to 48 hours before the  completion  of the
Conversion.

         If a  subscriber  authorizes  the Bank to  withdraw  the  amount of the
purchase price from such subscriber's deposit account, the Bank will do so as of
the  effective  date of the  Conversion.  The Bank  will  waive  any  applicable
penalties  for early  withdrawal  from  certificate  accounts.  If the remaining
balance in a certificate account is reduced below the applicable minimum balance
requirement  at the time  that the  funds  actually  are  transferred  under the
authorization,  the certificate  will be canceled at the time of the withdrawal,
without  penalty,  and the remaining  balance will be converted  into a passbook
account and will earn  interest at the passbook  rate.  Upon  completion  of the
Conversion,  funds withdrawn from depositors'  accounts for stock purchases will
no longer be insured by the FDIC.

         The ESOP will not be required to pay for the shares  subscribed  for at
the time it  subscribes  but,  rather,  may pay for such shares of Common  Stock
subscribed  for  at the  Purchase  Price  upon  consummation  of the  Offerings;
provided,  that there is in force from the time of its  subscription  until such
time,  a loan  commitment  acceptable  to the Holding  Company from an unrelated
financial  institution or the Holding Company to lend to the ESOP, at such time,
the aggregate Purchase Price of the shares for which it subscribed.  The Holding
Company intends to provide such a loan to the ESOP.

         Owners of self-directed Individual Retirement Accounts ("IRAs") may use
the assets of such IRAs to purchase  shares of Common Stock in the  Subscription
and Community Offerings, provided that such IRAs are not maintained at the Bank.
Persons with IRAs maintained at the Bank must have their accounts transferred to
an unaffiliated institution or broker to purchase shares of Common

                                       130

<PAGE>



Stock in the Subscription and Community Offerings.  In addition,  the provisions
of ERISA and IRS  regulations  require that  officers,  trustees and ten percent
shareholders who use  self-directed IRA funds to purchase shares of Common Stock
in the  Subscription  and  Community  Offerings  make  such  purchases  for  the
exclusive benefit of the IRAs.

         Certificates  representing  shares of Common  Stock  purchased  will be
mailed to  purchasers  at the last  address  of such  persons  appearing  on the
records of the Bank,  or to such other address  specified in properly  completed
order forms,  as soon as practicable  following  consummation of the sale of all
shares of Common  Stock.  Any  certificates  returned as  undeliverable  will be
disposed of in accordance with applicable law.

Restrictions on Transfer of Subscription Rights and Shares of Common Stock

         Prior  to  the  completion  of  the  Conversion,  the  NYBB  conversion
regulations  prohibit any person with  subscription  rights (i.e.,  the Eligible
Account  Holders,  the  Employee  Plans and the  Supplemental  Eligible  Account
Holders) from  transferring or entering into any agreement or  understanding  to
transfer the legal or  beneficial  ownership of the  subscription  rights issued
under the Plan or the shares of Common  Stock to be issued upon their  exercise.
Certificates  representing  shares of Common Stock purchased in the Subscription
Offering  must be  registered  in the name of the  Eligible  Account  Holder  or
Supplemental  Eligible Account Holder,  as the case may be. Joint  registrations
will be allowed only if the qualifying  deposit  account is so registered.  Such
rights may be exercised only by the person to whom they are granted and only for
such person's account.  Each person exercising such subscription  rights will be
required  to  certify  that such  person is  purchasing  shares  solely for such
person's  own  account and that such person has no  agreement  or  understanding
regarding the sale or transfer of such shares. The regulations also prohibit any
person from offering or making an  announcement of an offer or an intent to make
an offer to purchase such subscription rights or shares of Common Stock prior to
the completion of the Conversion.

         The Bank and the  Holding  Company  will  pursue  any and all legal and
equitable remedies (including  forfeiture) in the event they become aware of the
transfer  of  subscription  rights  and will not honor  orders  known by them to
involve the transfer of such rights.

Syndicated Community Offering

         As a final step in the Conversion, the Plan provides that, if feasible,
all shares of Common  Stock not  purchased in the  Subscription  Offering or the
Community Offering,  if any, will be offered for sale to the general public in a
Syndicated  Community Offering through a syndicate of registered  broker-dealers
to be formed  and  managed  by Sandler  O'Neill  acting as agent of the  Holding
Company.  There  are  no  known  agreements  between  Sandler  O'Neill  and  any
broker-dealer in connection with a possible Syndicated  Community Offering.  The
Holding  Company and the Bank have  reserved the right to reject orders in whole
or in part in  their  sole  discretion  in the  Syndicated  Community  Offering.
However,  no such  rejection will be in  contravention  of any applicable law or
regulation.  If the Holding  Company or the Bank  rejects an order in part,  the
subscriber  will not  have  the  right to  cancel  the  remainder  of his or her
subscription.  Neither  Sandler O'Neill nor any registered  broker-dealer  shall
have any obligation to take or purchase any shares of the Common

                                       131

<PAGE>



Stock in the Syndicated Community Offering;  however, Sandler O'Neill has agreed
to use its  best  efforts  in the sale of  shares  in the  Syndicated  Community
Offering.

         The price at which  Common  Stock is sold in the  Syndicated  Community
Offering will be determined as described above under "- Stock Pricing."  Subject
to overall purchase limitations, no person, together with any associate or group
of persons  acting in concert,  will be permitted to subscribe in the Syndicated
Community  Offering  for  more  than  1% of  the  Common  Stock  offered  in the
Conversion;  provided,  however,  that shares of Common  Stock  purchased in the
Community Offering by any persons, together with associates of or persons acting
in  concert  with  such  persons,  will  be  aggregated  with  purchases  in the
Syndicated Community Offering and be subject to a maximum purchase limitation of
1% of the Common Stock offered.

         Payments  made in the form of a check,  bank  draft,  money order or in
cash will earn  interest at the Bank's  passbook  rate of interest from the date
such payment is actually received by the Bank until completion or termination of
the Conversion.

         In  addition  to  the  foregoing,  if  a  syndicate  of  broker-dealers
("selected dealers") is formed to assist in the Syndicated Community Offering, a
purchaser  may pay for his or her shares with funds held by or deposited  with a
selected  dealer.  If an order form is executed  and  forwarded  to the selected
dealer or if the  selected  dealer is  authorized  to execute  the order form on
behalf of a purchaser, the selected dealer is required to forward the order form
and funds to the Bank for deposit in a  segregated  account on or before noon of
the business day  following  receipt of the order form or execution of the order
form  by the  selected  dealer.  Alternatively,  selected  dealers  may  solicit
indications  of interest from their  customers to place orders for shares.  Such
selected  dealers shall  subsequently  contact their  customers who indicated an
interest  and seek their  confirmation  as to their  intent to  purchase.  Those
indicating  an intent to purchase  shall execute order forms and forward them to
their  selected  dealer or authorize the selected  dealer to execute such forms.
The  selected  dealer will  acknowledge  receipt of the order to its customer in
writing on the following  business day and will debit such customer's account on
the third  business day after the customer  has  confirmed  his or her intent to
purchase ("debit date") and on or before noon of the next business day following
the debit  date,  will send order  forms and funds to the Bank for  deposit in a
segregated account.  Although  purchasers' funds are not required to be in their
accounts  with  selected  dealers  until the debit date,  in the event that such
alternative  procedure is employed once a confirmation  of an intent to purchase
has been received by the selected dealer,  the purchaser has no right to rescind
his or her order.

         Certificates  representing  shares of Common Stock purchased,  together
with any refund due, will be mailed to  purchasers  at the address  specified in
the order form, as soon as practicable following consummation of the sale of the
Common Stock. Any certificates  returned as undeliverable will be disposed of in
accordance with applicable law.

   
         The Syndicated  Community  Offering will terminate no more than 45 days
following  the  Subscription  Expiration  Date,  unless  extended by the Holding
Company with the approval of the  Superintendent  and FDIC.  Such extensions may
not be beyond June 29, 2000.  See "- Stock  Pricing"  above for a discussion  of
rights of subscribers, if any, in the event an extension is granted.
    

                                       132

<PAGE>



Limitations on Common Stock Purchases

         The Plan includes the following  limitations on the number of shares of
Common Stock which may be purchased during the Conversion:

         (1)      No subscription for fewer than 25 shares will be accepted;

   
         (2) Each Eligible  Account Holder may subscribe for and purchase Common
Stock in the  Subscription  Offering in an amount up to the  greatest of (a) the
amount permitted to be purchased in the Community  Offering,  currently $250,000
of the Common Stock offered,  (b) one-tenth of one percent  (0.10%) of the total
offering  of shares of Common  Stock or (c) fifteen  times the product  (rounded
down to the net whole number) obtained by multiplying the total number of shares
of Common Stock to be issued in the  Conversion  by a fraction the  numerator of
which is the amount of the qualifying deposit of the Eligible Account Holder and
the  denominator  of which is the total  amount of  qualifying  deposits  of all
Eligible Account Holders in each case on the Eligibility Record Date, subject to
the overall  limitation  in (7) below and  exclusive of an increase in the total
number of shares issued due to an increase in the Estimated  Valuation  Range of
up to 15%;
    

         (3) The  Employee  Plans are  permitted  to  purchase  up to 10% of the
shares of Common Stock issued in the  Conversion  and as an Employee  Plan,  the
ESOP  intends  to  purchase  8% of the  shares  of  Common  Stock  issued in the
Conversion, in each case, including shares to be issued to the Foundation;

   
         (4) Each  Supplemental  Eligible  Account  Holder may subscribe for and
purchase  Common  Stock in the  Subscription  Offering  in an  amount  up to the
greatest of (a) the amount permitted to be purchased in the Community  Offering,
currently  $250,000 of the Common Stock  offered,  (b)  one-tenth of one percent
(0.10%) of the total offering of shares of Common Stock or (c) fifteen times the
product  (rounded down to the next whole  number)  obtained by  multiplying  the
total  number  of shares of  Common  Stock to be issued in the  Conversion  by a
fraction the numerator of which is the amount of the  qualifying  deposit of the
Supplemental  Eligible  Account Holder and the denominator of which is the total
amount of qualifying  deposits of all  Supplemental  Eligible Account Holders in
each case on the Supplemental  Eligibility  Record Date,  subject to the overall
limitation  in (7) below and  exclusive  of an increase  in the total  number of
shares issued due to an increase in the Estimated Valuation Range of up to 15%;
    

         (5)  Persons  purchasing  shares  of  Common  Stock  in  the  Community
Offering,  together with  associates of and groups of persons  acting in concert
with such persons,  may purchase  Common Stock in the  Community  Offering in an
amount up to $250,000 of the Common Stock offered in the  Conversion  subject to
the overall limitation in (7) below;

         (6)  Persons  purchasing  shares  of  Common  Stock  in the  Syndicated
Community  Offering,  together with  associates of and persons acting in concert
with such persons,  may purchase  Common Stock in the Syndicated  Offering in an
amount up to $250,000 of the shares of Common  Stock  offered in the  Conversion
subject to the overall limitation in (7) below; provided,  that shares of Common
Stock  purchased  in the  Community  Offering  by  any  persons,  together  with
associates of

                                       133

<PAGE>



and  persons  acting in  concert  with such  persons,  will be  aggregated  with
purchases by such persons in the Syndicated  Community  Offering in applying the
$250,000 purchase limitation;

         (7) Eligible Account Holders, Supplemental Eligible Account Holders and
certain  members of the  general  public  may  purchase  stock in the  Community
Offering and Syndicated  Community Offering subject to the purchase  limitations
described in (5) and (6) above;  provided,  that, except for the Employee Plans,
the maximum number of shares of Common Stock  subscribed for or purchased in all
categories  of the  Conversion by any person,  together  with  associates of and
groups of persons acting in concert with such persons,  shall not exceed 1.0% of
the shares of Common Stock offered for sale in the Conversion; and

         (8) The directors and officers of the Bank and their  associates in the
aggregate,  excluding purchases by the Employee Plans, may purchase up to 25% of
shares offered for sale in the Conversion.

         Subject to any required  regulatory  approval and the  requirements  of
applicable laws and regulations,  but without further approval of the depositors
of the Bank, both the individual  amount  permitted to be subscribed for and the
overall maximum purchase limitation may be increased to up to a maximum of 5% of
the  shares  offered  for sale in the  Offering  at the sole  discretion  of the
Holding  Company  and the Bank.  It is  currently  anticipated  that the overall
maximum purchase limitation may be increased if, after a Community Offering, the
Holding Company has not received  subscriptions for an aggregate amount equal to
at least  the  minimum  of the  Estimated  Valuation  Range.  If such  amount is
increased,  subscribers  for the maximum amount will be, and certain other large
subscribers in the sole  discretion of the Holding  Company and the Bank may be,
given the opportunity to increase their  subscriptions up to the then applicable
limit.  Requests  to  purchase  additional  shares of Common  Stock  under  this
provision  will be determined  by the Board of Directors of the Holding  Company
and the Board of Trustees of the Bank and, if approved,  allocated on a pro rata
basis giving  priority in accordance  with the priority  rights set forth in the
Plan and described herein.

         The overall maximum purchase limitation may not be reduced to less than
1.0%;  the  individual  amount  permitted to be subscribed for in the Offerings,
however,  may be reduced by the Bank to less than  $250,000 of the Common  Stock
offered. An individual Eligible Account Holder or Supplemental  Eligible Account
Holder may not purchase  individually in the  Subscription  Offering the overall
maximum purchase limitation of 1.0% of the shares offered for sale, but may make
such  purchase,  together with  associates of and persons acting in concert with
such person, by also purchasing in other available categories of the Conversion,
subject to availability of shares and the maximum  overall  purchase  limitation
for purchases in the Conversion.

         In the event of an  increase in the total  number of shares  offered in
the Conversion due to an increase in the Estimated  Valuation Range of up to 15%
("Adjusted  Maximum"),  the additional shares will be allocated in the following
order of priority in accordance with the Plan: (i) in the event that there is an
oversubscription by Eligible Account Holders, to fill unfilled  subscriptions of
Eligible Account Holders,  exclusive of the Adjusted  Maximum;  (ii) to fill the
Employee  Plans'  subscription  of up to 10% of the Adjusted  Maximum  number of
shares; (iii) in the event that there

                                       134

<PAGE>



is an  oversubscription  by  Supplemental  Eligible  Account  Holders,  to  fill
unfilled subscriptions of Supplemental Eligible Account Holders exclusive of the
Adjusted  Maximum;  and (iv) to fill  unfilled  subscriptions  in the  Community
Offering, exclusive of the Adjusted Maximum, each to the extent possible.

         The  term  "Associate"  of  a  person  is  defined  to  mean:  (i)  any
corporation  or  organization  (other  than the Holding  Company,  the Bank or a
majority-owned  subsidiary  of the Bank) of which  such  person  is an  officer,
partner or is directly or  indirectly,  either alone or with one or more members
of his or her immediate family, the beneficial owner of 10% or more of any class
of equity securities;  (ii) any trust or other estate in which such person has a
substantial  beneficial interest or as to which such person serves as trustee or
in a similar  fiduciary  capacity,  except  that the term  "Associate"  does not
include any employee stock benefit plan maintained by the Holding Company or the
Bank in which a person  has a  substantial  beneficial  interest  or serves as a
trustee or in a similar  fiduciary  capacity,  and except that,  for purposes of
aggregating  total shares that may be acquired or held by officers and directors
and their  Associates,  the term "Associate" does not include any  tax-qualified
employee stock benefit plan; and (iii) any relative or spouse of such person, or
any  relative of such  spouse,  who has the same home as such person or who is a
director or officer of the Holding Company or the Bank. Trustees,  directors and
officers are not treated as associates of each other solely by virtue of holding
such  positions.  For a further  discussion  of  limitations  on  purchases of a
converting  institution's  stock at the time of  Conversion  and  subsequent  to
Conversion,  see "--Certain Restrictions on Purchase or Transfer of Shares After
Conversion,"  "Management of the Bank - Proposed Purchases by Executive Officers
and Directors" and  "Restrictions  on Acquisition of the Holding Company and the
Bank."

Certain Restrictions on Purchase or Transfer of Shares After Conversion

         All shares of Common Stock  purchased in connection with the Conversion
by a  director  or an  executive  officer  of the  Bank  will  be  subject  to a
restriction  that the shares not be sold for a period of one year  following the
Conversion,  except  in the  event  of the  death  or  judicial  declaration  of
incompetence  of such  director  or  executive  officer.  Each  certificate  for
restricted  shares  will  bear a legend  giving  notice of this  restriction  on
transfer, and instructions will be issued to the effect that any transfer within
such time period of any  certificate  or record  ownership  of such shares other
than as provided above is a violation of the  restriction.  Any shares of Common
Stock issued at a later date as a stock  dividend,  stock split,  or  otherwise,
with respect to such restricted stock will be subject to the same  restrictions.
The directors and  executive  officers of the Holding  Company and the Bank will
also be  subject  to the  insider  trading  rules  promulgated  pursuant  to the
Exchange Act and any other  applicable  requirements  of the federal  securities
laws.

         Purchases of outstanding  shares of Common Stock of the Holding Company
by directors,  executive officers (or any person who was an executive officer or
director  of the Bank  after  adoption  of the  Plan of  Conversion)  and  their
associates  during the three-year  period following  Conversion may be made only
through  a broker  or  dealer  registered  with the SEC,  except  with the prior
written  approval  of the  Superintendent.  This  restriction  does  not  apply,
however,  to the  purchase of stock  pursuant to the Stock Option Plan or the RP
Financial to be established after the Conversion.


                                       135

<PAGE>



Interpretation, Amendment and Termination

         All interpretations of the Plan by the Board of the Bank will be final,
subject to the authority of the Superintendent and FDIC. The Plan provides that,
if deemed  necessary or desirable by the Board of Trustees of the Bank, the Plan
may  be  substantively  amended  prior  to  the  solicitation  of  proxies  from
depositors by a vote of the Board of Trustees;  amendment of the Plan thereafter
requires the approval of the Superintendent and FDIC. The Plan will terminate if
the  sale of all  shares  of stock  being  offered  pursuant  to the Plan is not
completed  prior to 24 months  after the date of the approval of the Plan by the
Superintendent  unless a longer time period is permitted  by governing  laws and
regulations.  The Plan may be  terminated  by a vote of the Board of Trustees of
the Bank at any time prior to the Special Meeting, and thereafter by such a vote
with the approval of the Superintendent and FDIC.

         RESTRICTIONS ON ACQUISITION OF THE HOLDING COMPANY AND THE BANK

General

         The Bank's Plan of Conversion  provides for the  Conversion of the Bank
from the mutual to the stock form of organization and, in connection  therewith,
a Restated  Organization  Certificate  and Bylaws to be adopted by depositors of
the Bank.  The Plan also  provides  for the  concurrent  formation  of a holding
company,  which form of organization may or may not be utilized at the option of
the Board of Trustees of the Bank. See "The  Conversion - General." In the event
that the holding company form of organization is utilized,  as described  below,
certain  provisions in the Holding  Company's  Certificate of Incorporation  and
Bylaws and in its management  remuneration  plans and agreements entered into in
connection with the Conversion, together with provisions of the Delaware General
Corporation Law ("DGCL"),  may have anti-takeover effects. In the event that the
holding  company  form of  organization  is not  utilized,  the Bank's  Restated
Organization  Certificate  and  Bylaws  and  management  remuneration  plans and
agreements entered into in connection with the Conversion may have anti-takeover
effects as described  below. In addition,  regulatory  restrictions  may make it
difficult  for  persons or  companies  to acquire  control of either the Holding
Company or the Bank.

Restrictions in the Holding Company's Certificate of Incorporation and Bylaws

         The following  discussion is a general summary of certain provisions of
the Holding Company's  Certificate of Incorporation and Bylaws and certain other
statutory and regulatory  provisions  relating to stock ownership and transfers,
the Board of Directors  and business  combinations,  that might have a potential
"anti-takeover"  effect.  The  Certificate  of  Incorporation  and Bylaws of the
Holding Company are filed as exhibits to the  Registration  Statement,  of which
this  Prospectus is a part,  and the  descriptions  herein of such documents are
qualified  in their  entirety  by  reference  to such  documents.  A  number  of
provisions of the Holding Company's Certificate of Incorporation and Bylaws deal
with matters of corporate  governance and certain rights of shareholders.  These
provisions might have the effect of discouraging  future takeover attempts which
are not approved by the Board of Directors but which individual  Holding Company
shareholders may deem to be in their best interests or in which shareholders may
receive substantial premiums

                                       136

<PAGE>



for their shares over then current market prices. As a result,  shareholders who
might desire to participate in such  transactions may not have an opportunity to
do so. Such  provisions  will also  render the  removal of the current  Board of
Directors or management  of the Holding  Company more  difficult.  The following
description of certain of the provisions of the Certificate of Incorporation and
Bylaws of the Holding  Company is  necessarily  general and reference  should be
made in each case to such  Certificate of  Incorporation  and Bylaws,  which are
incorporated  herein by reference.  See  "Additional  Information"  as to how to
obtain a copy of these documents.

   
         Limitation on Voting Rights.  The Certificate of  Incorporation  of the
Holding Company  provides that any record owner of any outstanding  Common Stock
which  is  beneficially  owned,   directly  or  indirectly,   by  a  person  who
beneficially  owns in  excess  of 10% of the then  outstanding  shares of Common
Stock  ("Limit")  shall be entitled or  permitted to only one  one-hundredth  (1
/100)  of a vote  with  respect  of each  share  held in  excess  of the  Limit.
Beneficial ownership of shares includes shares beneficially owned by such person
or any of his  affiliates,  shares which such person or his affiliates  have the
right to acquire upon the exercise of conversion rights or options and shares as
to which  such  person and his  affiliates  have or share  investment  or voting
power,  but shall not include  shares  beneficially  owned by the ESOP or shares
that are subject to a revocable  proxy and that are not  otherwise  beneficially
owned or deemed by the Holding Company to be  beneficially  owned by such person
and his affiliates.  The Certificate of Incorporation further provides that this
provision  limiting  voting  rights may only be amended upon (i) the approval of
the  Board of  Directors,  and (ii) the  affirmative  vote of the  holders  of a
majority  of  the  total  votes  eligible  to be  cast  by  the  holders  of all
outstanding  shares of capital  stock  entitled to vote thereon and (iii) by the
affirmative vote of either (1) not less than a majority of the authorized number
of directors and, if one or more Interested Shareholders exist, by not less than
a majority of the  Disinterested  Directors  (as defined in the  Certificate  of
Incorporation) or (2) the holders of not less than two-thirds of the total votes
eligible  to be cast by the  holders of all  outstanding  shares of the  capital
stock of the Holding  Company  entitled to vote thereon and, if the amendment is
proposed by or on behalf of an  Interested  Shareholder  or a director who is an
Affiliate or Associate of an Interested Shareholder,  by the affirmative vote of
the holders of not less than a majority  of the total votes  eligible to be cast
by holders of all outstanding  shares entitled to vote thereon not  beneficially
owned by an Interested Shareholder or an Affiliate or Associate thereof.
    

         Board of  Directors.  The Board of Directors of the Holding  Company is
divided into three classes, each of which shall contain approximately  one-third
of the total number of members of the Board.  Each class shall serve a staggered
term,  with  approximately  one-third  of the total  number of  directors  being
elected each year. The Holding Company's Certificate of Incorporation and Bylaws
provide  that the size of the Board  shall be  determined  by a majority  of the
directors but shall not be less than seven nor more than 20. The  Certificate of
Incorporation  and the Bylaws  provide that any vacancy  occurring in the Board,
including  a vacancy  created  by an  increase  in the  number of  directors  or
resulting from death, resignation,  retirement,  disqualification,  removal from
office or other cause,  shall be filled for the remainder of the unexpired  term
exclusively by a majority vote of the directors  then in office.  The classified
Board is intended to provide for  continuity  of the Board of  Directors  and to
make it more difficult and time  consuming for a shareholder  group to fully use
its voting power to gain  control of the Board of Directors  without the consent
of the incumbent Board of Directors of the Holding  Company.  The Certificate of
Incorporation of the Holding

                                       137

<PAGE>



Company  provides  that a director  may be removed  from the Board of  Directors
prior to the expiration of his term only for cause, upon the affirmative vote of
at least 80% of the outstanding  shares of voting stock. In the absence of these
provisions, the vote of the holders of a majority of the shares could remove the
entire  Board,  with or  without  cause,  and  replace  it with  persons of such
holders' choice.

   
         Cumulative Voting,  Special Meetings and Action by Written Consent. The
Certificate  of  Incorporation  does not provide for  cumulative  voting for any
purpose.  Moreover,  special meetings of shareholders of the Holding Company may
be called only by resolution of at least three-fourths of the Board of Directors
then in office or by the Chairman,  if one has been elected by the Board, or the
Chief Executive Officer of the Holding Company. The Certificate of Incorporation
also  provides  that  any  action  required  or  permitted  to be  taken  by the
shareholders  of the  Holding  Company may be taken only at an annual or special
meeting  and  prohibits  shareholder  action  by  written  consent  in lieu of a
meeting.

         Authorized  Shares.  The  Certificate of  Incorporation  authorizes the
issuance of forty five million (45,000,000) shares of capital stock,  consisting
of  forty  million   (40,000,000)  shares  of  Common  Stock  and  five  million
(5,000,000) shares of preferred stock ("Preferred  Stock"). The shares of Common
Stock and Preferred  Stock were  authorized in an amount greater than that to be
issued in the  Conversion  to provide the Holding  Company's  Board of Directors
with as much  flexibility  as  possible  to effect,  among  other  transactions,
financings,  acquisitions,  stock  dividends,  stock splits and  employee  stock
options.  However,  these additional  authorized  shares may also be used by the
Board of Directors, consistent with its fiduciary duty, to deter future attempts
to gain control of the Holding  Company.  The Board of  Directors  also has sole
authority to determine  the terms of any one or more series of Preferred  Stock,
including voting rights,  conversion  rates, and liquidation  preferences.  As a
result of the ability to fix voting rights for a series of Preferred  Stock, the
Board has the power, to the extent  consistent with its fiduciary duty, to issue
a series of  Preferred  Stock to  persons  friendly  to  management  in order to
attempt to block a  post-tender  offer  merger or other  transaction  by which a
third party seeks control, and thereby assist management to retain its position.
The Holding Company's Board of Directors currently has no plans for the issuance
of additional  shares,  other than the issuance of additional shares pursuant to
the terms of the RRP and upon exercise of stock options to be issued pursuant to
the terms of the Stock Option Plan, all of which,  if  implemented  prior to the
first  anniversary  of the  Conversion,  will be presented to  shareholders  for
approval  at a meeting of  shareholders  to be held no  earlier  than six months
after completion of the Conversion.
    

         Shareholder  Vote  Required  to  Approve  Business   Combinations  with
Principal  Shareholders.  The Certificate of Incorporation requires the approval
of the holders of at least 80% of the Holding  Company's  outstanding  shares of
voting stock,  together with the affirmative vote of at least 50% of the Holding
Company's  outstanding  shares of  voting  stock  not  beneficially  owned by an
Interested   Shareholder  (as  defined  below)  to  approve  certain   "Business
Combinations," as defined therein, and related transactions. Under Delaware law,
absent this provision, Business Combinations,  including mergers, consolidations
and  sales of all or  substantially  all of the  assets of a  corporation  must,
subject to certain exceptions,  be approved by the vote of the holders of only a
majority of the  outstanding  shares of Common Stock of the Holding  Company and
any other affected class of stock.

                                       138

<PAGE>



Under the Certificate of Incorporation, at least 80% approval of shareholders is
required in connection with any transaction involving an Interested  Shareholder
except (i) in cases where the proposed  transaction has been approved in advance
by a majority of those members of the Holding  Company's  Board of Directors who
are unaffiliated with the Interested Shareholder and were directors prior to the
time when the Interested Shareholder became an Interested Shareholder or (ii) if
the proposed  transaction  meets certain  conditions set forth therein which are
designed  to afford the  shareholders  a fair price in  consideration  for their
shares in which case,  if a  shareholder  vote is  required,  approval of only a
majority of the outstanding shares of voting stock would be sufficient. The term
"Interested  Shareholder"  is defined to include  any  individual,  corporation,
partnership or other entity (other than the Holding Company or its subsidiary or
any employee  benefit plan  maintained by the Holding Company or its subsidiary)
which owns beneficially or controls,  directly or indirectly, 10% or more of the
outstanding shares of voting stock of the Holding Company. This provision of the
Certificate of  Incorporation  applies to any "Business  Combination,"  which is
defined to include (i) any merger or consolidation of the Holding Company or any
of its  subsidiaries  with or into any  Interested  Shareholder or Affiliate (as
defined in the Certificate of Incorporation) of an Interested Shareholder-, (ii)
any sale, lease, exchange,  mortgage,  pledge, transfer, or other disposition to
or with any  Interested  Shareholder or Affiliate of 5% or more of the assets of
the  Holding  Company  or  combined  assets  of  the  Holding  Company  and  its
subsidiary;  (iii) the issuance or transfer to any Interested Shareholder or its
Affiliate by the Holding  Company (or any  subsidiary)  of any securities of the
Holding  Company  other than on a pro rata basis to all  shareholders;  (iv) the
adoption of any plan for the  liquidation or dissolution of the Holding  Company
proposed by or on behalf of any Interested Shareholder or Affiliate thereof, (v)
any reclassification of securities, recapitalization, merger or consolidation of
the Holding Company which has the effect of increasing the  proportionate  share
of Common Stock or any class of equity or convertible  securities of the Holding
Company owned  directly or indirectly by an Interested  Shareholder or Affiliate
thereof-,  and (vi) the  acquisition by the Holding Company or its subsidiary of
any securities of an Interested Shareholder or its Affiliates or Associates.

   
         The trustees and executive  officers of the Bank are  purchasing in the
aggregate  approximately  1.80% of the shares of the Common Stock at the maximum
of the Estimated  Valuation Range. In addition,  the ESOP intends to purchase 8%
of the  Common  Stock to be issued  in the  Conversion,  including  shares to be
issued to the Foundation.  Additionally,  if, the proposed RRP and Stock Options
Plan are  implemented,  the Holding  Company expects to acquire 4% of the Common
Stock issued in the Conversion, including shares to be issued to the Foundation,
on behalf of the RRP and  expects to issue an amount  equal to 10% of the Common
Stock issued in the Conversion, including shares to be issued to the Foundation,
under the Stock Option Plan to directors, executive officers and employees. As a
result,  assuming the RRP and Stock Option Plan are implemented,  the directors,
executive  officers and  employees  have the  potential to control the voting of
approximately  25% of the Holding  Company's  Common  Stock,  on a fully diluted
basis at the maximum of the Estimated Valuation Range,  thereby enabling them to
prevent the approval of the transactions  requiring the approval of at least 80%
of  the  Holding  Company's   outstanding   shares  of  voting  stock  described
hereinabove,
    

     Amendment of Certificate of  Incorporation  and Bylaws.  The Certificate of
Incorporation   provides  that  certain   provisions  of  the   Certificate   of
Incorporation may not be altered, amended,

                                       139

<PAGE>



repealed or rescinded without the affirmative vote of either (1) not less than a
majority of the authorized  number of directors  and, if one or more  Interested
Shareholders  exist, by not less than a majority of the Disinterested  Directors
(as defined in the Certificate of  Incorporation) or (2) the holders of not less
than  two-thirds  of the total  votes  eligible to be cast by the holders of all
outstanding  shares of the capital stock of the Holding Company entitled to vote
thereon and, if the alteration,  amendment, repeal, or rescission is proposed by
or on behalf of an Interested  Shareholder  or a director who is an Affiliate or
Associate of an Interested  Shareholder,  by the affirmative vote of the holders
of not less than a majority of the total votes eligible to be cast by holders of
all  outstanding  shares entitled to vote thereon not  beneficially  owned by an
Interested  Shareholder or an Affiliate or Associate  thereof.  Amendment of the
provision relating to business  combinations must also be approved by either (i)
a majority of the Disinterested  Directors,  or (ii) the affirmative vote of not
less than eighty  percent (80%) of the total number of votes eligible to be cast
by the holders of all outstanding shares of the Voting Stock, voting together as
a single  class,  together  with the  affirmative  vote of not less  than  fifty
percent (50%) of the total number of votes eligible to be cast by the holders of
all  outstanding  shares  of the  Voting  Stock  not  beneficially  owned by any
Interested  Shareholder or Affiliate or Associate thereof,  voting together as a
single class.  Furthermore,  the Holding Company's  Certificate of Incorporation
provides  that  provisions  of the  Bylaws  that  contain  supermajority  voting
requirements may not be altered,  amended,  repealed or rescinded without a vote
of the Board or holders of capital  stock  entitled to vote  thereon that is not
less  than  the  supermajority   specified  in  such  provision.   Absent  these
provisions,  the DGCL provides that a corporation's certificate of incorporation
and  bylaws may be amended  by the  holders of a majority  of the  corporation's
outstanding  capital stock. The Certificate of Incorporation  also provides that
the Board of Directors is authorized to make,  alter,  amend,  rescind or repeal
any of the  Holding  Company's  bylaws in  accordance  with the  terms  thereof,
regardless  of whether  the Bylaw was  initially  adopted  by the  shareholders.
However, this authorization neither divests the shareholders of their right, nor
limits their power to adopt, amend,  rescind or repeal any Bylaw under the DGCL.
These  provisions  could have the effect of discouraging a tender offer or other
takeover  attempt where the ability to make  fundamental  changes  through Bylaw
amendments is an important element of the takeover strategy of the acquiror.

   
         Certain  By-Law  Provisions.  The Bylaws of the  Holding  Company  also
require a  shareholder  who intends to nominate a candidate  for election to the
Board of Directors, or to raise new business at an annual shareholder meeting to
give  approximately  60 days notice in advance of the  anniversary  of the prior
year's annual shareholders' meeting to the Secretary of the Holding Company. The
notice  provision  requires a  shareholder  who desires to raise new business to
provide certain  information to the Holding Company concerning the nature of the
new business,  the  shareholder and the  shareholder's  interest in the business
matter.  Similarly, a shareholder wishing to nominate any person for election as
a director must provide the Holding Company with certain information  concerning
the nominee and the proposing shareholder.
    

Anti-Takeover  Effects of the Holding Company's Certificate of Incorporation and
Bylaws and Certain Benefit Plans Adopted in the Conversion

   
         The  provisions  described  above are  intended  to reduce the  Holding
Company's  vulnerability  to takeover  attempts and certain  other  transactions
which have not been negotiated with and
    

                                       140

<PAGE>



   
approved by members of its Board of Directors.  The provisions of the Employment
Agreements,  the ESOP, the RRP and the Stock Option Plan to be  established  may
also discourage  takeover attempts by increasing the costs to be incurred by the
Bank and the Holding Company in the event of a takeover.  See "Management of the
Bank--Employment  Agreements,"  and "-- Benefit Plans Employee  Stock  Ownership
Plan," and "-- Recognition and Retention Plan."

         The Holding  Company's Board of Directors  believes that the provisions
of the Certificate of Incorporation, Bylaws and management remuneration plans to
be  established  are in the  best  interests  of the  Holding  Company  and  its
shareholders.  An unsolicited  non-negotiated proposal can seriously disrupt the
business  and   management  of  a  corporation   and  cause  it  great  expense.
Accordingly,  the Board of Directors believes it is in the best interests of the
Holding  Company  and its  shareholders  to  encourage  potential  acquirers  to
negotiate directly with management and that these provisions will encourage such
negotiations and discourage  non-negotiated  takeover  attempts.  It is also the
Board of Directors'  view that these  provisions  should not discourage  persons
from  proposing a merger or other  transaction at a price that reflects the true
value of the Holding  Company and that otherwise is in the best interests of all
shareholders.
    

Delaware Corporate Law

         The  State of  Delaware  has a statute  designed  to  provide  Delaware
corporations with additional protection against hostile takeovers.  The takeover
statute,  which is  codified  in Section  203 of the DGCL  ("Section  203"),  is
intended to discourage  certain takeover  practices by impeding the ability of a
hostile acquiror to engage in certain transactions with the target company.

         In general,  Section 203 provides that a "Person" (as defined  therein)
who owns 15% or more of the outstanding  voting stock of a Delaware  corporation
(a "DGCL Interested  Shareholder") may not consummate a merger or other business
combination  transaction with such corporation at any time during the three-year
period  following the date such "Person" became a DGCL  Interested  Shareholder.
The term  "business  combination"  is  defined  broadly to cover a wide range of
corporate transactions  including mergers, sales of assets,  issuances of stock,
transactions  with  subsidiaries and the receipt of  disproportionate  financial
benefits.

         The statute exempts the following transactions from the requirements of
Section 203: (i) any business  combination if, prior to the date a person became
a DGCL  Interested  Shareholder,  the Board of  Directors  approved  either  the
business  combination  or the  transaction  which  resulted  in the  shareholder
becoming a DGCL Interested Shareholder;  (ii) any business combination involving
a person  who  acquired  at least  85% of the  outstanding  voting  stock in the
transaction in which he became a DGCL Interested Shareholder, with the number of
shares  outstanding  calculated  without  regard  to those  shares  owned by the
corporation's  directors  who are also  officers and by certain  employee  stock
plans;  (iii) any business  combination  with an Interested  Shareholder that is
approved by the Board of Directors and by a two-thirds  vote of the  outstanding
voting  stock not owned by the DGCL  Interested  Shareholder;  and (iv)  certain
business combinations that are proposed after the corporation had received other
acquisition  proposals  and which are  approved  or not opposed by a majority of
certain continuing  members of the Board of Directors.  A corporation may exempt
itself from the  requirement  of the statute by  adopting  an  amendment  to its
Certificate of Incorporation or

                                       141

<PAGE>



Bylaws  electing  not to be governed by Section 203 of the DGCL.  At the present
time, the Board of Directors does not intend to propose any such amendment.

Restrictions in the Bank's Restated Organization Certificate and Bylaws

   
         Although  the Board of  Trustees of the Bank is not aware of any effort
that might be made to obtain control of the Bank after the Conversion, the Board
of  Directors  believes  that it is  appropriate  to  adopt  certain  provisions
permitted  by the  Banking  Law and the  conversion  regulations  of the NYBB to
protect  the  interests  of the  converted  Bank and its  shareholders  from any
hostile takeover.  Such provisions may, indirectly,  inhibit a change in control
of the Holding  Company,  as the Bank's sole  stockholder.  See "Risk  Factors -
Takeover Defensive Provisions."

         In  the  event  that  the  Holding   Company  is  not  formed  and  the
subscription  rights are deemed to be subscriptions to purchase the common stock
of the Bank, the provisions contained in the Restated  Organization  Certificate
and Bylaws of the Bank, to be effective on the effective date of the Conversion,
will  govern  corporate  procedure  and  certain  rights  of  shareholders.  The
anti-takeover  effects  of  such  provisions  are  generally  similar  to  those
described  above  for the  Holding  Company,  except  that the  issuance  of any
additional  capital  stock of the Bank would  require the prior  approval of the
Superintendent,  and the consent of the holders of two-thirds of the outstanding
shares of  capital  stock of the Bank would be  required  prior to  effecting  a
merger of, or certain acquisitions of assets by the Bank.
    

         Limitation  on  Voting  Rights.   The  Bank's   Restated   Organization
Certificate  will  contain a provision  whereby the  acquisition  of or offer to
acquire  beneficial  ownership  of more than 10% of the issued  and  outstanding
shares of any class of equity  securities of the Bank by any person  (i.e.,  any
individual,  corporation,  group acting in concert,  trust,  partnership,  joint
stock company or similar organization),  either directly or indirectly,  will be
prohibited  for a period of three years  following the date of completion of the
Conversion.  Any stock in excess of 10% acquired in violation of this  provision
will not be counted as outstanding for voting  purposes.  This limitation  shall
not  apply to (a) any  offer or sale  with a view  towards  public  resale  made
exclusively  by the Bank to any  underwriter  acting  on  behalf  of the Bank in
connection  with a public  offering  of the  common  stock of the Bank;  (b) any
corporation  formed by the Bank in connection with its conversion from mutual to
stock  form to  acquire  all of the  shares of stock of the Bank to be issued in
connection  with such  conversion;  or (c) any  reclassification  of  securities
(including  any reverse stock split),  or  recapitalization  of the Bank, or any
merger or  consolidation  of the Bank with any of its  subsidiaries or any other
transaction or  reorganization  (including a transaction in which the Bank shall
form a holding  company) that does not have the effect,  directly or indirectly,
of changing the beneficial ownership interests of the Bank's shareholders, other
than pursuant to the exercise of any appraisal rights.

         In the event that holders of revocable proxies for more than 10% of the
shares of the Common Stock of the Holding Company seek,  among other things,  to
elect one-third or more of the Holding  Company's  Board of Directors,  to cause
the Holding  Company's  shareholders  to approve the  acquisition  or  corporate
reorganization  of the Holding  Company or to exert a continuing  influence on a
material aspect of the business operations of the Holding Company, which actions

                                       142

<PAGE>



could  indirectly  result  in a change  in  control  of the  Bank,  the Board of
Directors  of the Bank  will be able to  assert  this  provision  of the  Bank's
Restated  Organization  Certificate against such holders.  Although the Board of
Directors of the Bank is not  currently  able to determine  when and if it would
assert this  provision  of the Bank's  Restated  Organization  Certificate,  the
Bank's Board of Directors,  in exercising  its fiduciary  duty,  may assert this
provision if it were deemed to be in the best interests of the Bank, the Holding
Company and its shareholders. It is unclear, however, whether this provision, if
asserted,  would be  successful  against such persons in a proxy  contest  which
could result in a change in control of the Bank  indirectly  through a change in
control of the Holding Company.

         Board of Directors.  The Board of Directors of the Bank is divided into
three classes, each of which shall contain approximately  one-third of the total
number of members of the Board of Directors.  Each class shall serve a staggered
term,  with  approximately  one-third  of the total  number of  directors  being
elected each year.  The staggered  terms of the Bank's Board of Directors  could
have an  anti-takeover  effect by making it more  difficult  for a  majority  of
shares to force an  immediate  change in the Board since only  one-third  of the
Board is  elected  each  year.  The  purpose  of these  provisions  is to assure
stability and  continuity  of  management  of the Bank in the years  immediately
following the  Conversion.  In addition,  shareholders  will not be permitted to
cumulate  their votes in the election of  directors.  The Restated  Organization
Certificate  and Bylaws of the Bank  provide  that any  director,  or the entire
Board of Directors,  may be removed at any time,  but only for cause and only by
the affirmative vote of at least 80% of the outstanding  shares of voting stock.
The Restated  Organization  Certificate and Bylaws of the Bank also provide that
any vacancy  occurring in the Board of Directors,  including any vacancy created
by an increase in the number of directors,  shall be filled by the  shareholders
of the Bank,  except that vacancies not exceeding  one-third of the entire Board
of  Directors  may be  filled  by the  affirmative  vote  of a  majority  of the
directors then holding office.

         Preferred Stock. Although the Bank has no arrangements,  understandings
or  plans  at the  present  time,  the  Board  of  Directors  believes  that the
availability  of unissued  shares of Preferred  Stock will provide the Bank with
increased flexibility in structuring possible future financings and acquisitions
and in meeting other corporate needs which may arise. In the event of a proposed
merger,  tender  offer or other  attempt  to gain  control  of the Bank of which
management  does not  approve,  it might be  possible  for the  Bank's  Board of
Directors  to authorize  the  issuance of one or more series of Preferred  Stock
with  rights  and  preferences  which  could  impede  the  completion  of such a
transaction.  An  effect  of the  possible  issuance  of such  Preferred  Stock,
therefore,  may be to deter a  future  takeover  attempt.  The  Bank's  Board of
Directors does not intend to issue any Preferred Stock except on terms which the
Board  deems to be in the  best  interests  of the  Bank  and its then  existing
shareholders.

         Shareholder Vote Required for Certain Business Combinations. The Bank's
Restated  Organization   Certificate  contains  provisions  requiring  a  higher
shareholder  vote  for  certain  business  combinations,  which  provisions  are
substantially  identical to those contained in the Holding Company's Certificate
of Incorporation.  See "- Restrictions in the Holding  Company's  Certificate of
Incorporation  and  Bylaws -  Shareholder  Vote  Required  to  Approve  Business
Combinations with Principal Shareholders."


                                       143

<PAGE>



         Evaluation of Offers. The Restated Organization Certificate of the Bank
also provides that the Board of Directors of the Bank, when evaluating any offer
to the Bank or to the  shareholders of the Bank from another party relating to a
change  or  potential  change  in  control  of  the  Bank,  including,   without
limitation,  any offer to (a) purchase for cash or exchange  any  securities  or
property  for any  outstanding  equity  securities  of the  Bank,  (b)  merge or
consolidate  the Bank with  another  corporation  or (c)  purchase or  otherwise
acquire  all or  substantially  all of the  properties  and  assets of the Bank,
shall, in connection with the exercise of its judgment in determining what is in
the best interest of the Bank and its  shareholders,  give due consideration not
only to the price or other  consideration  being offered,  but also to all other
relevant factors including,  without limitation,  (1) both the long-term and the
short-term  interests of the Bank and its  shareholders and (2) the effects that
the Bank's  actions may have in the  short-term or in the long-term  upon any of
the following: (i) the prospects for potential growth, development, productivity
and  profitability  of the Bank;  (ii) the Bank's current  employees;  (iii) the
Bank's  retired  employees  and other  beneficiaries  receiving  or  entitled to
receive  retirement,  welfare or similar  benefits  from or pursuant to any plan
sponsored, or agreement entered into, by the Bank; (iv) the Bank's customers and
creditors;  and (v) the  ability  of the Bank to  provide,  as a going  concern,
goods, services,  employment opportunities and employment benefits and otherwise
to  contribute to the  communities  in which is does  business.  By having these
standards in the Restated  Organization  Certificate,  the Board of Directors of
the Bank may be in a stronger position to oppose such a transaction if the Board
concludes that the  transaction  would not be in the best interests of the Bank,
even if the price offered is significantly greater than the then market price of
any equity security of the Bank.

         Amendment of Restated  Organization  Certificate and Bylaws. The Bank's
Restated  Organization  Certificate  provides  that  certain  provisions  of the
Restated  Organization  Certificate  may not be  altered,  amended,  repealed or
rescinded without the affirmative vote of either (i) not less than a majority of
the authorized  number of directors and, if one or more Interested  Shareholders
exist, by not less than a majority of the Disinterested  Directors,  or (ii) the
holders of not less than  two-thirds  of the total votes  eligible to be cast by
the holders of all outstanding  shares of capital stock entitled to vote thereon
and, if the  alteration,  amendment,  repeal or  rescission is proposed by or on
behalf  of an  Interested  Shareholder  or a  director  who is an  Affiliate  or
Associate of an Interested Shareholder,  the holders of not less than a majority
of the total votes eligible to be cast by holders of all  outstanding  shares of
capital stock entitled to vote thereon not  beneficially  owned by an Interested
Shareholder or an Affiliate or Associate thereof.

         In  addition,  provisions  of the  Bylaws  of  the  Bank  that  contain
supermajority  voting  requirements  may not be  altered,  amended,  repealed or
rescinded  without a vote of the Board or holders of capital  stock  entitled to
vote  thereon  that  is not  less  than  the  supermajority  specified  in  such
provision.

Regulatory Restrictions

         New York State Banking Board Conversion  Regulations.  NYBB regulations
prohibit  any  person,   prior  to  the  completion  of  the  Conversion,   from
transferring,  or from entering into any agreement or understanding to transfer,
to the account of another,  legal or  beneficial  ownership of the  subscription
rights issued under the Plan of Conversion or the Common Stock to be issued upon

                                       144

<PAGE>



their  exercise.  The NYBB  regulations  also prohibit any person,  prior to the
completion of the  Conversion,  from offering,  or making an  announcement of an
offer or intent to make an offer, to purchase such subscription rights or Common
Stock. See "The Conversion - Restrictions on Transfer of Subscription Rights and
Shares." For one year following the Conversion,  NYBB  regulations  prohibit any
person from  acquiring  or making an offer to acquire more than 10% of the stock
of any  converted  savings  institution,  except with the prior  approval of the
Superintendent.

   
         OTS Regulations.  In addition, any proposal to acquire 10% of any class
of equity security of the Holding Company generally would be subject to approval
by the OTS under the Change in Bank Control Act (the  "CBCA") and the HOLA.  The
OTS  requires  all  persons  seeking  control of a savings  institution,  either
directly  or  indirectly  through  its  holding  company,  to obtain  regulatory
approval  prior to offering to obtain  control.  Federal law generally  provides
that no "person,"  acting  directly or  indirectly or through or in concert with
one or more other persons, may acquire directly or indirectly "control," as that
term is defined in OTS regulations, of an OTS-regulated savings and loan holding
company without giving at least 60 days' written notice to the OTS and providing
the OTS an opportunity to disapprove the proposed acquisition. Such acquisitions
of control may be disapproved if it is determined,  among other things, that (i)
the  acquisition  would  substantially  lessen  competition;  (ii) the financial
condition of the acquiring  person might  jeopardize the financial  stability of
the savings  institution or prejudice the interests of its depositors;  or (iii)
the competency,  experience or integrity of the acquiring person or the proposed
management  personnel  indicates  that it would  not be in the  interest  of the
depositors  or the public to permit the  acquisition  of control by such person.
Such change in control  restrictions  on the  acquisition of the holding company
stock are not  limited  to a set time  period  but will apply for as long as the
CBCA is in effect.  Persons  holding  revocable  or  irrevocable  proxies may be
deemed to be beneficial  owners of such  securities  under OTS  regulations  and
therefore prohibited from voting all or the portion of such proxies in excess of
10% aggregate  beneficial  ownership  limit.  Such regulatory  restrictions  may
prevent or inhibit proxy contests for control of the Holding Company or the Bank
which have not received prior regulatory approval.  Acquisitions of control of a
savings  bank are subject to the  approval of the FDIC under the CBCA.  However,
transactions involving the Holding Company for which OTS approval must be sought
under HOLA are exempted from this requirement.

         New York State Bank Holding Company Regulation.  Under New York Banking
Law, the prior approval of the NYBB is required before:  (1) any action is taken
that  causes any  company to become a bank  holding  company;  (2) any action is
taken that causes any banking institution to become or be merged or consolidated
with a  subsidiary  of a bank  holding  company;  (3) any bank  holding  company
acquires  direct or indirect  ownership or control of more than 5% of the voting
stock of a banking  institution;  (4) any bank  holding  company  or  subsidiary
thereof  acquires  all  or  substantially   all  of  the  assets  of  a  banking
institution;  or (5) any action is taken that causes any bank holding company to
merge  or  consolidate  with  another  bank  holding  company.  See  "Regulation
- --Holding  Company  Regulation  -- New York State Holding  Company  Regulation."
Accordingly,  the prior  approval of the NYBB would be required  before any bank
holding company,  as defined in the banking law, could acquire 5% of more of the
common stock of the Holding Company.

     New York State Change in Control Regulation.  Prior approval of the NYBB is
also  required  before any action is taken  that  causes any  company to acquire
direct or indirect control of a banking
    

                                       145

<PAGE>



   
institution.  Control is presumed to exist if any company directly or indirectly
owns,  controls or holds with power to vote 10% or more of the voting stock of a
banking institution or of any company that owns, controls or holds with power to
vote  10% or  more  of the  voting  stocking  stock  of a  banking  institution.
Accordingly,  prior  approval of the NYBB would be  required  before any company
could acquire 10% or more of the Common Stock of the Holding Company.
    

         Federal  Reserve  Board  Regulations.  In the  event  the Bank does not
qualify to be QTL and does not elect to be  treated  as a "savings  association"
under Section 10 of HOLA, attempts to acquire control of the Bank become subject
to regulations of the Federal Reserve Board under the CBCA.

               DESCRIPTION OF CAPITAL STOCK OF THE HOLDING COMPANY

General

   
         The Holding  Company is authorized to issue forty million  (40,000,000)
shares of  Common  Stock  having a par value of $.0l per share and five  million
(5,000,000)  shares of Preferred  Stock having a par value of $.0l per share. In
connection with the Conversion,  the Holding Company  currently expects to issue
15,072,815  shares of Common Stock (or 17,333,738 in the event of an increase of
15% in the Estimated Valuation Range) and does not expect to issue any shares of
Preferred  Stock.  Except as discussed above in  "Restrictions on Acquisition of
the Holding  Company and the Bank," each share of the Holding  Company's  Common
Stock  will have the same  relative  rights  as,  and will be  identical  in all
respects  with,  each other share of Common Stock.  Upon payment of the Purchase
Price for the Common Stock,  in accordance with the Plan, all such stock will be
duly authorized, fully paid and non-assessable.  The Common Stock of the Holding
Company will represent  non-withdrawable  capital,  will not be an account of an
insurable type, and will not be insured by the FDIC.
    

Common Stock

   
         Dividends.  The Holding  Company  can pay  dividends  out of  statutory
surplus or from  certain net  profits  if, as and when  declared by its Board of
Directors.  The  payment  of  dividends  by the  Holding  Company  is subject to
limitations which are imposed by law and applicable regulation.  See "Dividends"
and  "Regulation."  The holders of Common  Stock of the Holding  Company will be
entitled to receive and share  equally in such  dividends  as may be declared by
the Board of Directors  of the Holding  Company out of funds  legally  available
therefor. If the Holding Company issues Preferred Stock, the holders thereof may
have a priority over the holders of the Common Stock with respect to dividends.
    

         Voting  Rights.  Upon  Conversion,  the holders of Common  Stock of the
Holding  Company will possess  exclusive  voting rights in the Holding  Company.
They will elect the Holding  Company's  Board of Directors and act on such other
matters  as are  required  to be  presented  to them under  Delaware  law or the
Holding Company's  Certificate of Incorporation or as are otherwise presented to
them by the  Board  of  Directors.  Except  as  discussed  in  "Restrictions  on
Acquisition  of the Holding  Company and the Bank," each holder of Common  Stock
will be  entitled  to one vote per share and will not have any right to cumulate
votes in the election of directors. If the Holding

                                       146

<PAGE>



Company issues Preferred Stock,  holders of the Preferred Stock may also possess
voting rights.  Certain matters require an 80% or two-thirds  shareholder  vote.
See "Restrictions on Acquisition of the Holding Company and the Bank."

         As a New York mutual savings bank,  corporate powers and control of the
Bank are vested in its Board of Trustees, who elect the officers of the Bank and
who fill any  vacancies  on the Board of Trustees as it exists upon  Conversion.
Subsequent to Conversion, voting rights will be vested exclusively in the owners
of the  shares of capital  stock of the Bank,  which  owner will be the  Holding
Company, and voted at the direction of the Holding Company's Board of Directors.
Consequently,  the holders of the Common  Stock will not have direct  control of
the Bank.

         Liquidation. In the event of any liquidation, dissolution or winding up
of the Bank, the Holding Company,  as holder of the Bank's capital stock,  would
be entitled to receive,  after payment or provision for payment of all debts and
liabilities  of the Bank  (including all deposit  accounts and accrued  interest
thereon)  and after  distribution  of the  balance  in the  special  liquidation
account,  which is a memorandum  account only, to Eligible  Account  Holders and
Supplemental  Eligible  Account  Holders  (see  "The  Conversion  -  Effects  of
Conversion  -  Liquidation  Rights"),  all  assets  of the  Bank  available  for
distribution  in cash or in kind. In the event of  liquidation,  dissolution  or
winding up of the  Holding  Company,  the  holders of its Common  Stock would be
entitled to receive, after payment or provision for payment of all its debts and
liabilities,   all  of  the  assets  of  the  Holding   Company   available  for
distribution.  If  Preferred  Stock is issued,  the  holders  thereof may have a
priority over the holders of the Common Stock in the event of the liquidation or
dissolution of the Holding Company.

     Preemptive Rights.  Holders of the Common Stock of the Holding Company will
not be entitled to  preemptive  rights with  respect to any shares  which may be
issued. The Common Stock is not subject to redemption.

Preferred Stock

         None of the shares of the Holding Company's  authorized Preferred Stock
will be issued in the Conversion. Such stock may be issued with such preferences
and designations as the Board of Directors may from time to time determine.  The
Board of Directors can, without shareholder approval, issue preferred stock with
voting,  dividend,  liquidation  and  conversion  rights  which could dilute the
voting strength of the holders of the Common Stock and may assist  management in
impeding an unsolicited takeover or attempted change in control.

                    DESCRIPTION OF CAPITAL STOCK OF THE BANK

General

         The Restated Organization Certificate of the Bank, to be effective upon
the  Conversion,  authorizes  the issuance of capital stock  consisting of forty
million  (40,000,000) shares of common stock, par value $.0l per share, and five
million  (5,000,000)  shares of preferred stock, par value $.01 per share, which
preferred  stock may be  issued  in  series  and  classes  having  such  rights,
preferences,

                                       147

<PAGE>



   
privileges and  restrictions as the Board of Directors may determine.  Except as
discussed above in  "Restrictions  on Acquisition of the Holding Company and the
Bank," each share of common stock of the Bank will have the same relative rights
as, and will be  identical  in all  respects  with,  each other  share of common
stock.  After the  Conversion,  the Board of  Directors  will be  authorized  to
approve the issuance of Common Stock up to the amount authorized by the Restated
Organization Certificate without the approval of the Bank's shareholders, except
to the extent that such approval is required by governing law. All of the issued
and outstanding  common stock of the Bank will be held by the Holding Company as
the  Bank's  sole  shareholder.  The  capital  stock of the Bank will  represent
non-withdrawable  capital, will not be an account of an insurable type, and will
not be insured by the FDIC.
    

Common Stock

   
         Dividends.  The holders of the Bank's common stock (the Holding Company
upon  consummation of the  Conversion)  will be entitled to receive and to share
equally in such  dividends  as may be declared by the Board of  Directors of the
Bank out of funds  legally  available  therefor.  See  "Dividends"  for  certain
restrictions  on the payment of dividends and "Taxation" for a discussion of the
consequences  of the payment of cash dividends from income  appropriated  to bad
debt reserves.

         Voting Rights.  Immediately  after the  Conversion,  the holders of the
Bank's common stock (the Holding  Company upon  consummation  of the Conversion)
will  possess  exclusive  voting  rights in the Bank.  Each  holder of shares of
common  stock will be entitled to one vote for each share  held.  Cumulation  of
votes will not be permitted.  See  "Restrictions  on  Acquisition of the Holding
Company  and  the  Bank  -  Anti-Takeover   Effects  of  the  Holding  Company's
Certificate of Incorporation and Bylaws and Certain Benefit Plans Adopted in the
Conversion."
    

         Liquidation.  In the event of any liquidation,  dissolution, or winding
up of the Bank,  the  holders of its  common  stock (the  Holding  Company  upon
consummation  of the Conversion)  will be entitled to receive,  after payment of
all debts and  liabilities  of the Bank  (including  all  deposit  accounts  and
accrued  interest  thereon),  and  distribution  of the  balance in the  special
liquidation  account,  which is a memorandum  account only, to Eligible  Account
Holders and Supplemental Eligible Account Holders (see "The Conversion - Effects
of  Conversion -  Liquidation  Rights"),  all assets of the Bank  available  for
distribution in cash or in kind. If preferred stock is issued  subsequent to the
Conversion,  the  holders  thereof  may also have  priority  over the holders of
common stock in the event of liquidation or dissolution.

         Preemptive  Rights and  Redemption.  Holders of the common stock of the
Bank (the  Holding  Company upon  consummation  of the  Conversion)  will not be
entitled to  preemptive  rights with respect to any shares of the Bank which may
be issued.  The common stock will not be subject to redemption.  Upon receipt by
the Bank of the full specified purchase price therefor, the common stock will be
fully paid and non-assessable.



                                       148

<PAGE>



Preferred Stock

         None of the shares of the  Bank's  authorized  preferred  stock will be
issued in the  Conversion.  Such stock may be issued with such  preferences  and
designations  as the Board of  Directors  may from time to time  determine.  The
Board of Directors can, without shareholder approval, issue preferred stock with
voting, dividend, liquidation and conversion rights.

                                     EXPERTS

         The consolidated  financial statements of the Bank as of March 31, 1997
and 1996 and for each of the  years in the  three-year  period  ended  March 31,
1997,  included in this  Prospectus  have been audited by KPMG Peat Marwick LLP,
independent  certified  public  accountants,  as  indicated in their report with
respect thereto,  and are included herein in reliance upon the authority of said
firm as experts in accounting and auditing in giving said report.

   
         RP Financial has consented to the publication  herein of the summary of
its report to the Bank and Holding  Company  setting  forth its belief as to the
estimated  pro forma market value of the Common  Stock upon  Conversion  and its
belief with respect to subscription rights.
    

                             LEGAL AND TAX OPINIONS

   
         The  legality  of  the  Common   Stock  and  the  federal   income  tax
consequences  of the Conversion will be passed upon for the Bank and the Holding
Company by Silver, Freedman & Taff, L.L.P., Washington, D.C., special counsel to
the Bank and the Holding Company.  The New York State income tax consequences of
the Conversion  will be passed upon for the Bank and the Holding Company by KPMG
Peat Marwick LLP,  Albany,  New York.  Certain legal matters will be passed upon
for Sandler O'Neill by Peabody & Brown, Boston, Massachusetts.
    

                             ADDITIONAL INFORMATION

   
         The  Holding  Company has filed with the SEC a  registration  statement
under the  Securities  Act with respect to the Common Stock offered  hereby.  As
permitted by the rules and  regulations  of the SEC,  this  Prospectus  does not
contain  all the  information  set  forth in the  registration  statement.  Such
information,  including the Conversion  Valuation Appraisal Report,  which is an
exhibit to the  Registration  Statement,  can be examined  without charge at the
public  reference  facilities  of the SEC  located  at 450 Fifth  Street,  N.W.,
Washington, D.C. 20549, and copies of such material can be obtained from the SEC
at   prescribed   rates.   In   addition,   the   SEC   maintain   a  web   site
(http://www.sec.gov) that contains reports, proxy and information statements and
other information  regarding  registrants that file electronically with the SEC,
including the Holding  Company.  The Conversion  Valuation  Appraisal Report may
also be inspected by Eligible  Account Holders at the offices of the Bank during
normal business hours. Copies of the appraisal may also be requested by Eligible
Account Holders or Supplemental  Eligible  Account Holders;  provided,  however,
that such Eligible  Account  Holders or  Supplemental  Eligible  Account Holders
shall be responsible  for all costs  associated with the copying and transmittal
of such appraisal.  This Prospectus contains a description of the material terms
and features of all material contracts, reports or exhibits to the
    

                                       149

<PAGE>


registration  statement  required  to  be  described;  however,  the  statements
contained  in this  Prospectus  as to the  contents  of any  contract  or  other
document  filed as an exhibit to the  registration  statement are, of necessity,
brief descriptions thereof and are not necessarily complete; each such statement
is qualified by reference to such contract or document.

         The Bank has filed an application  for approval of conversion  with the
Superintendent  and the  FDIC.  Pursuant  to the rules  and  regulations  of the
Superintendent,  this  Prospectus  omits certain  information  contained in that
application.  The  application  may be examined at the  principal  office of the
Superintendent, Two Rector Street, New York, New York, 10006.

         The Holding Company has filed with the Office of Thrift  Supervision an
Application to Form a Holding Company. This prospectus omits certain information
contained in such Application.  Such Application may be inspected at the offices
of the OTS, 1700 G Street, N.W., Washington, D.C. 20552.

         In connection  with the  Conversion,  the Holding Company will register
its Common Stock with the SEC under Section 12(g) of the Exchange Act, and, upon
such registration,  the Holding Company and the holders of its stock will become
subject to the proxy solicitation rules, reporting requirements and restrictions
on stock  purchases  and  sales by  Directors,  officers  and  greater  than 10%
stockholders,  the annual and periodic  reporting and certain other requirements
of the Exchange Act. Under the Plan, the Holding  Company has undertaken that it
will not  terminate  such  registration  for a period  of at least  three  years
following  the  Conversion.  In the  event  that  the  Bank  amends  the Plan to
eliminate  the  concurrent  formation  of the  Holding  Company  as  part of the
Conversion,  the Bank will register its stock with the Federal Deposit Insurance
Corporation under Section 12(g) of the Exchange Act and, upon such registration,
the  Bank  and  the  holders  of its  stock  will  become  subject  to the  same
obligations and restrictions.

         A copy  of the  Certificate  of  Incorporation  and the  Bylaws  of the
Holding Company and the Restated Organization Certificate and Bylaws of the Bank
are available  without charge from the Bank. See "Restrictions on Acquisition of
the Holding Company and the Bank,"  "Description of Capital Stock of the Holding
Company" and  "Description  of Capital Stock of the Bank." The Bank's  principal
office is located at One Hudson City Centre,  Hudson,  New York,  12534, and its
telephone number is (518) 828-4600.

                                       150
<PAGE>



              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                            Page
                                                                            ----
Independent Auditors' Report.............................................    F-2

Consolidated Balance Sheets at December 31, 1997 (unaudited) and
  March 31, 1997 and 1996................................................    F-3

Consolidated Income Statements for the Nine Months Ended
  December 31, 1997 and 1996 (unaudited) and the Years Ended
  March 31, 1997, 1996 and 1995..........................................    F-4

Consolidated Statements of Changes in Equity for the Nine Months Ended
  December 31, 1997 (unaudited) and the Years Ended March 31, 1997,
  1996 and 1995..........................................................    F-5

Consolidated Statements of Cash Flows for the Nine Months Ended
  December 31, 1997 and 1996 (unaudited) and the Years Ended
  March 31, 1997, 1996 and 1995..........................................    F-6

Notes to Consolidated Financial Statements (data as of
  December 31, 1997 and for the nine months ended December 31, 1997
  and 1996 is unaudited).................................................    F-8



All schedules are omitted because the required  information is not applicable or
is included in the Consolidated Financial Statements and related Notes.

The financial  statements of the Holding  Company have been omitted  because the
Holding Company has not yet issued any stock, has no assets,  no liabilities and
has not conducted any business other than that of an organizational nature.

                                      F-1

<PAGE>

                          Independent Auditors' Report


The Board of Trustees
The Hudson City Savings Institution:

We have audited the accompanying  consolidated balance sheets of The Hudson City
Savings  Institution and subsidiaries  (the Bank) as of March 31, 1997 and 1996,
and the related consolidated income statements, changes in equity and cash flows
for each of the years in the  three-year  period  ended  March 31,  1997.  These
consolidated   financial   statements  are  the  responsibility  of  the  Bank's
management.  Our  responsibility  is to express  an opinion on the  consolidated
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the  financial  position of The Hudson City
Savings  Institution  and  subsidiaries  as of March 31, 1997 and 1996,  and the
results  of their  operations  and their cash flows for each of the years in the
three-year  period ended March 31, 1997, in conformity  with generally  accepted
accounting principles.


                                         /s/ KPMG Peat Marwick LLP

Albany, New York
June 20, 1997, except for note 17,
  which is as of November 20, 1997

                                      F-2

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

                           Consolidated Balance Sheets

                                                 (Unaudited)       March 31,
                                                December 31,   -----------------
Assets                                              1997         1997     1996
- ------                                          ------------     ----     ----
                                                         (In thousands)

Cash and due from banks                           $ 12,284      10,457    9,243
Federal funds sold                                   3,336          --    4,990
                                                  --------     -------  -------
  Cash and cash equivalents                         15,620      10,457   14,233
                                                  --------     -------  -------

Loans held for sale                                     --          84      201
Securities available for sale                       43,282      45,623   51,429
Investment securities                               71,244      79,068   83,003
Federal Home Loan Bank of New York stock             2,812       2,812    2,596

Loans receivable                                   511,898     493,019  450,671
  Less: Allowance for loan losses                   (6,756)     (5,872)  (3,546)
                                                  --------     -------  -------
    Net loans receivable                           505,142     487,147  447,125
                                                  --------     -------  -------

Accrued interest receivable                          4,946       4,880    5,254
Premises and equipment, net                         15,840      14,965   14,349
Other real estate owned and repossessed property     1,059       3,447    1,716
Other assets                                         5,106       2,551    3,314
                                                  --------     -------  -------
      Total assets                                $665,051     651,034  623,220
                                                  ========     =======  =======

Liabilities and Equity
- ----------------------
Liabilities:
  Deposits                                         586,231     564,599  555,188
  Short-term borrowings                              2,000      12,585       --
  Urban Development Action Grant payable                --         835      835
  Mortgagors' escrow deposits                        4,935       3,746    4,027
  Other liabilities                                  4,490       4,140    3,564
                                                  --------     -------  -------
      Total liabilities                            597,656     585,905  563,614
                                                  --------     -------  -------
Commitments and contingent liabilities (note 14)

Equity:
  Surplus                                           13,839      13,839   13,689
  Undivided profits                                 53,524      51,638   46,128
  Net unrealized gain (loss) on securities
    available for sale, net of tax                      32        (348)    (211)
                                                  --------     -------  -------
      Total equity                                  67,395      65,129   59,606
                                                  --------     -------  -------
      Total liabilities and equity                $665,051     651,034  623,220
                                                  ========     =======  =======

See accompanying notes to consolidated financial statements.

                                      F-3

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

                         Consolidated Income Statements

<TABLE>
<CAPTION>
                                               (Unaudited)
                                            Nine Months Ended          Years Ended
                                               December 31,             March 31,
                                            -----------------   ------------------------
                                              1997      1996     1997     1996     1995
                                              ----      ----     ----     ----     ----
                                                           (In thousands)
<S>                                         <C>        <C>      <C>      <C>      <C>   
Interest and dividend income:                        
  Interest and fees on loans                $ 35,575   32,220   43,585   40,780   35,135
  Securities available for sale                1,960    2,879    3,658    1,782      917
  Investment securities                        3,565    4,063    5,385    6,062    6,503
  Federal funds sold                             202       87       89      271      344
  Federal Home Loan Bank of New York stock       151      124      164      187      160
                                            --------   ------   ------   ------   ------
      Total interest and dividend income      41,453   39,373   52,881   49,082   43,059
                                            --------   ------   ------   ------   ------
Interest expense:                                    
 Deposits                                     19,364   18,961   25,187   24,044   19,208
 Short-term borrowings                           176      130      239       42      101
                                            --------   ------   ------   ------   ------
      Total interest expense                  19,540   19,091   25,426   24,086   19,309
                                            --------   ------   ------   ------   ------
      Net interest income                     21,913   20,282   27,455   24,996   23,750
                                                     
Provision for loan losses                      6,408    1,858    3,826    1,090    1,169
                                            --------   ------   ------   ------   ------
      Net interest income after provision   
        for loan losses                       15,505   18,424   23,629   23,906   22,581
                                            --------   ------   ------   ------   ------
Other operating income:                              
  Service charges on deposit accounts            840      815    1,063    1,026    1,033
  Loan servicing income                          353      402      480      272      265
  Net securities transactions                     12       28       28       28      (16)
  Net gain (loss) on sale of loans                39       (5)      17       92       14
  Other income                                   646      121      237      217      236
                                            --------   ------   ------   ------   ------
      Total other operating income             1,890    1,361    1,825    1,635    1,532
                                            --------   ------   ------   ------   ------
Other operating expenses:                            
  Compensation and benefits                    6,985    6,436    8,592    7,471    6,840
  Occupancy                                      993      916    1,285    1,184    1,162
  Equipment                                    1,232      860    1,230    1,057    1,194
  FDIC assessment                                 55        8       27      299    1,170
  Other real estate owned and repossessed   
    property expenses                            274      190      292      348      851
  Legal and other professional fees              843      314      397      330      371
  Postage and item transportation                557      470      655      510      447
  Other expenses                               3,249    2,564    3,709    3,000    3,188
                                            --------   ------   ------   ------   ------
      Total other operating expenses          14,188   11,758   16,187   14,199   15,223
                                            --------   ------   ------   ------   ------
Income before income tax expense               3,207    8,027    9,267   11,342    8,890
                                                     
Income tax expense                             1,321    3,142    3,607    4,298    2,917
                                            --------   ------   ------   ------   ------
      Net income                            $  1,886    4,885    5,660    7,044    5,973
                                            ========   ======   ======   ======   ======
</TABLE>

See accompanying notes to consolidated financial statements.

                                      F-4

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

                  Consolidated Statements of Changes in Equity

<TABLE>
<CAPTION>
                                                                  Net Unrealized
                                                                  Gain (Loss) on
                                                                    Securities
                                                                    Available
                                                       Undivided  for Sale, Net    Total
                                              Surplus   Profits       of Tax      Equity
                                              -------  ---------  --------------  ------
                                                            (In thousands)
<S>                                           <C>        <C>           <C>        <C>   
Balance as of April 1, 1994                   $12,470    33,769        111        46,350

Net income                                         --     5,973         --         5,973

Transfers to surplus                              549      (549)        --            --

Adjustment of securities available for sale
  to fair value, net of tax                        --        --       (185)         (185)
                                              -------    ------       ----        ------
Balance as of March 31, 1995                   13,019    39,193        (74)       52,138

Net income                                         --     7,044         --         7,044

Transfers to surplus                              670      (670)        --            --

Net increase in equity from acquisition            --       561         --           561

Adjustment of securities available for sale
  to fair value, net of tax                        --        --       (137)         (137)
                                              -------    ------       ----        ------
Balance as of March 31, 1996                   13,689    46,128       (211)       59,606

Net income                                         --     5,660         --         5,660

Transfers to surplus                              150      (150)        --            --

Adjustment of securities available for sale
  to fair value, net of tax                        --        --       (137)         (137)
                                              -------    ------       ----        ------
Balance as of March 31, 1997                   13,839    51,638       (348)       65,129

Net income (unaudited)                             --     1,886         --         1,886

Adjustment of securities available for sale
  to fair value, net of tax (unaudited)            --        --        380           380
                                              -------    ------       ----        ------
Balance as of December 31, 1997 (unaudited)   $13,839    53,524         32        67,395
                                              =======    ======       ====        ======
</TABLE>

See accompanying notes to consolidated financial statements.

                                      F-5

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows

<TABLE>
<CAPTION>
                                                             (Unaudited)
                                                          Nine Months Ended            Years Ended
                                                             December 31,               March 31,
                                                          ------------------  ----------------------------
                                                            1997      1996      1997      1996      1995
                                                            ----      ----      ----      ----      ----
                                                                           (In thousands)
<S>                                                       <C>       <C>       <C>       <C>       <C>  
Cash flows from operating activities:
  Net income                                              $ 1,886     4,885     5,660     7,044     5,973
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Depreciation                                          1,021       832     1,183     1,000     1,090
      Provision for loan losses                             6,408     1,858     3,826     1,090     1,169
      Deferred tax benefit                                   (682)      (63)     (791)     (394)     (105)
      Net securities transactions                             (12)      (28)      (28)      (28)       16
      Net (gain) loss on sales of loans held for sale         (39)        5       (17)      (92)      (14)
      Net loans originated for sale                        (2,342)   (1,911)   (2,539)   (4,632)   (2,101)
      Proceeds from sales of loans held for sale            2,465     2,037     2,673     6,697     5,958
      Adjustments of other real estate owned and
        repossessed property to fair value                    217       103       169       336       207
      Net gain on sales of other real estate owned and
        repossessed property                                 (441)     (444)     (556)     (454)      (67)
      (Increase) decrease in accrued interest receivable      (66)      (13)      374      (863)     (624)
      (Increase) decrease in other assets                  (2,125)      133       763      (559)     (483)
      Increase in other liabilities                           350     1,541     1,323     1,031       892
                                                          -------   -------   -------   -------   -------
        Total adjustments                                   4,754     4,050     6,380     3,132     5,938
                                                          -------   -------   -------   -------   -------
        Net cash provided by operating activities           6,640     8,935    12,040    10,176    11,911
                                                          -------   -------   -------   -------   -------
Cash flows from investing activities:
  Proceeds from sales of securities available for sale         --     7,025     7,025     3,982     7,067
  Proceeds from maturities and calls of securities
    available for sale                                     17,995    19,564    21,564     5,024        --
  Purchases of securities available for sale              (15,010)  (21,976)  (22,975)  (38,998)   (2,939)
  Proceeds from sales of investment securities                 --     2,979     2,979        --     1,020
  Proceeds from maturities, calls and paydowns of
    investment securities                                  13,805     6,237     8,860    10,057    18,817
  Purchases of investment securities                       (5,981)   (7,911)   (7,911)  (13,165)  (30,725)
  Purchase of FHLB of New York stock                           --        --      (309)       --    (2,569)
  Redemption of FHLB of New York stock                         --        93        93        --        --
  Net loans made to customers                             (27,506)  (35,958)  (49,875)  (13,952)  (33,860)
  Proceeds from sales of and payments received on
    other real estate owned and repossessed property        5,715     3,443     4,817     3,281     4,213
  Capital expenditures                                     (1,896)   (1,547)   (1,799)   (1,713)   (1,041)
  Net cash provided by acquisition activity                    --        --        --       195        --
                                                          -------   -------   -------   -------   -------
        Net cash used in investing activities             (12,878)  (28,051)  (37,531)  (45,289)  (40,017)
                                                          -------   -------   -------   -------   -------
Cash flows from financing activities:
  Net increase in deposits                                 21,632    14,143     9,411    37,181    15,774
  Net (decrease) increase in short-term borrowings        (10,585)    1,715    12,585        --        --
  Repayment of UDAG payable                                  (835)       --        --        --        --
  Increase (decrease) in mortgagors' escrow deposits        1,189       943      (281)   (1,767)       68
                                                          -------   -------   -------   -------   -------
        Net cash provided by financing activities          11,401    16,801    21,715    35,414    15,842
                                                          -------   -------   -------   -------   -------
Net increase (decrease) in cash and cash equivalents        5,163    (2,315)   (3,776)      301   (12,264)
Cash and cash equivalents at beginning of period           10,457    14,233    14,233    13,932    26,196
                                                          -------   -------   -------   -------   -------
Cash and cash equivalents at end of period                $15,620    11,918    10,457    14,233    13,932
                                                          =======   =======   =======   =======   =======
</TABLE>

                                                                     (Continued)

                                      F-6

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

                Consolidated Statements of Cash Flows, Continued

<TABLE>
<CAPTION>
                                                             (Unaudited)
                                                          Nine Months Ended            Years Ended
                                                             December 31,               March 31,
                                                          ------------------  ----------------------------
                                                            1997      1996      1997      1996      1995
                                                            ----      ----      ----      ----      ----
                                                                           (In thousands)
<S>                                                       <C>       <C>       <C>       <C>       <C>  
Supplemental information:
  Interest paid                                           $19,538    19,336    25,305    24,086    19,561
                                                          =======   =======   =======   =======   =======
  Taxes paid                                              $ 4,012     3,812     4,593     3,981     2,976
                                                          =======   =======   =======   =======   =======
Non-cash investing and financing activities:

  Loans transferred to other real estate owned
    and repossessed property                              $ 3,103     4,944     6,027     3,557     3,075
                                                          =======   =======   =======   =======   =======
  Loans transferred from loans held for sale to
    the loan portfolio                                    $    --        --        --       239        --
                                                          =======   =======   =======   =======   =======
  Investment securities transferred to securities
    available for sale                                    $    --        --        --    13,775        --
                                                          =======   =======   =======   =======   =======
  Securities available for sale transferred to
    investment securities                                 $    --        --        --     2,000        --
                                                          =======   =======   =======   =======   =======
  Adjustment of securities available for sale to
    fair value, net of tax                                $   380       136      (137)     (137)     (185)
                                                          =======   =======   =======   =======   =======

  Acquisition activity (see note 2):
    Non-cash assets acquired                              $    --        --        --     4,004        --
    Non-cash liabilities assumed                               --        --        --     3,638        --
</TABLE>

See accompanying notes to consolidated financial statements.

                                      F-7

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

(1)  Summary of Significant Accounting Policies
     ------------------------------------------

     (a)  Principles of Consolidation
          ---------------------------

          The  accompanying   consolidated   financial  statements  include  the
          accounts of The Hudson City Savings  Institution and its  subsidiaries
          (the "Bank"). All material intercompany accounts and transactions have
          been eliminated.

          The consolidated balance sheet as of December 31, 1997 and the related
          consolidated  income  statements and  consolidated  statements of cash
          flows for the nine month periods ended  December 31, 1997 and 1996 and
          consolidated  statement of changes in equity for the nine month period
          ended  December  31,  1997  are  unaudited  and,  in  the  opinion  of
          management,  all adjustments (consisting of normal recurring accruals)
          necessary  for a fair  presentation  have been made as of December 31,
          1997 and for the results for the unaudited periods.

     (b)  Basis of Presentation
          ---------------------

          The accompanying  consolidated  financial  statements  conform, in all
          material respects,  to generally accepted accounting principles and to
          general  practice within the banking  industry.  The Bank utilizes the
          accrual method of accounting for financial reporting purposes.

     (c)  Use of Estimates
          ----------------

          Management of the Bank has made a number of estimates and  assumptions
          relating to the reporting of assets and liabilities and the disclosure
          of contingent  assets and  liabilities  to prepare these  consolidated
          financial  statements in conformity with generally accepted accounting
          principles. Actual results could differ from those estimates.

          Material  estimates that are  particularly  susceptible to significant
          change in the near term relate to the  determination  of the allowance
          for loan  losses  and the  valuation  of other real  estate  owned and
          repossessed  property  acquired in  connection  with  foreclosures  or
          in-substance foreclosures. In connection with the determination of the
          allowance for loan losses and the valuation of other real estate owned
          and   repossessed   property,   management   obtains   appraisals  for
          significant properties.

          Management believes that the allowance for loan losses is adequate and
          that other real estate owned and  repossessed  property is recorded at
          its fair value less an estimate  of the costs to sell the  properties.
          While  management  uses available  information to recognize  losses on
          loans,  other  real  estate  owned and  repossessed  property,  future
          additions  to the  allowance or write downs of other real estate owned
          and repossessed property may be necessary based on changes in economic
          conditions.  In addition,  various regulatory agencies, as an integral
          part of their  examination  process,  periodically  review  the Bank's
          allowance for loan losses and other real estate owned and  repossessed
          property. Such agencies may require the Bank to recognize additions to
          the   allowance  or  write  downs  of  other  real  estate  owned  and
          repossessed  property  based  on  their  judgments  about  information
          available  to them at the time of their  examination  which may not be
          currently available to management.

                                                                     (Continued)
                                       F-8

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

          A  substantial  portion of the Bank's loans are secured by real estate
          located  in  the  New  York  State   counties  of  Columbia,   Albany,
          Rensselaer,  Dutchess,  and  Schenectady.  In addition,  a substantial
          portion of the other real  estate  owned and  repossessed  property is
          located in those same markets,  as well as in the states contiguous to
          New York.  Accordingly,  the ultimate  collectibility of a substantial
          portion of the Bank's loan portfolio and the recovery of a substantial
          portion  of the  carrying  amount  of  other  real  estate  owned  and
          repossessed  property is  dependent  upon market  conditions  in these
          market areas.

     (d)  Cash and Cash Equivalents
          -------------------------

          For purposes of the  consolidated  statements of cash flows,  cash and
          cash equivalents consists of cash on hand, due from banks, and federal
          funds sold.

     (e)  Securities Available for Sale,  Investment Securities and Federal Home
          ----------------------------------------------------------------------
          Loan Bank of New York Stock
          ---------------------------

          Management determines the appropriate  classification of securities at
          the time of  purchase.  If  management  has the  positive  intent  and
          ability  to hold  debt  securities  to  maturity,  they are  stated at
          amortized cost. If securities are purchased for the purpose of selling
          them in the near term,  they are classified as trading  securities and
          are reported at fair value with  unrealized  holding  gains and losses
          reflected in current  earnings.  All other debt and marketable  equity
          securities  are  classified as  securities  available for sale and are
          reported at fair value,  with net unrealized gains or losses reported,
          net of income taxes, as a separate component of equity. As a member of
          the Federal Home Loan Bank of New York (FHLB), the Bank is required to
          hold FHLB stock  which is  carried  at cost since  there is no readily
          available market value. At December 31, 1997, March 31, 1997 and 1996,
          the  Bank  did  not  hold  any  securities  considered  to be  trading
          securities.

          Gains or  losses on  disposition  of  securities  are based on the net
          proceeds  and the adjusted  carrying  amount of the  securities  sold,
          using  the  specific  identification  method.   Unrealized  losses  on
          securities  which  reflect  a  decline  in value  which is other  than
          temporary  are charged to income and  reported as a component  of "net
          securities  transactions" in the consolidated  income statements.  The
          carrying amount of securities is adjusted for  amortization of premium
          and  accretion  of  discount,  which  is  calculated  on an  effective
          interest method.

          In November  1995,  the staff of the  Financial  Accounting  Standards
          Board  released  its Special  Report,  "A Guide to  Implementation  of
          Statement 115 on Accounting for Certain Investments in Debt and Equity
          Securities."  The Special  Report  contained,  among other  things,  a
          unique provision that allowed entities to, concurrent with the initial
          adoption of the Special Report  (November 15, 1995) but not later than
          December 31, 1995, reassess the appropriateness of the classifications
          of  all  securities  held  at  that  time.  In  conjunction  with  the
          provisions of this Special  Report,  as of December 31, 1995, the Bank
          transferred  securities  with an amortized cost of $13,775,000  and an
          estimated  fair value of  $14,017,000  from  investment  securities to
          securities available for sale.

                                                                     (Continued)
                                       F-9

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     (f)  Net Loans Receivable
          --------------------

          Loans are carried at the principal amount  outstanding net of unearned
          discount,  net  deferred  loan  origination  fees  and  costs  and the
          allowance for loan losses.

          Non-performing  loans  include  non-accrual  loans,  loans  which  are
          contractually past due 90 days or more and still accruing interest and
          troubled  debt   restructurings.   Generally,   loans  are  placed  on
          non-accrual status,  either due to the delinquency status of principal
          and/or interest payments,  or a judgment by management that,  although
          payments of principal  and/or  interest  are  current,  such action is
          prudent.  Loans  are  generally  placed  on  non-accrual  status  when
          principal and/or interest payments are contractually  past due 90 days
          or more.  When a loan is placed on  non-accrual  status,  all interest
          previously  accrued but not collected is reversed against current year
          interest  income.  Interest income on non-accrual  loans is recognized
          only if received, if considered  appropriate by management.  Loans are
          removed  from  non-accrual  status  when  they  become  current  as to
          principal  and  interest or when,  in the opinion of  management,  the
          loans  are  expected  to be  fully  collectible  as to  principal  and
          interest.

          The Bank accounts for fees and costs associated with loan originations
          in accordance with Statement of Financial  Accounting Standards (SFAS)
          No. 91,  "Accounting for Nonrefundable  Fees and Costs Associated with
          Originating and Acquiring Loans and Initial Direct Costs of Leases."

          As of April 1, 1995,  the Bank  adopted SFAS No. 114,  "Accounting  by
          Creditors for Impairment of a Loan," and SFAS No. 118,  "Accounting by
          Creditors  for  Impairment  of  a  Loan  -  Income   Recognition   and
          Disclosures."    Under   these    Statements,    a   loan   (generally
          commercial-type loans) is considered impaired when it is probable that
          the borrower will not make principal and interest  payments  according
          to the original  contractual  terms of the loan  agreement,  or when a
          loan  (of  any  loan  type)  is   restructured   in  a  troubled  debt
          restructuring  subsequent to the adoption of these  Statements.  These
          Statements   prescribe   recognition  criteria  for  loan  impairment,
          generally  related to commercial type loans,  and measurement  methods
          for impaired  loans.  Impaired  loans are  included in  non-performing
          loans, generally as non-accrual commercial type loans.

          The  allowance for loan losses  related to impaired  loans is based on
          the discounted  cash flows using the loan's initial  effective rate or
          the fair value of the collateral for certain loans where  repayment of
          the  loan  is  expected  to  be  provided  solely  by  the  underlying
          collateral (collateral dependent loans). The Bank's impaired loans are
          generally collateral dependent.  The Bank considers estimated costs to
          sell,  on a  discounted  basis,  when  determining  the fair  value of
          collateral  in the  measurement  of  impairment  if  those  costs  are
          expected  to reduce the cash  flows  available  to repay or  otherwise
          satisfy the loans.  The adoption of SFAS Nos. 114 and 118 did not have
          a significant effect on the Bank's consolidated financial statements.

                                                                     (Continued)
                                      F-10

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     (g)  Allowance for Loan Losses
          -------------------------

          The allowance for loan losses is  replenished  through a provision for
          loan  losses  charged to  operations.  Loans are  charged  against the
          allowance   for  loan  losses  when   management   believes  that  the
          collectibility  of the  principal  is  unlikely.  Recoveries  on loans
          previously  charged-off are credited to the allowance for loan losses.
          The allowance is an amount that  management  believes will be adequate
          to absorb  losses on  existing  loans that may  become  uncollectible.
          Management's  evaluation  of the  adequacy of the  allowance  for loan
          losses is performed on a periodic  basis and takes into  consideration
          such factors as the historical  loan loss  experience,  changes in the
          nature and volume of the loan portfolio,  overall  portfolio  quality,
          review of specific problem loans and current economic  conditions that
          may affect borrowers' ability to pay.

     (h)  Loans Held for Sale
          -------------------

          Loans are classified as held for investment  purposes or held for sale
          when the Bank  enters  into  interest  rate lock  agreements  with the
          potential borrowers.  Loans held for sale are recorded at the lower of
          aggregate cost or fair value.  Gains and losses on the  disposition of
          loans  held for sale are  determined  on the  specific  identification
          method.  Loans held for sale at March 31, 1997 and 1996 was  comprised
          of  residental  mortgage  loans.  There were no loans held for sale at
          December 31, 1997.

     (i)  Premises and Equipment
          ----------------------

          Premises  and  equipment  are  carried  at  cost,   less   accumulated
          depreciation.  Depreciation is computed on a straight-line  basis over
          the  estimated  useful  lives of the  assets  (up to fifty  years  for
          buildings  and  generally  five years for  furniture  and  equipment).
          Leasehold improvements are depreciated over the shorter of the term of
          the related leases or the estimated useful lives of the assets.

     (j)  Other Real Estate Owned and Repossessed Property
          ------------------------------------------------

          Other real estate  owned,  comprised of real estate  acquired  through
          foreclosure and in-substance  foreclosures,  and repossessed  property
          are  recorded  at the lower of "cost"  (defined  as the fair  value at
          initial  foreclosure)  or  fair  value  of the  asset  acquired,  less
          estimated  costs to dispose of the property.  A loan is categorized as
          an in-substance  foreclosure when the Bank has taken possession of the
          collateral,  regardless of whether formal foreclosure proceedings have
          taken place. At the time of foreclosure,  or when  foreclosure  occurs
          in-substance,  the  excess,  if any,  of the loan  value over the fair
          value of the property  received is charged to the  allowance  for loan
          losses.  Subsequent  declines  in the value of such  property  and net
          operating  expenses of such  properties are charged  directly to other
          operating   expenses.   Properties  are  reappraised,   as  considered
          necessary by  management,  and written down to the fair value less the
          estimated  cost  to  sell  the  property,  if  necessary.  Repossessed
          property consists  primarily of manufactured  homes abandoned by their
          owners or repossessed by the Bank.

                                                                     (Continued)
                                      F-11

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     (k)  Income Taxes
          ------------

          The Bank  accounts for income taxes in  accordance  with SFAS No. 109,
          "Accounting for Income Taxes". Under the asset and liability method of
          SFAS No. 109,  deferred tax assets and  liabilities are recognized for
          the future tax  consequences  attributable to differences  between the
          financial   statement   carrying   amounts  of  existing   assets  and
          liabilities  and their  respective tax bases.  Deferred tax assets are
          recognized  subject to  management's  judgment  that those assets will
          more likely than not be realized.  A valuation allowance is recognized
          if, based on an analysis of available  evidence,  management  believes
          that all or a portion of the deferred tax assets will not be realized.
          Adjustments  to increase  or  decrease  the  valuation  allowance  are
          charged or credited, respectively, to income tax expense. Deferred tax
          assets and  liabilities  are measured using enacted tax rates expected
          to apply to  taxable  income  in the  years in which  those  temporary
          differences  are expected to be  recovered  or settled.  The effect on
          deferred  tax  assets  and  liabilities  of a change  in tax  rates is
          recognized in income in the period that includes the enactment date.

     (l)  Statutory Transfer of Surplus
          -----------------------------
  
          A required  quarterly transfer of 10% of net income is made to surplus
          in accordance with New York State Banking Regulations.  No transfer is
          required if total  equity as a percent of deposits  exceeds 10% at the
          end of each quarter. In accordance with State of New York Banking Law,
          surplus is subject to certain restrictions, including a prohibition of
          its use for  payment of  dividends,  except  with the  approval of the
          Superintendent of Banks.

     (m)  Financial Instruments
          ---------------------

          In the  normal  course  of  business,  the Bank is a party to  certain
          financial instruments with  off-balance-sheet risk such as commitments
          to extend  credit,  unused  lines of credit  and  standby  letters  of
          credit. The Bank's policy is to record such instruments when funded.

     (n)  Mortgage Servicing Rights
          -------------------------

          SFAS  No.  122,   "Accounting  for  Mortgage   Servicing  Rights,"  as
          superceded by SFAS No. 125, "Accounting for Transfers and Servicing of
          Financial Assets and  Extinguishments  of Liabilities,"  requires that
          entities recognize, as separate assets, the rights to service mortgage
          loans  for  others,  regardless  of how  those  servicing  rights  are
          acquired.  Additionally,  SFAS No. 125 requires  that the  capitalized
          mortgage servicing rights be assessed for impairment based on the fair
          value of those  rights,  and that  impairment,  if any, be  recognized
          through a valuation allowance. The Bank's adoption of SFAS No. 122, as
          superceded  by SFAS  No.  125,  as of April  1,  1996,  did not have a
          material effect on the consolidated financial statements.

     (o)  Trust Department Assets and Service Fees
          ----------------------------------------

          Assets  held by the Bank in a  fiduciary  or agency  capacity  for its
          customers are not included in the  consolidated  balance  sheets since
          these  items  are not  assets  of the  Bank.  Trust  service  fees are
          reported on the accrual basis.

                                                                     (Continued)
                                      F-12

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     (p)  Transfers of Financial Assets and Extinguishment of Liabilities
          ---------------------------------------------------------------

          SFAS No. 125,  "Accounting  for  Transfers  and Servicing of Financial
          Assets and  Extinguishments of Liabilities,"  provides  accounting and
          reporting  standards for determining whether a variety of transactions
          should be accounted  for as sales or  financings,  based on consistent
          application of a financial-components approach that focuses on control
          and  superceded  SFAS No. 122,  as  discussed  above.  SFAS No. 125 is
          generally  effective for  transfers and servicing of financial  assets
          and  extinguishment of liabilities  occurring after December 31, 1996.
          Certain  aspects  of SFAS  No.  125  were  amended  by SFAS  No.  127,
          "Deferral  of  the  Effective  Date  of  Certain  Provisions  of  FASB
          Statement No. 125." The adoption of SFAS No. 125, as amended,  did not
          have  a  material   impact  on  the  Bank's   consolidated   financial
          statements.

     (q)  Reclassifications
          -----------------

          Amounts in the prior  years'  consolidated  financial  statements  are
          reclassified  whenever  necessary to conform  with the current  year's
          presentation.

(2)  Acquisition Activity
     --------------------

     On December 20, 1995, The Hudson City Savings  Institution  acquired all of
     the assets and assumed all of the  liabilities of Valatie  Savings and Loan
     Association.  This transaction was accounted for as a  pooling-of-interests
     and resulted in an increase in equity of $561,000.  Amounts related to this
     transaction are not material.

(3)  Securities Available for Sale
     -----------------------------

     The amortized cost and approximate  fair value of securities  available for
     sale at December 31, 1997, March 31, 1997 and 1996, are as follows:

                                                 December 31, 1997
                                  ----------------------------------------------
                                                Gross       Gross    Approximate
                                  Amortized  unrealized  unrealized      fair
                                     cost       gains      losses       value
                                  ---------  ----------  ----------  -----------
                                                  (In thousands)
U.S. Government and Agency
  securities                       $36,955       55         (67)        36,943
Corporate debt securities            6,274       68          (3)         6,339
                                   -------      ---        ----         ------
    Total securities available
      for sale                     $43,229      123         (70)        43,282
                                   =======      ===        ====         ======

                                                  March 31, 1997
                                  ----------------------------------------------
                                                Gross       Gross    Approximate
                                  Amortized  unrealized  unrealized      fair
                                     cost       gains      losses       value
                                  ---------  ----------  ----------  -----------
                                                  (In thousands)
U.S. Government and Agency
  securities                       $37,933        7        (611)        37,329
Corporate debt securities            8,269       47         (22)         8,294
                                   -------      ---        ----         ------
    Total securities available
      for sale                     $46,202       54        (633)        45,623
                                   =======      ===        ====         ======

                                                                     (Continued)
                                      F-13

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

                                                  March 31, 1996
                                  ----------------------------------------------
                                                Gross       Gross    Approximate
                                  Amortized  unrealized  unrealized      fair
                                     cost       gains      losses       value
                                  ---------  ----------  ----------  -----------
                                                  (In thousands)
U.S. Government and Agency
  securities                       $33,990       16        (554)        33,452
Corporate debt securities           17,791      216         (30)        17,977
                                   -------      ---        ----         ------
    Total securities available
      for sale                     $51,781      232        (584)        51,429
                                   =======      ===        ====         ======

     The following sets forth information with regard to contractual  maturities
     of  securities  available  for sale as of  December  31 and March 31,  1997
     (actual maturities may differ from contractual maturities because borrowers
     may have the right to call or prepay obligations with or without prepayment
     penalties):

                                       December 31, 1997
               -----------------------------------------------------------------
                U.S. Government and      Corporate Debt       Total Securities
                 Agency Securities         Securities        Available for Sale
               --------------------- --------------------- ---------------------
               Amortized Approximate Amortized Approximate Amortized Approximate
                  cost    fair value    cost    fair value    cost    fair value
               --------- ----------- --------- ----------- --------- -----------
                                         (In thousands)

Within one year  $    --        --     1,000      1,006       1,000      1,006
One through
  five years      33,955    33,941     5,274      5,333      39,229     39,274
Five through
  ten years        3,000     3,002        --         --       3,000      3,002
                 -------    ------     -----      -----      ------     ------
                 $36,955    36,943     6,274      6,339      43,229     43,282
                 =======    ======     =====      =====      ======     ======

                                        March 31, 1997
               -----------------------------------------------------------------
                U.S. Government and      Corporate Debt       Total Securities
                 Agency Securities         Securities        Available for Sale
               --------------------- --------------------- ---------------------
               Amortized Approximate Amortized Approximate Amortized Approximate
                  cost    fair value    cost    fair value    cost    fair value
               --------- ----------- --------- ----------- --------- -----------
                                         (In thousands)

Within one year  $    --        --     4,003      4,014       4,003      4,014
One through
  five years      37,933    37,329     4,266      4,280      42,199     41,609
                 -------    ------     -----      -----      ------     ------
                 $37,933    37,329     8,269      8,294      46,202     45,623
                 =======    ======     =====      =====      ======     ======

                                                                     (Continued)
                                      F-14

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     During the years ended March 31, 1997,  1996 and 1995,  and the nine months
     ended  December  31,  1996,  the  Bank  received  $7,025,000,   $3,982,000,
     $7,067,000,  and  $7,025,000,  respectively,  in proceeds  from the sale of
     securities available for sale,  realizing gross gains of $36,000,  $28,000,
     $46,000, and $36,000, respectively, and gross losses of $0, $0, $7,000, and
     $0,  respectively.  The Bank  realized  gross gains of $12,000 and no gross
     losses during the nine months ended December 31, 1997,  related to calls of
     securities available for sale. Write-downs of securities available for sale
     due to credit deterioration amounted to $76,000 during the year ended March
     31, 1995.

(4)  Investment Securities
     ---------------------

     The amortized cost and approximate  fair value of investment  securities as
     of December 31, 1997, March 31, 1997 and 1996, are as follows:

                                                 December 31, 1997
                                  ----------------------------------------------
                                                Gross       Gross    Approximate
                                  Amortized  unrealized  unrealized      fair
                                     cost       gains      losses       value
                                  ---------  ----------  ----------  -----------
                                                  (In thousands)
U.S. Government and Agency
  securities                       $19,974       90         (30)        20,034
Corporate debt securities           46,743      318         (12)        47,049
Mortgage backed securities           4,517       26         (28)         4,515
State, county and municipal             10       --          --             10
                                   -------      ---        ----         ------
    Total investment securities    $71,244      434         (70)        71,608
                                   =======      ===        ====         ======

                                                  March 31, 1997
                                  ----------------------------------------------
                                                Gross       Gross    Approximate
                                  Amortized  unrealized  unrealized      fair
                                     cost       gains      losses       value
                                  ---------  ----------  ----------  -----------
                                                  (In thousands)
U.S. Government and Agency
  securities                       $17,960       14        (135)        17,839
Corporate debt securities           57,648      110        (219)        57,539
Mortgage backed securities           3,050       37        (123)         2,964
State, county and municipal            410        1          --            411
                                   -------      ---        ----         ------
    Total investment securities    $79,068      162        (477)        78,753
                                   =======      ===        ====         ======

                                                  March 31, 1996
                                  ----------------------------------------------
                                                Gross       Gross    Approximate
                                  Amortized  unrealized  unrealized      fair
                                     cost       gains      losses       value
                                  ---------  ----------  ----------  -----------
                                                  (In thousands)
U.S. Government and Agency
  securities                       $13,957       43        (170)        13,830
Corporate debt securities           63,557      439        (152)        63,844
Mortgage backed securities           4,221       58        (113)         4,166
State, county and municipal          1,268       14          --          1,282
                                   -------      ---        ----         ------
    Total investment securities    $83,003      554        (435)        83,122
                                   =======      ===        ====         ======

                                                                     (Continued)
                                      F-15

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     At December 31, 1997, March 31, 1997 and 1996,  mortgage backed  securities
     consisted  entirely of Government  National  Mortgage  Association  (GNMA),
     Fannie Mae, and Freddie Mac securities.

     The amortized cost and approximate  fair value of investment  securities at
     December 31 and March 31, 1997, by contractual  maturity  (mortgage  backed
     securities  are  included by final  contractual  maturity),  are as follows
     (actual maturities may differ from contractual maturities because borrowers
     may have the right to call or prepay obligations with or without prepayment
     penalties):

                                       December 31, 1997
                        ----------------------------------------------
                            U.S. Government
                              and Agency            Corporate Debt
                              Securities              Securities
                        ----------------------  ----------------------
                                   Approximate             Approximate
                        Amortized      fair     Amortized      fair
                           cost       value        cost       value
                        ---------  -----------  ---------  -----------
                                        (In thousands)

Within one year          $ 4,998       4,989      20,894      20,935
One through five years    14,976      15,045      24,863      25,116
Five through ten years        --          --         986         998
After ten years               --          --          --          --
                         -------      ------      ------      ------
                         $19,974      20,034      46,743      47,049
                         =======      ======      ======      ======

<TABLE>
<CAPTION>
                          Mortgage Backed        State, County             Total
                             Securities          and Municipal     Investment Securities
                       --------------------- --------------------- ---------------------
                                 Approximate           Approximate           Approximate
                       Amortized     fair    Amortized     fair    Amortized     fair
                          cost      value       cost      value       cost      value
                       --------- ----------- --------- ----------- --------- -----------
                                                 (In thousands)
<S>                      <C>        <C>         <C>        <C>       <C>        <C>
Within one year          $   --        --        --         --       25,892     25,924
One through five years      280       272        --         --       40,119     40,433
Five through ten years    2,586     2,643        10         10        3,582      3,651
After ten years           1,651     1,600        --         --        1,651      1,600
                         ------     -----       ---        ---       ------     ------
                         $4,517     4,515        10         10       71,244     71,608
                         ======     =====       ===        ===       ======     ======
</TABLE>

                                                                     (Continued)
                                      F-16

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

<TABLE>
<CAPTION>
                                                   March 31, 1997
                        ---------------------------------------------------------------------
                            U.S. Government
                              and Agency            Corporate Debt         Mortgage Backed   
                              Securities              Securities              Securities     
                        ----------------------  ----------------------  ---------------------
                                   Approximate             Approximate            Approximate
                        Amortized      fair     Amortized      fair     Amortized     fair   
                           cost       value        cost       value        cost      value   
                        ---------  -----------  ---------  -----------  --------- -----------
                                                   (In thousands)
<S>                      <C>          <C>         <C>         <C>         <C>        <C>
Within one year          $   999       1,000      12,953      12,970        373        374
One through five years    16,961      16,839      44,695      44,569        308        293   
Five through ten years        --          --          --          --        656        674   
After ten years               --          --          --          --      1,713      1,623   
                         -------      ------      ------      ------      -----      -----   
                         $17,960      17,839      57,648      57,539      3,050      2,964
                         =======      ======      ======      ======      =====      =====
</TABLE>
                                                                       
                            State, County               Total
                            and Municipal       Investment Securities
                        ---------------------   ---------------------
                                  Approximate             Approximate
                        Amortized     fair      Amortized     fair
                           cost      value         cost      value
                        --------- -----------   --------- -----------
                                       (In thousands)

Within one year           $400        401         14,726     14,745
One through five years      --         --         61,963     61,701
Five through ten years      10         10            666        684
After ten years             --         --          1,713      1,623
                          ----        ---         ------     ------
                          $410        411         79,068     78,753
                          ====        ===         ======     ======

     Investment  securities with a carrying value of $6.0 million,  $5.0 million
     and  $5.0  million  at  December  31,  1997,   March  31,  1997  and  1996,
     respectively, were pledged to secure public deposits and for other purposes
     as required by law.

     During the year ended March 31, 1997,  the nine months  ended  December 31,
     1996,  and the year ended March 31,  1995,  the Bank  received  $2,979,000,
     $2,979,000,  and  $1,020,000,  respectively,  in proceeds  from the sale of
     investment  securities,  realizing  gross  gains of $0,  $0,  and  $21,000,
     respectively,  and gross losses of $8,000,  $8,000,  and $0,  respectively.
     These securities were sold due to significant deterioration in the issuers'
     creditworthiness. No investment securities were sold during the nine months
     ended December 31, 1997 or the year ended March 31, 1996.

                                                                     (Continued)
                                      F-17

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

(5)  Net Loans Receivable
     --------------------

     A summary of net loans  receivable as of December 31, 1997,  March 31, 1997
     and 1996 is as follows:

                                                              March 31,
                                         December 31,    ------------------
                                             1997          1997       1996
                                         ------------      ----       ----
                                                   (In thousands)
Loans secured by real estate:
  Residential one-to-four-family           $250,649      246,462    214,226
  Home equity                                27,441       27,630     26,936
  Commercial                                 73,902       67,697     70,854
  Construction                                3,980        2,725      4,317
                                           --------      -------    -------
    Total loans secured by real estate      355,972      344,514    316,333
                                           --------      -------    -------
Other loans:
  Manufactured housing                       98,307       92,651     80,399
  Commercial                                 13,907       16,146     17,393
  Mortgage warehouse lines of credit          7,062        3,567     11,797
  Financed insurance premiums                23,395       23,535     13,503
  Consumer and other                         12,140       11,577     10,155
                                           --------      -------    -------
    Total other loans                       154,811      147,476    133,247
                                           --------      -------    -------
Net deferred loan origination costs and
  unearned discount                           1,115        1,029      1,091
Allowance for loan losses                    (6,756)      (5,872)    (3,546)
                                           --------      -------    -------
    Net loans receivable                   $505,142      487,147    447,125
                                           ========      =======    =======

     Changes in the  allowance  for loan  losses  during the nine  months  ended
     December 31, 1997 and 1996,  and the years ended March 31,  1997,  1996 and
     1995 were as follows:

                                 Nine Months Ended           Years Ended
                                    December 31,              March 31,
                                 -----------------    -------------------------
                                   1997      1996      1997     1996      1995
                                   ----      ----      ----     ----      ----
                                                 (In thousands)
Allowance for loan losses
  at beginning of period         $ 5,872     3,546     3,546    3,187     2,917
Provision charged to operations    6,408     1,858     3,826    1,090     1,169
Loans charged-off                 (5,953)   (1,676)   (2,070)  (1,197)   (1,263)
Recoveries on loans charged-off      429       464       570      423       364
Allowance acquired through
  merger                              --        --        --       43        --
                                 -------    ------    ------   ------    ------
Allowance for loan losses
  at end of period               $ 6,756     4,192     5,872    3,546     3,187
                                 =======    ======    ======   ======    ======

                                                                     (Continued)
                                      F-18

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     The following table sets forth  information  with regard to  non-performing
     loans:
                                                                March 31,
                                          December 31,  ------------------------
                                              1997       1997     1996     1995
                                              ----       ----     ----     ----
                                                             (In thousands)

Loans in non-accrual status                 $15,081     15,282    8,286    6,221
Loans contractually past due 90 days or
  more and still accruing interest            1,302      4,711    2,600    1,129
                                            -------     ------   ------    -----
                                            $16,383     19,993   10,886    7,350
                                            =======     ======   ======    =====

     At December 31, 1997,  March 31, 1997, 1996 and 1995,  respectively,  there
     were no troubled debt restructurings.  There are no material commitments to
     extend further credit to borrowers with non-performing loans.

     Accumulated interest on non-accrual loans, as shown above, of approximately
     $493,000 and $586,000,  was not  recognized  in interest  income during the
     nine months  ended  December  31,  1997 and the year ended March 31,  1997,
     respectively.   Approximately   $637,000   and   $937,000  of  interest  on
     non-accrual loans, as shown above, was collected and recognized in interest
     income  during the nine months  ended  December 31, 1997 and the year ended
     March 31, 1997, respectively. Accumulated interest on non-accrual loans, as
     shown above, not recognized in interest income and collected and recognized
     in  interest  income for the years  ended  March 31,  1996 and 1995 was not
     significant.

     At December 31, 1997 and March 31, 1997 and 1996,  the recorded  investment
     in loans that are  considered  to be  impaired  under SFAS No. 114  totaled
     $4,279,000,  $5,361,000, and $646,000,  respectively, for which the related
     allowance   for  loan  losses  was  $682,000,   $2,010,000,   and  $71,000,
     respectively.  As of December 31, 1997, March 31, 1997 and 1996, there were
     no  impaired  loans  which  did  not  have an  allowance  for  loan  losses
     determined in accordance with SFAS No. 114. The average recorded investment
     in impaired  loans during the nine months ended December 31, 1997 and 1996,
     and the years ended March 31, 1997 and 1996,  was  $5,975,000,  $1,304,000,
     $1,621,000, and $569,000,  respectively.  The interest income recognized on
     those impaired loans and the interest  income  recognized on those impaired
     loans using the cash basis of income  recognition  was not  significant for
     the nine months ended Decmeber 31, 1997 and 1996, and the years ended March
     31, 1997 and 1996.

     Certain  executive  officers  of the Bank were  customers  of and had other
     transactions  with the Bank in the ordinary  course of  business.  Loans to
     these  parties were made in the  ordinary  course of business at the Bank's
     normal credit terms,  including  interest rate and  collateralization.  The
     aggregate  of such loans  totaled  less than 5% of total equity at December
     31, 1997, March 31, 1997 and 1996.

                                                                     (Continued)
                                      F-19

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

(6)  Accrued Interest Receivable
     ---------------------------

     Accrued interest receivable consists of the following at December 31, 1997,
     March 31, 1997 and 1996:

                                                         March 31,
                                     December 31,    ----------------- 
                                         1997         1997       1996
                                         ----         ----       ----
                                               (In thousands)

     Loans and loans held for sale      $3,090       3,115      3,097
     Securities available for sale         739         664        851
     Investment securities               1,117       1,101      1,306
                                        ------       -----      -----
                                        $4,946       4,880      5,254
                                        ======       =====      =====

(7)  Premises and Equipment
     ----------------------

     A summary of premises and  equipment  at December 31, 1997,  March 31, 1997
     and 1996 is as follows:

                                                         March 31,
                                     December 31,    ----------------- 
                                         1997         1997       1996
                                         ----         ----       ----
                                               (In thousands)
     Bank buildings and land           $16,576       15,224     15,182
     Furniture and equipment             4,923        4,505      2,997
     Leasehold improvements                854          786        759
                                       -------       ------     ------
                                        22,353       20,515     18,938
     Less: Accumulated depreciation     (6,513)      (5,550)    (4,589)
                                       -------       ------     ------
       Premises and equipment, net     $15,840       14,965     14,349
                                       =======       ======     ======

     Depreciation  was  approximately  $1.0  million and  $832,000  for the nine
     months ended  December 31, 1997 and 1996,  respectively.  Depreciation  was
     approximately  $1.2 million,  $1.0 million,  and $1.1 million for the years
     ended March 31, 1997, 1996, and 1995, respectively.

     At  December  31 and  March  31,  1997,  the Bank  held  one of its  branch
     buildings for sale.  The carrying  value of the building was  approximately
     $750,000 at both  December 31 and March 31,  1997,  which  represented  the
     lower of the cost basis of the building or fair value less estimated  costs
     to sell.

(8)  Other Real Estate Owned and Repossessed Property
     ------------------------------------------------

     Other real estate owned and repossessed  property consists of the following
     at December 31, 1997, March 31, 1997 and 1996:

                                                         March 31,
                                     December 31,    ----------------- 
                                         1997         1997       1996
                                         ----         ----       ----
                                               (In thousands)
     Repossessed real estate:
       Commercial                       $  300       2,860        921
       Residential                          59          48        160
     Repossessed property                  700         539        635
                                        ------       -----      -----
                                        $1,059       3,447      1,716
                                        ======       =====      =====

                                                                     (Continued)
                                      F-20

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

(9)  Deposits
     --------

     Deposit  account  balances at December 31, 1997 and March 31, 1997 and 1996
     are summarized as follows:

                                                             March 31,
                                         December 31,    ----------------- 
                                             1997         1997       1996
                                             ----         ----       ----
                                                   (In thousands)

     Savings accounts (3.00% to 3.92%)     $140,483     136,109    130,032
     N.O.W. and money market accounts
       (2.00% to 4.88%)                      94,046      92,347     93,919
     Time deposit accounts:
       2.00 to 2.99%                            470          --         --
       3.00 to 3.99%                            419         824        958
       4.00 to 4.99%                          3,497      15,319     32,165
       5.00 to 5.99%                        259,419     228,732    149,852
       6.00 to 6.99%                         15,659      27,070     84,703
       7.00 to 7.99%                         35,817      35,441     34,516
       8.00 to 8.99%                             --          --        560
                                           --------     -------    -------
         Total time deposit accounts        315,281     307,386    302,754
                                           --------     -------    -------
     Non-interest bearing accounts           36,421      28,757     28,483
                                           --------     -------    -------
         Total deposits                    $586,231     564,599    555,188
                                           ========     =======    =======

     The aggregate amount of time deposit accounts with a balance of $100,000 or
     greater was $42.4 million, $44.3 million, and $46.5 million at December 31,
     1997, March 31, 1997 and 1996, respectively.

     The approximate amounts of contractual  maturities of time deposit accounts
     at December 31, 1997 are as follows:

                                                    (In thousands)
          Years ending December 31,
                    1998                               $178,360
                    1999                                101,019
                    2000                                 18,182
                    2001                                 14,676
                    2002                                  2,245
                 Thereafter                                 799
                                                       --------
                                                       $315,281
                                                       ========

     The approximate amounts of contractual  maturities of time deposit accounts
     at March 31, 1997 are as follows:

                                                    (In thousands)
          Years ending March 31,
                    1998                               $153,807
                    1999                                110,830
                    2000                                 22,208
                    2001                                 15,380
                    2002                                  3,288
                 Thereafter                               1,049
                                                       --------
                                                       $306,562
                                                       ========

                                                                     (Continued)
                                      F-21

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     Interest  expense on deposits for the nine months  ended  December 31, 1997
     and 1996,  and the years ended March 31, 1997,  1996 and 1995 is summarized
     as follows:

                                 Nine Months Ended           Years Ended
                                    December 31,              March 31,
                                 -----------------    -------------------------
                                   1997      1996      1997     1996      1995
                                   ----      ----      ----     ----      ----
                                                 (In thousands)

Time deposit accounts            $13,513    13,342    17,727   16,713    10,796
Savings accounts                   3,584     3,388     4,523    4,275     5,501
N.O.W. and money market accounts   2,178     2,144     2,831    2,932     2,769
Mortgagors' escrow deposits           89        87       106      124       142
                                 -------    ------    ------   ------    ------
                                 $19,364    18,961    25,187   24,044    19,208
                                 =======    ======    ======   ======    ======

(10) Urban Development Action Grant Payable
     --------------------------------------

     Hudson City Center, Inc. (a subsidiary of the Bank) was awarded an $835,000
     "Urban Development  Action Grant (UDAG) Equity  Participation in Cash Flow"
     by the Hudson  Development  Corporation  for the purpose of constructing an
     office building in the City of Hudson, New York. This loan was to be repaid
     in December 2000.  Since January 1991, the Bank had expensed  approximately
     $25,000 per year under the terms of the agreement.  During  September 1997,
     the loan was satisfied.

(11) Income Taxes
     ------------

     The components of income tax expense for the nine months ended December 31,
     1997 and 1996 and the years ended  March 31,  1997,  1996,  and 1995 are as
     follows:

                                 Nine Months Ended           Years Ended
                                    December 31,              March 31,
                                 -----------------    -------------------------
                                   1997      1996      1997     1996      1995
                                   ----      ----      ----     ----      ----
                                                 (In thousands)
     Current tax expense:
       Federal                    $1,724     2,710     3,702    3,951     2,697
       State                         279       495       696      741       325 
     Deferred tax benefit           (682)      (63)     (791)    (394)     (105)
                                  ------     -----     -----    -----     -----
                                  $1,321     3,142     3,607    4,298     2,917
                                  ======     =====     =====    =====     =====

                                                                     (Continued)
                                      F-22

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     The following is a  reconciliation  of the expected  income tax expense and
     the actual  income tax expense.  The  expected  income tax expense has been
     computed by applying the statutory federal tax rate to income before income
     tax expense:

                                 Nine Months Ended           Years Ended
                                    December 31,              March 31,
                                 -----------------    -------------------------
                                   1997      1996      1997     1996      1995
                                   ----      ----      ----     ----      ----
                                                 (In thousands)
Income tax at applicable
  federal statutory rate          $1,090     2,729     3,151    3,856     3,023
Increase (decrease) in income
  tax expense resulting from:
    Tax exempt securities income      (8)      (12)      (14)     (82)      (85)
    State income taxes, net of
      federal tax benefit            184       327       459      489       214
    Reduction in the valuation
      allowance for deferred
      tax assets                      --        --        --       --      (248)
    Other                             55        98        11       35        13
                                  ------     -----     -----    -----     -----
      Income tax expense          $1,321     3,142     3,607    4,298     2,917
                                  ======     =====     =====    =====     =====
Effective tax rate                  41.2%     39.1%     38.9%    37.9%     32.8%
                                  ======     =====     =====    =====     =====

     The tax  effects of  temporary  differences  that give rise to  significant
     portions  of the  deferred  tax  assets and  deferred  tax  liabilities  at
     December 31, 1997, March 31, 1997 and 1996 are presented below:

                                                                   March 31,
                                               December 31,    -----------------
                                                   1997         1997       1996
                                                   ----         ----       ----
                                                         (In thousands)
Deferred tax assets:
  Differences in reporting the provision for
    loan losses and tax bad debt deduction        $2,547       1,880      1,344
  Differences in reporting other real estate
    owned and repossessed property                   157         221        102
  Accrued postretirement benefits                    268         203        115
  Deferred compensation                              163         136        107
  Other                                               69          49         47
                                                  ------       -----      -----
    Total gross deferred tax assets                3,204       2,489      1,715
    Less valuation allowance                        (141)       (141)      (141)
                                                  ------       -----      -----
    Net deferred tax assets                        3,063       2,348      1,574
                                                  ------       -----      -----

Deferred tax liabilities:
  Differences in reporting depreciation              (73)        (60)       (35)
  Differences in reporting bond discount
    accretion                                       (232)       (184)      (199)
  Differences in reporting pension costs            (465)       (493)      (520)
                                                  ------       -----      -----
    Total deferred tax liabilities                  (770)       (737)      (754)
                                                  ------       -----      -----
    Net deferred tax asset at end of period        2,293       1,611        820
    Net deferred tax asset at beginning of period  1,611         820        426
                                                  ------       -----      -----
    Deferred tax benefit for the period           $ (682)       (791)      (394)
                                                  ======       =====      =====

                                                                     (Continued)
                                      F-23

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     In addition to the deferred tax assets and liabilities described above, the
     Bank had a deferred tax  liability  of $21,000 at December 31, 1997,  and a
     deferred  tax asset of  $232,000  and  $141,000 at March 31, 1997 and 1996,
     respectively,  related  to the net  unrealized  gain or loss on  securities
     available for sale.

     The valuation  allowance,  as established by the Bank at December 31, 1997,
     March 31, 1997 and 1996, takes into  consideration the nature and timing of
     the deferred tax asset items,  as well as the amount of available  open tax
     carrybacks. The Bank has fully reserved its New York State net deferred tax
     asset,  which is a  component  of deferred  tax assets,  due to the lack of
     carryback  and  carryforward  provisions  available in New York State.  The
     decrease of $248,000 in the deferred tax asset valuation  allowance  during
     the year  ended  March  31,  1995 was  based  upon  the  Bank's  continuing
     evaluation  of the level of such  allowance  and the  realizability  of the
     temporary  differences  creating  the  deferred  tax  assets,  particularly
     reserves for loan losses,  and after  considering  the  estimates of future
     taxable income.  Based on recent historical and anticipated  future taxable
     income,  management  believes  it is more  likely than not that the Company
     will realize its net deferred tax assets.

     As a thrift  institution,  the Bank is subject to special provisions in the
     Federal and New York State tax laws  regarding  its  allowable tax bad debt
     deductions and related tax bad debt reserves. These deductions historically
     have been determined using methods based on loss experience or a percentage
     of taxable income. Tax bad debt reserves are maintained equal to the excess
     of  allowable  deductions  over  actual bad debt  losses and other  reserve
     reductions.  These reserves  consist of a defined  base-year  amount,  plus
     additional  amounts ("excess  reserves")  accumulated  after the base year.
     SFAS No. 109 requires  recognition of deferred tax liabilities with respect
     to such excess  reserves,  as well as any portion of the  base-year  amount
     which is expected to become taxable (or  "recaptured")  in the  foreseeable
     future.

     Certain amendments to the Federal and New York State tax laws regarding bad
     debt  deductions  were  enacted  in  July  and  August  1996.  The  Federal
     amendments  include  elimination of the percentage of taxable income method
     for tax years  beginning  after  December 31,  1995,  and  imposition  of a
     requirement   to  recapture   into   taxable   income  (over  a  period  of
     approximately  six years) the bad debt  reserves in excess of the base-year
     amounts. The Bank previously established,  and will continue to maintain, a
     deferred tax liability  with respect to such excess Federal  reserves.  The
     New York State amendments redesignate the Bank's state bad debt reserves at
     December  31,  1995 as the  base-year  amount and also  provide  for future
     additions to the base-year  reserve using the  percentage of taxable income
     method.

                                                                     (Continued)
                                      F-24

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     In accordance  with SFAS No. 109,  deferred tax  liabilities  have not been
     recognized  with respect to the Federal  base-year  reserve of $2.7 million
     and  "supplemental"  reserve (as defined) of $10.3 million at both December
     31 and March 31 1997, and the state  base-year  reserve of $18.3 million at
     both  December 31 and March 31,  1997,  since the Bank does not expect that
     these amounts will become taxable in the foreseeable future. Under New York
     State tax law,  as amended,  events that would  result in taxation of these
     reserves include the failure of the Bank to maintain a specified qualifying
     assets ratio or meet other thrift  definition  tests for tax purposes.  The
     unrecognized  deferred tax liability at both December 31 and March 31, 1997
     with respect to the Federal base-year reserve and supplemental  reserve was
     $933,000 and $3.5  million,  respectively.  The  unrecognized  deferred tax
     liability  at  December  31 and March 31,  1997 with  respect  to the state
     base-year reserve was $1.1 million (net of Federal benefit).

(12) Employee Benefit Plans
     ----------------------

     The Bank maintains a non-contributory  pension plan with Retirement Systems
     Incorporated  (RSI) Retirement  Trust,  covering  substantially  all of its
     employees  meeting  certain  eligibility  requirements.  The  benefits  are
     computed as a percentage of the highest three year average annual earnings,
     as defined by the Plan,  multiplied by years of credited service.  Prior to
     July 14,  1995,  the  percentages  utilized  were two percent for the first
     thirty  years  of  credited  service  and  one-half   percent   thereafter.
     Subsequent to July 14, 1995, the Plan was amended to limit credited service
     for  benefit  calculations  to a  maximum  of  thirty  years.  The  amounts
     contributed  to the plan are  determined  annually  on the basis of (a) the
     maximum  amount that can be deducted for federal income tax purposes or (b)
     the amount  certified  by a  consulting  actuary as  necessary  to avoid an
     accumulated funding deficiency as defined by the Employee Retirement Income
     Security  Act of 1974.  Contributions  are intended to provide not only for
     benefits attributed to service to date but also those expected to be earned
     in  the  future.  Plan  assets  consist  primarily  of  investments  in RSI
     Retirement Trust administered fixed-income and equity funds.

     The following table  sets  forth  the  Plan's  funded  status  and  amounts
     recognized  in the Bank's  consolidated  financial  statements at March 31,
     1997 and 1996:

                                                               1997        1996
                                                               ----        ----
                                                                (In thousands)
Actuarial present value of benefit obligations:
  Accumulated benefit obligation, including vested
    benefits of $6,477,000 and $5,947,000 at
    March 31, 1997 and 1996, respectively                    $(6,659)    (6,387)
                                                             =======     ======

  Projected benefit obligation                                (8,183)    (7,977)
Estimated fair value of Plan assets                            9,272      8,647
                                                             -------     ------
Plan assets in excess of projected benefit obligation          1,089        670
Unrecognized net loss from past experience different
  from that assumed and effects of changes in assumptions        149        575
Unrecognized transition asset at January 1, 1988 being
  recognized over approximately 12 years                         (71)      (124)
Unrecognized past service liability                               64         72
                                                             -------     ------
Prepaid pension cost included in other assets                $ 1,231      1,193
                                                             =======     ======

                                                                     (Continued)
                                      F-25

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     Net  periodic  pension  cost  included  in the Bank's  consolidated  income
     statements for the years ended March 31, 1997,  1996, and 1995 included the
     following components:

                                             1997      1996      1995
                                             ----      ----      ----
                                                  (In thousands)

     Service cost                            $353        327      321
     Interest cost                            573        536      471
     Actual return on plan assets            (753)    (1,160)    (544)
     Net amortization and deferral             40        543      (44)
                                             ----     ------     ----
     Net periodic pension cost               $213        246      204
                                             ====     ======     ====

     The actuarial  assumptions used in determining the actuarial  present value
     of the projected benefit obligation as of March 31 were as follows:

                                                      1997      1996      1995
                                                      ----      ----      ----

     Weighted average discount rate                   7.75%     7.50%     8.25%
     Rate of increase in future compensation levels   5.50      5.50      6.00
     Expected long term rate of return                8.00      8.00      8.00

     In addition,  the Bank provides a defined benefit postretirement plan which
     provides  medical  and  life  insurance   benefits  to  substantially   all
     employees,  as well as dental  benefits to a closed group of retirees.  The
     Bank  adopted  SFAS No.  106,  "Employers'  Accounting  for  Postretirement
     Benefits Other Than Pensions," as of April 1, 1995. Under SFAS No. 106, the
     cost of  postretirement  benefits other than pensions must be recognized on
     an accrual basis as employees perform services to earn the benefits.

     Active  employees  are  eligible  for retiree  medical  and life  insurance
     coverage upon reaching age 55 with 10 years of service. The medical portion
     of the plan is contributory,  with retiree  contributions based on years of
     service and their retirement date. The Bank's  contributions  for employees
     retiring on or after  September  1, 1995 are limited to 150% of the premium
     rates in effect at the time of retirement.  The life  insurance  portion of
     the plan is non-contributory,  with the pre-retirement benefit equal to two
     times  annual  earnings.  The  post-retirement  life  insurance  benefit is
     reduced based on the retiree's age and the length of time since retirement,
     with a maximum retiree benefit of $50,000.  Post-retirement dental coverage
     is in effect for a closed group of retirees. The dental portion of the plan
     is non-contributory. The funding policy of the plan is to pay claims and/or
     insurance premiums as they come due.

                                                                     (Continued)
                                      F-26

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     The  following   table  presents  the  amounts   recogized  in  the  Bank's
     consolidated financial statements at March 31, 1997 and 1996:

                                                            1997         1996
                                                            ----         ----
                                                             (In thousands)
     Accumulated post-retirement benefit obligation:
       Retirees and eligible beneficiaries                $(1,856)     (1,815)
       Active employees fully eligible for benefits          (190)       (214)
       Other active plan participants                        (533)       (545)
                                                          -------      ------
                                                           (2,579)     (2,574)
     Unrecognized net loss from past experience
       different from that assumed and effects of
       changes in assumptions                                  32         130
     Unrecognized transition obligation at
       April 1, 1995 being recognized over 20 years         2,126       2,244
                                                          -------      ------
     Accrued post-retirement benefit cost included
       in other liabilities                               $  (421)       (200)
                                                          =======      ======

     Net  periodic   post-retirement   benefit  cost   included  in  the  Bank's
     consolidated income statements for the years ended March 31, 1997 and 1996,
     included the following components:

                                                            1997         1996
                                                            ----         ----
                                                             (In thousands)
     Service cost                                           $ 60           47
     Interest cost                                           188          189
     Net amortization and deferral                           118          118
                                                            ----         ----
           Net periodic post-retirement benefit cost        $366          354
                                                            ====         ====

     The  discount  rate used in  determining  the  accumulated  post-retirement
     benefit  obligation  was  7.75%  and  7.50% at  March  31,  1997 and  1996,
     respectively.

     For  measurement  purposes,  an 8.00%  annual  rate of  increase in the per
     capita cost of covered  health  benefits  was assumed for medical  coverage
     starting in 1998;  the rate was assumed to decrease  uniformly  to 5.00% by
     2001  and to  remain  at that  level  thereafter.  A 5.00%  annual  rate of
     increase in the per capita cost of covered dental  benefits was assumed for
     dental  coverage  starting  in  1998;  the  rate was  assumed  to  decrease
     uniformly  to 4.00% by 2000 and to  remain  at that  level  thereafter  The
     medical  and dental  care cost trend rate  assumptions  have a  significant
     effect on the  amounts  reported.  To  illustrate,  increasing  the assumed
     medical and dental care cost trend  rates by one  percentage  point in each
     year would increase the accumulated  post-retirement  benefit obligation as
     of March 31, 1997 by $217,000 and the aggregate of the service and interest
     cost for the year ended March 31, 1997 would increase by $20,000.

                                                                     (Continued)
                                      F-27

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     The  Bank  also  sponsors  a  defined  contribution  401(k)  plan  covering
     substantially all employees meeting certain eligibility  requirements.  The
     Bank  matches  50%  of  employee  pre-tax  contributions  up  to a  maximum
     contribution by the Bank of 4% of the employee's annual salary.  The amount
     of 401(k) contribution expense was $88,000,  $88,000,  $117,000,  $100,000,
     and $89,000 for the nine months  ended  December  31, 1997 and 1996 and the
     years ended March 31, 1997, 1996, and 1995, respectively.

(13) Regulatory Capital
     ------------------

     Federal Deposit Insurance  Corporation (FDIC) regulations  require banks to
     maintain  a  minimum  leverage  ratio of Tier 1 capital  to total  adjusted
     quarterly  average assets of 4.0%, and minimum ratios of Tier 1 capital and
     total capital to risk-weighted assets of 4.0% and 8.0%, respectively.

     Under its prompt  corrective  action  regulations,  the FDIC is required to
     take certain  supervisory  actions (and may take  additional  discretionary
     actions) with respect to an undercapitalized  bank. Such actions could have
     a direct material effect on a bank's financial statements.  The regulations
     establish a framework for the classification of banks into five categories:
     well capitalized, adequately capitalized,  undercapitalized,  significantly
     undercapitalized,  and critically  undercapitalized.  Generally,  a bank is
     considered  well  capitalized  if it has a Tier 1 capital ratio of at least
     5.0%  (based  on  total  adjusted  quarterly  average  assets);  a  Tier  1
     risk-based  capital ratio of at least 6.0%; and a total risk-based  capital
     ratio of at least 10.0%.

     The  foregoing  capital  ratios are based in part on specific  quantitative
     measures of assets,  liabilities,  and certain  off-balance  sheet items as
     calculated  under  regulatory  accounting  practices.  Capital  amounts and
     classifications are also subject to qualitative judgments by the regulators
     about capital components, risk weightings, and other factors.

     Management  believes  that, as of December 31 and March 31, 1997,  the Bank
     met all capital adequacy requirements to which it was subject. Further, the
     most recent FDIC  notification  categorized the Bank as a well  capitalized
     institution under the prompt corrective action regulations. There have been
     no conditions or events since the  notification  that  management  believes
     have changed the Bank's capital classification.

                                                                     (Continued)
                                      F-28

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)


     The  following  is a summary  of actual  capital  amounts  and ratios as of
     December 31 and March 31, 1997 for the Bank,  compared to the  requirements
     for minimum capital adequacy and for classification as well capitalized:

                                              December 31, 1997
                             ---------------------------------------------------
                                                        Required Ratios
                             Actual Captial   ----------------------------------
                             --------------   Minimum Capital  Classification as
                             Amount   Ratio       Adequacy      Well Capitalized
                             ------   -----   ---------------  -----------------
                                           (Dollars in thousands)

Tier 1 (leverage) capital   $66,753    10.1%        4.0%              5.0%
Risk-based capital:
    Tier 1                   66,753    14.1         4.0               6.0
    Total                    72,672    15.4         8.0              10.0

                                               March 31, 1997
                             ---------------------------------------------------
                                                        Required Ratios
                             Actual Captial   ----------------------------------
                             --------------   Minimum Capital  Classification as
                             Amount   Ratio       Adequacy      Well Capitalized
                             ------   -----   ---------------  -----------------
                                           (Dollars in thousands)

Tier 1 (leverage) capital   $65,133    10.1%        4.0%              5.0%
Risk-based capital:
    Tier 1                   65,133    13.8         4.0               6.0
    Total                    71,005    15.1         8.0              10.0

(14) Commitments and Contingent Liabilities
     --------------------------------------

     (a)  Off-Balance-Sheet Financing and Concentrations of Credit
          --------------------------------------------------------

          The  Bank  is  a  party  to   certain   financial   instruments   with
          off-balance-sheet  risk in the normal  course of  business to meet the
          financing needs of its customers.  These financial instruments include
          the Bank's commitments to extend credit. Those instruments involve, to
          varying  degrees,  elements  of credit  risk in  excess of the  amount
          recognized  in the  consolidated  financial  statements.  The contract
          amounts of those  instruments  reflect the extent of  involvement  the
          Bank has in particular classes of financial instruments.

          The Bank's exposure to credit loss in the event of  nonperformance  by
          the other party to the  commitments to extend credit is represented by
          the contractual  notional amount of those  instruments.  The Bank uses
          the  same  credit  policies  in  making  commitments  as it  does  for
          on-balance-sheet instruments.

          Unless otherwise noted, the Bank does not require  collateral or other
          security to support financial instruments with credit risk.

                                                                     (Continued)
                                      F-29

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

          Contract  amounts of financial  instruments that represent credit risk
          as of  December  31,  1997,  March  31,  1997 and  1996,  at fixed and
          variable interest rates, are as follows:

                                                        December 31, 1997
                                                  -----------------------------
                                                   Fixed     Variable     Total
                                                   -----     --------     -----
                                                          (In thousands)
Financial instruments whose contract
  amounts represent credit risk:
    Commitments outstanding:
      Residential mortgages                       $ 4,863      3,264      8,127
      Residential construction loans                  185        421        606
      Commercial mortgage loans                       736        522      1,258
      Commercial loans                                 --        915        915
      Home equity loans                               306        197        503
      Manufactured home loans                       1,586         --      1,586
                                                  -------     ------     ------
                                                    7,676      5,319     12,995
                                                  -------     ------     ------
    Unused lines of credit on advanced funds:
      Construction loans                              361      1,297      1,658
      Home equity loans                             4,574      7,288     11,862
      Commercial lines of credit                      269      9,424      9,693
      Personal lines of credit                      1,972         --      1,972
                                                  -------     ------     ------
                                                    7,176     18,009     25,185
                                                  -------     ------     ------
    Standby letters of credit                          --      3,422      3,422
                                                  -------     ------     ------
                                                  $14,852     26,750     41,602
                                                  =======     ======     ======

                                                          March 31, 1997
                                                  -----------------------------
                                                   Fixed     Variable     Total
                                                   -----     --------     -----
                                                          (In thousands)
Financial instruments whose contract
  amounts represent credit risk:
    Commitments outstanding:
      Residential mortgages                       $ 4,541      5,501     10,042
      Residential construction loans                  285        427        712
      Commercial mortgage loans                     1,400      1,099      2,499
      Commercial loans                                600        160        760
      Home equity loans                               808        130        938
      Manufactured home loans                       3,182        866      4,048
                                                  -------     ------     ------
                                                   10,816      8,183     18,999
                                                  -------     ------     ------
    Unused lines of credit on advanced funds:                                 
      Construction loans                              753        369      1,122
      Home equity loans                             3,844      6,036      9,880
      Commercial lines of credit                      226     15,356     15,582
      Personal lines of credit                      1,889         --      1,889
                                                  -------     ------     ------
                                                    6,712     21,761     28,473
                                                  -------     ------     ------
    Standby letters of credit                          --      2,523      2,523
                                                  -------     ------     ------
                                                  $17,528     32,467     49,995
                                                  =======     ======     ======

                                                                     (Continued)
                                      F-30

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

                                                          March 31, 1996
                                                  -----------------------------
                                                   Fixed     Variable     Total
                                                   -----     --------     -----
                                                          (In thousands)
Financial instruments whose contract
  amounts represent credit risk:
    Commitments outstanding:
      Residential mortgages                       $ 2,603      1,739      4,342
      Residential construction loans                  118        299        417
      Commercial mortgage loans                       300      2,319      2,619
      Commercial loans                                 55        171        226
      Home equity loans                               768        274      1,042
      Manufactured home loans                       2,118        706      2,824
                                                  -------     ------     ------
                                                    5,962      5,508     11,470
                                                  -------     ------     ------
    Unused lines of credit on advanced funds:                                  
      Construction loans                              126      1,117      1,243
      Home equity loans                             3,193      7,916     11,109
      Commercial lines of credit                    1,635     11,602     13,237
      Personal lines of credit                      1,830         --      1,830
                                                  -------     ------     ------
                                                    6,784     20,635     27,419
                                                  -------     ------     ------
    Standby letters of credit                          --      2,538      2,538
                                                  -------     ------     ------
                                                  $12,746     28,681     41,427
                                                  =======     ======     ======

          Commitments  to extend credit are  agreements to lend to a customer as
          long as there is no  violation  of any  condition  established  in the
          contract.  Commitments  generally have fixed expiration dates or other
          termination  clauses and may require  payment of a fee.  Since certain
          commitments are expected to expire without being fully drawn upon, the
          total  commitment  amounts do not  necessarily  represent  future cash
          requirements. The Bank evaluates each customer's creditworthiness on a
          case-by-case basis. The amount of collateral,  if any, required by the
          Bank upon the  extension  of credit  is based on  management's  credit
          evaluation of the customer.

          Commitments  to extend  credit  may be  written  on a fixed rate basis
          exposing  the Bank to interest  rate risk given the  possibility  that
          market rates may change  between  commitment  and actual  extension of
          credit.

          Standby  letters of credit are conditional  commitments  issued by the
          Bank to guarantee  payment on behalf of a customer and  guarantee  the
          performance  of a customer to a third party.  The credit risk involved
          in issuing these  instruments is essentially the same as that involved
          in extending loans to customers.  Since a portion of these instruments
          will expire  unused,  the total amounts do not  necessarily  represent
          future cash requirements.  Each customer is evaluated individually for
          creditworthiness  under  the  same  underwriting  standards  used  for
          commitments to extend credit and on-balance  sheet  instruments.  Bank
          policies  governing loan collateral apply to standby letters of credit
          at the time of credit extension.

                                                                     (Continued)
                                      F-31

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

          Certain  mortgage loans are written on an adjustable basis and include
          interest  rate caps which limit annual and  lifetime  increases in the
          interest  rates on such loans.  Generally,  adjustable  rate mortgages
          have an annual rate  increase cap of 2% and lifetime rate increase cap
          of 5% to 6%.  These caps expose the Bank to interest  rate risk should
          market rates increase above these limits.  As of December 31 and March
          31,   1997,   approximately   $203.6   million  and  $202.2   million,
          respectively, of mortgage loans had interest rate caps.

          The Bank generally  enters into rate lock  agreements at the time that
          residential  mortgage  loan  applications  are taken.  These rate lock
          agreements  fix the  interest  rate at which the loan,  if  ultimately
          made,  will be  originated.  Such  agreements may exist with borrowers
          with whom  commitments to extend loans have been made, as well as with
          individuals who have not yet received a commitment. The Bank makes its
          determination of whether or not to identify a loan as held for sale at
          the time rate lock agreements are entered into. Accordingly,  the Bank
          is  exposed  to  interest  rate  risk to the  extent  that a rate lock
          agreement is associated  with a loan  application or a loan commitment
          which is  intended  to be held for sale,  as well as with  respect  to
          loans held for sale.

          At December 31, 1997,  March 31, 1997 and 1996, the Bank had rate lock
          agreements  (certain of which relate to loan applications for which no
          formal commitment has been made) and conventional  mortgage loans held
          for  sale  amounting  to  approximately   $1,201,000,   $300,000,  and
          $753,000, respectively.

          In  order  to  reduce  the  interest  rate  risk  associated  with the
          portfolio of  conventional  mortgage  loans held for sale,  as well as
          outstanding loan commitments and uncommitted  loan  applications  with
          rate lock agreements  which are intended to be held for sale, the Bank
          enters  into  agreements  to sell  loans in the  secondary  market  to
          unrelated  investors  on a loan by loan basis.  At December  31, 1997,
          March 31, 1997 and 1996, the Bank had commitments to sell conventional
          fixed rate  mortgage  loans  amounting  to  approximately  $1,130,000,
          $216,000,  and  $448,000,  respectively.  The  remaining  conventional
          mortgage  loans  held  for  sale,  as  well  as the  outstanding  loan
          commitments  and  uncommitted   loan   applications   with  rate  lock
          agreements which are intended to be held for sale, exposed the Bank to
          interest rate risk.

     (b)  Concentrations of Credit
          ------------------------

          The Bank  originates  residential  loans  (including  home  equity and
          construction   loans)  and   commercial-related   loans  primarily  to
          customers located in the New York State counties of Columbia,  Albany,
          Rensselaer,  Dutchess,  and Schenectady.  Manufactured  home loans are
          originated primarily in New York State and in states contiguous to New
          York.  Financed  insurance  premiums are  originated  primarily in New
          York,  New  Jersey,   and  Pennsylvania.   Although  the  Bank  has  a
          diversified  loan  portfolio,  a  substantial  portion of its debtors'
          ability to honor their contracts is dependent upon economic conditions
          in these areas.

                                                                     (Continued)
                                      F-32

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     (c)  Leases
          ------

          The Bank leases  certain of its branches and  equipment  under various
          noncancelable  operating  leases.  The future minimum payments by year
          and in the aggregate  under all  significant  noncancelable  operating
          leases  with  initial  or  remaining  terms  of one year or more as of
          December 31 and March 31, 1997 are as follows:
                                                    (In thousands)
          Years ending December 31,
                    1998                                $  216
                    1999                                   200
                    2000                                   153
                    2001                                   114
                    2002                                   105
                 Thereafter                              1,118
                                                        ------
                                                        $1,906
                                                        ======

                                                    (In thousands)
          Years ending March 31,
                    1998                                $  193
                    1999                                   138
                    2000                                    91
                    2001                                    58
                    2002                                    30
                 Thereafter                              1,003
                                                        ------
                                                        $1,513
                                                        ======

     (d)  Serviced Loans
          --------------

          The total  amount of loans  serviced by the Bank for  unrelated  third
          parties was  approximately  $56.2 million,  $67.7  million,  and $68.1
          million at December 31, 1997, March 31, 1997 and 1996, respectively.

     (e)  Reserve Requirement
          -------------------

          The Bank is required to maintain certain reserves of vault cash and/or
          deposits  with the Federal  Reserve  Bank.  The amount of this reserve
          requirement,  included in cash and due from banks,  was  approximately
          $4.5  million  and $3.8  million at  December  31 and March 31,  1997,
          respectively.

     (f)  Contingent Liabilities
          ----------------------

          In the ordinary course of business there are various legal proceedings
          pending against the Bank. Based on consultation  with outside counsel,
          management considers that the aggregate exposure, if any, arising from
          such litigation would not have a material adverse effect on the Bank's
          consolidated financial statements.

                                                                     (Continued)
                                      F-33

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

(15) Borrowing Arrangements
     ----------------------

     The Bank has two lines of  credit,  expiring  in  October  1998,  which are
     available  with the FHLB of New  York.  The first is an  overnight  line of
     credit for  approximately  $32.6  million with  interest  based on existing
     market conditions.  The second is a one-month  overnight  repricing line of
     credit for  approximately  $32.6  million with  interest  based on existing
     market  conditions.  There were no amounts  outstanding  on these  lines at
     December 31, 1997. There was approximately  $12.6 million outstanding under
     the overnight  line of credit at March 31, 1997,  which carried an interest
     rate of 6.88%.  There  were no  amounts  outstanding  under  the  one-month
     overnight repricing line of credit at March 31, 1997. At December 31, 1997,
     the Bank had $2.0  million in  short-term  borrowings  from the FHLB of New
     York in the form of an advance  which  comes due in August 1998 and carries
     an interest rate of 5.88%. Borrowings from the FHLB of New York are secured
     by a blanket lien on all assets of the Bank, including FHLB stock.

(16) Disclosures About the Fair Value of Financial Instruments
     ---------------------------------------------------------

     SFAS No.  107,  "Disclosures  about Fair Value of  Financial  Instruments,"
     requires  that the Bank  disclose  estimated  fair values for its financial
     instruments.  The definition of a financial instrument includes many of the
     assets  and  liabilities  recognized  in the  Bank's  consolidated  balance
     sheets, as well as certain off-balance sheet items.

     Fair  value  estimates  are made at a  specific  point  in  time,  based on
     relevant market information and information about the financial instrument.
     These  estimates  do not reflect any premium or discount  that could result
     from  offering  for  sale at one  time  the  Bank's  entire  holdings  of a
     particular financial instrument. Because no market exists for a significant
     portion of the Bank's financial instruments, fair value estimates are based
     on judgments  regarding  future expected net cash flows,  current  economic
     conditions,  risk  characteristics  of various financial  instruments,  and
     other  factors.  These  estimates  are  subjective  in nature  and  involve
     uncertainties  and matters of significant  judgment and therefore cannot be
     determined  with  precision.  Changes in  assumptions  could  significantly
     affect the estimates.

     Fair  value  estimates  are based on  existing  on- and  off-balance  sheet
     financial   instruments   without  attempting  to  estimate  the  value  of
     anticipated  future business and the value of assets and  liabilities  that
     are  not   considered   financial   instruments.   In  addition,   the  tax
     ramifications related to the realization of the unrealized gains and losses
     can have a  significant  effect on fair value  estimates  and have not been
     considered in the estimates of fair value under SFAS No. 107.

     In addition there are significant  intangible assets that SFAS No. 107 does
     not  recognize,  such as the value of "core  deposits,"  the Bank's  branch
     network, and other items generally referred to as "goodwill."

     Short-Term Financial Instruments
     --------------------------------

     The fair value of certain financial instruments is estimated to approximate
     their  carrying  value because the remaining  term to maturity or period to
     repricing of the financial  instrument is less than 90 days. Such financial
     instruments include cash and cash equivalents, accrued interest receivable,
     and short-term borrowings.

                                                                     (Continued)
                                      F-34

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     Securities Available for Sale and Investment Securities
     -------------------------------------------------------

     Securities  available  for sale and  investment  securities  are  financial
     instruments  which are  usually  traded in broad  markets.  Fair values are
     generally  based  upon  market  prices.  If a  quoted  market  price is not
     available  for a  particular  security,  the fair  value is  determined  by
     reference   to  quoted   market   prices  for   securities   with   similar
     characteristics.

     Federal Home Loan Bank of New York Stock
     ----------------------------------------

     The estimated fair value of stock in the Federal Home Loan Bank of New York
     equals the carrying value since the stock is non-marketable  but redeemable
     at its par value.

     Loans
     -----

     Fair values are  estimated for  portfolios of loans with similar  financial
     characteristics.  Loans are segregated by type including  residential  real
     estate,  commercial real estate, other commercial loans and consumer loans.
     The estimated  fair value of performing  loans is calculated by discounting
     scheduled cash flows through the estimated  maturity using estimated market
     discount  rates that reflect the credit and interest  rate risk inherent in
     the respective loan portfolio.

     Estimated  fair value for  non-performing  loans is based on estimated cash
     flows  discounted using a rate  commensurate  with the risk associated with
     the estimated cash flows.  Assumptions  regarding  credit risk, cash flows,
     and discount  rates are  judgmentally  determined  using  available  market
     information and specific borrower information.

     Management has made estimates of fair value discount rates that it believes
     to be  reasonable.  However,  because  there is no market for many of these
     financial  instruments,  management  has no basis to determine  whether the
     estimated  fair value would be  indicative  of the value  negotiated  in an
     actual sale.

     Loans Held for Sale
     -------------------

     The  estimated  fair value of loans held for sale is based on quoted market
     rates or,  in the case  where a firm  commitment  has been made to sell the
     loan, the firm committed price.

     Deposit Liabilities
     -------------------

     The  estimated  fair value of  deposits  with no stated  maturity,  such as
     savings,   N.O.W.,  money  market,   non-interest  bearing  accounts,   and
     mortgagors'  escrow  deposits,  is  regarded  to be the  amount  payable on
     demand.  The estimated fair value of time deposit  accounts is based on the
     discounted  value of contractual cash flows. The discount rate is estimated
     using the  rates  currently  offered  for  deposits  of  similar  remaining
     maturities.  The fair value  estimates  for  deposits  do not  include  the
     benefit  that results  from the  low-cost  funding  provided by the deposit
     liabilities as compared to the cost of borrowing funds in the market.

     Urban Development Action Grant Payable
     --------------------------------------

     Based on the terms of the grant  agreement  and rates  currently  available
     under similar  programs,  the estimated fair value of the Urban Development
     Action Grant payable approximates its carrying value at both March 31, 1997
     and 1996.

                                                                     (Continued)
                                      F-35

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     The  carrying  values and  estimated  fair values of  financial  assets and
     liabilities  as of  December  31,  1997 and March 31, 1997 and 1996 were as
     follows:

<TABLE>
<CAPTION>
                                                                     March 31,
                                    December 31,     ----------------------------------------
                                        1997                1997                 1996
                                -------------------  -------------------  -------------------
                                          Estimated            Estimated            Estimated
                                Carrying     Fair    Carrying     Fair    Carrying     Fair
                                  Value     Value      Value     Value      Value     Value
                                --------  ---------  --------  ---------  --------  ---------
                                                        (In thousands)
Financial assets:
<S>                             <C>        <C>        <C>       <C>        <C>       <C>   
  Cash and cash equivalents     $ 15,620    15,620     10,457    10,457     14,233    14,233
  Loans held for sale                 --        --         84        84         70        72
  Securities available
    for sale                      43,282    43,282     45,623    45,623     51,429    51,429
  Investment securities           71,244    71,608     79,068    78,753     83,003    83,122
  Federal Home Loan Bank
    of New York stock              2,812     2,812      2,812     2,812      2,596     2,596

  Loans receivable               511,898   511,241    493,019   492,236    450,671   451,306
  Less: Allowance for
    loan losses                   (6,756)       --     (5,872)       --     (3,546)       --
                                --------   -------    -------   -------    -------   -------
      Net loans receivable      $505,142   511,241    487,147   492,236    447,125   451,306
                                ========   =======    =======   =======    =======   =======
  Accrued interest receivable      4,946     4,946      4,880     4,880      5,254     5,254

Financial liabilities:
  Deposits:
    Savings, N.O.W., money
       market, and non-interest
       bearing accounts          270,950   270,950    257,213   257,213    252,434   252,434
    Time deposit accounts        315,281   317,192    307,386   309,550    302,754   306,685
  Short-term borrowings            2,000     2,000     12,585    12,585         --        --
  Urban Development
    Action Grant payable              --        --        835       835        835       835
  Mortgagors' escrow deposits      4,935     4,935      3,746     3,746      4,027     4,027
</TABLE>

    Note: Loans held for sale represent  the only trading financial instruments;
          all other financial instruments are considered to be held for purposes
          other than trading.

                                                                     (Continued)
                                      F-36

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     The fair value of commitments to extend credit,  unused lines of credit and
     standby letters of credit is estimated using the fees currently  charged to
     enter into similar  agreements,  taking into account the remaining terms of
     the agreements and the present credit worthiness of the counterparties. For
     fixed rate  commitments  to extend credit and unused lines of credit,  fair
     value also  considers the  difference  between  current  levels of interest
     rates and the  committed  rates.  Based  upon the  estimated  fair value of
     commitments to extend credit,  unused lines of credit,  and standby letters
     of credit,  there are no significant  unrealized gains or losses associated
     with these financial instruments.

(17) Subsequent Event - Adoption of Plan of Conversion
     -------------------------------------------------

     On  November  20,  1997,  the Board of  Trustees  of the Bank,  subject  to
     regulatory  approval  and  approval  by  members  of the Bank,  unanimously
     adopted a Plan of  Conversion  (the Plan) to convert  from a New York State
     chartered  mutual savings bank to a New York State  chartered stock savings
     bank with the concurrent  formation of a holding company. The conversion is
     expected to be accomplished  through  amendment of the Bank charter and the
     sale of the  holding  company's  common  stock  in an  amount  equal to the
     proforma market value of the Bank after giving effect to the conversion.  A
     subscription  offering of the sale of the holding  company's  common  stock
     will be offered initially to the Bank's  depositors,  then to other members
     and trustees, officers and employees of the Bank. Any shares of the holding
     company's  common  stock  not  sold in the  subscription  offering  will be
     offered for sale to the general public in the Bank's market area.

     At the time of conversion, the Bank will establish a liquidation account in
     an  amount  equal  to its  total  equity  as of  the  date  of  the  latest
     consolidated   balance  sheet  appearing  in  the  final  prospectus.   The
     liquidation  account  will  be  maintained  for  the  benefit  of  eligible
     depositors  who continue to maintain  their  accounts at the Bank after the
     conversion.  The liquidation account will be reduced annually to the extent
     that eligible depositors have reduced their qualifying deposits. Subsequent
     increases  will not restore an eligible  account  holder's  interest in the
     liquidation account. In the event of a complete liquidation,  each eligible
     depositor will be entitled to receive a distribution  from the  liquidation
     account  in an amount  proportionate  to the  current  adjusted  qualifying
     balances for accounts then held.  The Bank may not pay dividends that would
     reduce stockholders' equity below the required liquidation account balance.

     Conversion  costs will be deferred  and  deducted  from the proceeds of the
     shares sold in the  conversion.  If the  conversion is not  completed,  all
     costs will be charged to expense.  As of December 31,  1997,  approximately
     $164,000 of conversion costs had been deferred.

     Pursuant to the Plan, the holding company intends to establish a Charitable
     Foundation in connection  with the  conversion.  The Plan provides that the
     Bank  and the  holding  company  will  create  the  Foundation  immediately
     following the conversion by contributing holding company common stock in an
     amount  equal to 3.0% of the total amount of common stock to be sold in the
     conversion.  The  Foundation  is being formed as a complement to the Bank's
     existing community activities and will be dedicated to community activities
     and the promotion of charitable causes.

                                                                     (Continued)
                                      F-37

<PAGE>

              THE HUDSON CITY SAVINGS INSTITUTION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

           (Data as of December 31, 1997 and for the nine months ended
                    December 31, 1997 and 1996 is unaudited)

     The Foundation will submit a request to the Internal  Revenue Service to be
     recognized as a tax-exempt  organization and will likely be classified as a
     private foundation. A contribution of common stock to the Foundation by the
     holding  company would be tax deductible,  subject to an annual  limitation
     based on 10% of the holding  company's  annual taxable income.  The holding
     company,  however, would be able to carry forward any unused portion of the
     deduction  for five years  following  the  contribution.  Upon  funding the
     Foundation,  the  holding  company  will  recognize  an expense in the full
     amount  of the  contribution,  offset  in  part  by the  corresponding  tax
     benefit, during the quarter in which the contribution is made.


                                      F-38




<PAGE>

   
     No person has been  authorized
to give any  information or to make
any  representation  other  than as
contained  in  this  Prospectus  in
connection  with the offering  made
hereby, and, if given or made, such
other information or representation
must not be  relied  upon as having
been   authorized  by  the  Holding
Company    or   the   Bank.    This                 15,072,815 Shares
Prospectus  does not  constitute an
offer to sell or a solicitation  of
an   offer   to  buy   any  of  the
securities  offered  hereby  to any
person in any jurisdiction in which
such offer or  solicitation  is not
authorized  or in which the  person
making  such offer or  solicitation
is not  qualified  to do so,  or to
any  person to whom it is  unlawful
to make such offer or  solicitation            HUDSON  RIVER BANCORP, INC.
in such  jurisdiction.  Neither the           (Proposed Holding Company for
delivery of this Prospectus nor any        The Hudson City Savings Institution)
sale  hereunder   shall  under  any
circumstances       create      any
implication  that there has been no
change  in  the   affairs   of  the
Holding  Company  or the Bank since
any  of  the   dates  as  of  which
information is furnished  herein or
since the date hereof.             
                                   
       --------------                               COMMON STOCK
                         
     TABLE OF CONTENTS
                      
                                      Page
                                       
Summary................................
Selected Consolidated Financial and    
   Other Data of the Bank..............
Risk Factors...........................
Hudson River Bancorp, Inc..............
The Hudson City Savings Institution....            --------------
Use of Proceeds........................
Dividends..............................              PROSPECTUS
Market for Common Stock................
Pro Forma Regulatory Capital Analysis..            --------------
Capitalization.........................
Pro Forma Data.........................
Comparison of Valuation and Pro Forma  
 Information With No Stock             
 Contribution..........................
Management's Discussion and Analysis   
 of Financial Condition and Results    
 of Operations.........................
Business of the Holding Company........
Business of the Bank...................
Regulation.............................
Taxation...............................
Management of the Holding Company......
Management of the Bank.................
The Conversion.........................
Restrictions on Acquisitions of the
 Holding Company and the Bank..........
Description of Capital Stock of the
 Holding Company.......................
Description of Capital Stock of the
 Bank..................................
Experts................................
Legal and Tax Opinions.................
Additional Information.................
Index to Consolidated Financial
 Statements............................


     Until  the  later  of June 11,      Sandler O'Neill & Partners, L.P.
1998 or25 days  after  commencement
of the  offering  of Common  Stock,
all dealers effecting  transactions
in   the   registered   securities,
whether  or  not  participating  in
this distribution,  may be required                May 12, 1998
to deliver a prospectus. This is in      
addition  to  the   obligation   of
dealers  to  deliver  a  prospectus
when  acting  as  underwriters  and
with   respect   to  their   unsold
allotments or subscriptions.
    



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