HUDSON RIVER BANCORP INC
S-1, 1998-03-09
Previous: NATCOM BANCSHARES INC, S-4, 1998-03-09
Next: CLOVER COMMUNITY BANKSHARES INC, S-4EF, 1998-03-09



      As filed with the Securities and Exchange Commission on March 9, 1998
                                                          Registration No. 333-
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
                                   ----------
                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                                   ----------
                           HUDSON RIVER BANCORP, INC.
             (Exact name of registrant as specified in its charter)

           Delaware                          6035                Applied For
(State or other jurisdiction of  (Primary Standard Industrial (I.R.S. Employer
incorporation or organization)   Classification Code Number) Identification No.)

          One Hudson City Centre, Hudson, New York 12534 (518) 828-4600
    (Address, including zip code, and telephone number, including area code,
                  of registrant's principal executive offices)
                                   ----------
                                 Carl A. Florio
                      President and Chief Executive Officer
                           Hudson River Bancorp, Inc.
                             One Hudson City Centre
                      Hudson, New York 12534 (518) 828-4600
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                                   ----------
                  Please send copies of all communications to:
                            Robert L. Freedman, P.C.
                            James S. Fleischer, P.C.
                             Beth A. Freedman, Esq.
                              Craig M. Scheer, Esq.
                         SILVER, FREEDMAN & TAFF, L.L.P.
      (A limited liability partnership including professional corporations)
                           1100 New York Avenue, N.W.
                            Seventh Floor, East Tower
                              Washington, DC 20005
                                 (202) 414-6100
                                   ----------
                  Approximate date of commencement of proposed
                sale to the public: As soon as practicable after
                 this Registration Statement becomes effective.

If any of the  securities  being  registered on this Form are being offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933 check the following box. [X]

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

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

If delivery  of the  prospectus  is  expected  to be made  pursuant to Rule 434,
please check the following box. [ ]
<TABLE>
<CAPTION>

                         CALCULATION OF REGISTRATION FEE
=================================================================================================
  Title of Each         Amount         Proposed Maximum          Proposed           Maximum
Class of Securities      to be           Offering Price    Aggregate Offering      Amount of
 to be Registered      Registered         Per Share(2)            Price         Registration Fee
- -------------------------------------------------------------------------------------------------
<S>                 <C>                  <C>                   <C>              <C>  
Common Stock, $.01
  par value (1)     17,853,750 shares       $10.00             $178,537,500        $52,669
=================================================================================================
</TABLE>

(1)  Estimated solely for the purpose of calculating the registration fee.
(2)  Includes  shares to be  issued to the  Hudson  River  Bank & Trust  Company
     Foundation.

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

<PAGE>


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"),  (iii)  HCSI's
depositors  with  account  balances of $100 or more as of , 1998  ("Supplemental
Eligible  Account  Holders")  and (iv)  certain  of its  other  members  ("Other
Members").
                                                        (continued on next page)

                                   ----------

                FOR ADDITIONAL INFORMATION ON HOW TO SUBSCRIBE,  PLEASE CALL THE
CONVERSION CENTER AT (___) ___-____.

                                   ----------

                   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>
<CAPTION>
====================================================================================================================================
                                                                           Estimated Underwriting Fees,          Estimated Net
                                                   Purchase Price(1)    Commissions and Other Expenses(2)    Conversion Proceeds(3)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>                      <C>                                <C> 
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 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  2,260,922
     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 ________ __, 1998


<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 and  possible  further  sanctions  and  penalties
imposed by the New York State Banking  Department  (the "NYBD").  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.
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         , 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 - Offering of Holding Company Common Stock."

     Pursuant to the Plan, the Holding  Company has established the Hudson River
Bank and 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  --  Contribution  to  the  Charitable
Foundation,"  "Pro  Forma  Data," and "The  Conversion  -  Establishment  of the
Charitable Foundation."

     With the exception of the Tax-Qualified Employee Plans, no Eligible Account
Holder,  Supplemental  Eligible  Account  Holder or Other Member 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 - Additional
Purchase  Restrictions."  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  Arrangements"  and "The
Conversion - Offering of Holding Company Common Stock."

     The  Subscription  Offering  will expire at 12:00 noon,  Eastern time, on ,
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
______ __, 2000.

     The  Holding  Company has  applied to have the Common  Stock  listed on the
Nasdaq Stock Market under the symbol  "____." 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
                    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 1 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 1 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 one- to four-family  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
                         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    increasing the yield of its  securities  investments by
                         emphasizing the purchase of short- to intermediate-term
                         government agency and corporate debt securities;

                    o    maintaining  a low  cost of  funds  by  attracting  and
                         retaining core deposits by providing  enhanced service;
                         and

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

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

                                        4

<PAGE>

                    State-chartered  stock  savings  bank to be known as  Hudson
                    River Bank and 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
                    Bank's 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 ________,  1998,  with aggregate  deposit  accounts of
                    $100 or more ("Voting  Depositors")  at a special meeting to
                    be held on  __________,  1998 (the "Special  Meeting").  The
                    Superintendent  issued an approval  letter on _______,  1998
                    and the FDIC  issued a notice of intent not to object to the
                    Conversion on _______, 1998. See "The Conversion-- General."

The Hudson
River Bank and
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 four  members of the Bank's Board of Trustees.
                    See  "The   Conversion   -   Establishment   of   Charitable
                    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; (iii) Supplemental  Eligible Account Holders;  and
                    (iv) Depositors whose deposits in qualifying accounts in the
                    Bank totaled $100 or more on the voting  record date ("Other
                    Depositors"). 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 __________,  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

                                        5

<PAGE>

                    certification  form who desires to subscribe for shares must
                    do so prior 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.  ORDERS FOR COMMON  STOCK
                    SUBMITTED BY SUBSCRIBERS IN THE SUBSCRIPTION  OFFERING WHICH
                    AGGREGATE  $50,000  OR MORE AND WHICH ARE PAID BY CHECK MUST
                    BE  PAID  BY  OFFICIAL  BANK  OR  CERTIFIED  CHECK.  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,  Other Depositors 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,   Supplemental  Eligible  Account
                    Holder or Other  Depositor,  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."

Purchase
  Limitations.....  No Eligible  Account Holder,  Supplemental  Eligible Account
                    Holder or Other  Depositor 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  Company  may,  in their sole
                    discretion,  decrease the maximum purchase  limitation below
                    $250,000 of

                                        6

<PAGE>

                    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 Company
                    may, in their sole discretion, increase the maximum purchase
                    limitation in the Subscription and Community Offerings to an
                    amount in excess of  $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  Estimate  Price 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  and
                    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 common 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  activity,  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,  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."


                                        7

<PAGE>

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  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 Company in an amount
                    equal to 4% of the Common  Stock  issued in the  Conversion,
                    including  shares  issued  to the  Foundation.  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.  Additionally,
                    certain officers of the Holding Company and the Bank will be
                    provided  with  employment  agreements  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
                    "Management  of the Bank-  Proposed  Purchases  by Executive
                    Officers and Trustees," "The  Conversion - Establishment  of
                    The Hudson  River  Bank and Trust  Company  Foundation"  and
                    "Restrictions  on  Acquisition  of the  Company and the Bank
                    -Restrictions in the Company's  Certificate of Incorporation
                    and Bylaws."

Voting Control
of Officers
 and  Directors...  Trustees and executive  officers of the Bank and the Company
                    expect to purchase approximately 2.36% or 1.52% of 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,  who will initially  consist of
                    four  Directors  of the  Company  and  the  Bank.  See  "The
                    Conversion   -Establishment   of   Charitable   Foundation,"
                    "Management   of  the  Bank-   Subscriptions   of  Executive
                    Officers,  Directors and  Trustees,"  and  "Restrictions  on
                    Acquisition of the Company and the Bank -Restrictions in the
                    Company's Certificate of Incorporation and Bylaws."


Expiration Date
for the
Subscription
  Offering.......  The Expiration Date for the Subscription  Offering  is  12:00
                   noon

                                        8

<PAGE>


                    Eastern time on _______________, 1998 unless extended by the
                    Bank  and  the   Holding   Company.   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 quoted on the Nasdaq  National Market under the
                    symbol "____"  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 the 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) _________.


                                        9

<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>
<CAPTION>
                                                              At                                 At March 31,
                                                          December 31,   -----------------------------------------------------------
                                                             1997         1997          1996         1995       1994          1993
                                                             ----         ----          ----         ----       ----          ----
                                                                                       (Dollars in Thousands)
Selected Financial Data:
<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 .................................           12           11           11            9            7            7
</TABLE>


                                       10

<PAGE>

<TABLE>
<CAPTION>

                                                           Nine Months
                                                         Ended December 31,                     Years Ended March 31,
                                                         ------------------     ----------------------------------------------------
                                                          1997       1996        1997       1996       1995       1994        1993
                                                          ----       ----        ----       ----       ----       ----        ----
                                                                                       (In Thousands)
Summary of Operations:
<S>                                                     <C>        <C>         <C>        <C>        <C>         <C>        <C>     
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>


                                       11

<PAGE>


<TABLE>
<CAPTION>
                                                                 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:
<S>                                                               <C>       <C>       <C>       <C>       <C>       <C>       <C>  
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.


                                       12

<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 Offering.

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 direct  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.

         Adverse Impact on Earnings.  Assuming receipt of approval of the Bank's
members,  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 first 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,

                                       13

<PAGE>


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 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  Stockholder's  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 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 tax purposes. Based on present information, the Holding
Company  currently  estimates  that  the  Stock  Contribution  should  be  fully
deductible for federal tax and New York 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

                                       14

<PAGE>


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  25.26x.  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 -- Stock Contribution to
Charitable  Foundation -- Regulatory  Conditions  Imposed on the 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 -- the Stock  Contribution  to the  Charitable
Foundation -- Regulatory  Conditions  Imposed on the 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
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
stockholder  proposals  requiring 80%  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,  "--  Certain  Anti-Takeover  Provisions  Which May
Discourage Takeover Attempts -- Voting Control of Officers and Directors."

         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

                                       15

<PAGE>


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 and Trust Company Foundation.

Source of Manufactured Home Loan Applications

         The  largest  component  of  the  Bank's  consumer  loan  portfolio  is
manufactured  home  loans.  At December  31, 1997 the Bank has $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.

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
- - 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 - Non-Performing 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

                                       16

<PAGE>


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 - 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
Acquisitions of Stock and Related Takeover Defensive Provisions."

         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  -  Benefit  Plans  -  Stock  Option  and  Incentive  Plan,"  and "-
Recognition and Retention Plan" and  "Restrictions  on Acquisitions of Stock and
Related  Takeover  Defensive  Provisions."  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."


                                       17

<PAGE>



         Voting  Control of Directors and Executive  Officers.  The trustees and
executive  officers  (12  persons)  of the Bank are  anticipated  to purchase an
aggregate of  approximately  $2,708,000  million or  approximately  2.36% of the
shares  offered in the  Conversion  at the  minimum of the  Estimated  Valuation
Range,  or 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. In addition, 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.  Management's  voting  control
could,  together  with  additional   stockholder  support,   defeat  stockholder
proposals  requiring  80%  approval 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  -  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 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."

         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 Company  will  experience  additional  expense in the
quarter  in  which  the  Conversion  is  completed  as a  result  of  the  Stock
Contribution.   See  "The  Conversion--Stock   Contribution  to  the  Charitable
Foundation."


                                       18

<PAGE>



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 quoted on the Nasdaq National  Market under the symbol "____"  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
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 February
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 - Holding
Company Regulation."  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 - Benefit Plans - Employee Stock Ownership Plan."


                                       19

<PAGE>



         The executive office of the Holding Company is located at 1 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  located
throughout HCSI's primary market area. Its deposits are insured up to applicable
limits by the Federal Deposit Insurance  Corporation  ("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).

         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 one- to four-family  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  one-  to  four-family  mortgage  loans.  See  "Business  -  Lending
Activities."  The Bank also  invests in  government  agency and  corporate  debt
securities  and  other  permissible  investments.  See  "Business  -  Investment
Activities - Securities."

         The  executive  office of the Bank is located at 1 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

                                       20

<PAGE>



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  IRS  prescribed   applicable  federal  rate  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 ten-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.

         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 and  including  shares issued to the
Foundation). 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 - Lending Activities"
and " - Investment  Activities" and  "Management  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 the 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.


                                       21

<PAGE>



                                    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.  They
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.

         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 $109.1  million to $148.0  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.  See "The Conversion - Effects of Conversion to Stock Form
on  Depositors  and  Borrowers  of the Bank -  Liquidation  Rights  in  Proposed
Converted Institution" and "Regulation - Regulatory Capital Requirements" and "-
Limitations on Dividends and Other Capital Distributions." 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 - 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
applied for listing of the Common  Stock on the Nasdaq  Stock  Market  under the
symbol "____" 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."



                                       22

<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
                                         -------------------------------------------------------------------------------------------
                                                                                                                   17,333,738 Shares
                                             11,140,777 Shares      13,106,796 Shares      15,072,815 Shares          Sold at 15%
                            Historical        Sold at Minimum        Sold at Midpoint       Sold at Maximum          Above Maximum
                          ----------------  -------------------    -------------------    -------------------     ------------------
                          Amount   Percent   Amount    Percent      Amount   Percent       Amount    Percent       Amount   Percent
                          ------   -------   ------    -------      ------   -------       ------    -------       ------   -------
                                                                   (Dollars in Thousands)                 
<S>                      <C>       <C>      <C>         <C>        <C>         <C>        <C>         <C>         <C>        <C>   
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(4).......   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--Capital Requirements."

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


                                       23

<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.............................................   $ 586,231   $ 586,231    $ 586,231    $ 586,231    $ 586,231
                                                        =========   =========    =========    =========    =========
Total deposits and short-term borrowings(1)..........   $ 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 gain 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  -  Limitations  on Dividends  and Other
     Capital  Distributions"  regarding restrictions on future dividend payments
     and "The  Conversion - Effects of Conversion to Stock Form on Depositors of
     the  Bank"  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 ten-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--Stock  Contribution
     to the Charitable Foundation."

                                       24

<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 was 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 were 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."


                                       25

<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 at Shares Sold at Shares Sold at Shares Sold at
                                                          $10.00 per   $10.00 per    $10.00 per     $10.00 per
                                                             Share        Share         Share          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).............................................       ($413)        ($486)        ($559)        ($643)
   RRP(5)..............................................       ($413)        ($486)        ($559)        ($643)
                                                          ----------    ----------    ----------    ----------
     Pro forma net income(5)...........................      $3,409        $3,682        $3,955        $4,269
                                                             ======        ======        ======        ======
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)...........................................      ($0.04)       ($0.04)       ($0.04)       ($0.04)
     RRP(5)............................................      ($0.04)       ($0.04)       ($0.04)       ($0.04)
                                                           --------   -----------   -----------   -----------
         Pro forma net income per share(5)(6)..........       $0.32         $0.29         $0.27         $0.25
                                                              =====         =====         =====         =====
    Ratio of offering price to pro forma net income per
       share (annualized)..............................       23.38%        25.46%        27.26%        29.04%
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>


                                       26

<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 at Shares Sold at Shares Sold at Shares Sold at
                                                          $10.00 per   $10.00 per    $10.00 per     $10.00 per
                                                             Share        Share         Share          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:                                       $3,429        $4,042        $4,654       $5,358
   Net earnings from proceeds(3).......................
   ESOP(4).............................................       ($551)        ($648)        ($745)       ($857)
   RRP(5)..............................................       ($551)        ($648)        ($745)       ($857)
                                                             -------     ---------     ---------    --------
     Pro forma net income(5)...........................      $7,987        $8,406        $8,824       $9,304
                                                             ======        ======        ======       ======
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)...........................................      ($0.05)       ($0.05)       ($0.05)      ($0.05)
     RRP(5)............................................      ($0.05)       ($0.05)       ($0.05)      ($0.05)
                                                           --------      --------      --------     --------
         Pro forma net income per share(5)(6)..........       $0.75         $0.67         $0.61        $0.56
                                                              =====         =====         =====        =====
    Ratio of offering price to pro forma net income per
       share...........................................      13.33%        14.90%        16.33%       17.81%
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 
   value per share.....................................       70.93%        75.41%        79.10%       82.61%
                                                              
</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--Stock  Contribution to
     the Charitable 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.

                                       27

<PAGE>

     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.

(2)  Reflects a reduction  to net  proceeds for the cost of the ESOP and the RRP
     (assuming stockholder ratification 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
     10-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  tax-effected  at 40%.  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 $0.32,  $0.29, $0.27 and
     $0.26 and  $0.73,  $0.66,  $0.60  and  $0.55,  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 $0.31,  $0.29,  $0.27 and $0.26 and
     $0.71,  $0.64, $0.59 and $0.54,  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
     $17,853,000 at the minimum,  midpoint, maximum and 15% above the maximum of
     the  Estimated  Valuation  Range.  See  "Management - Benefit Plans - Stock
     Option and Incentive 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 to Stock Form on Depositors and
     Borrowers of the Bank" and  "Regulation - Federal and State  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.

                                       28

<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 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 $0.30 respectively,  at the midpoint
of the Estimated Valuation Range, assuming no Stock Contribution, and $13.43 and
$0.29,  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 25.26x, respectively,  at the midpoint of
the Estimated Valuation Range, assuming no Stock Contribution and are 74.46% and
25.46x, 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.


                                       29

<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 Cont.  Stock Cont. Stock Cont. Stock Cont. Stock Cont. Stock Cont. Stock Cont. Stock Cont
                                     -----------  ----------- ----------- ----------- ----------- ----------- ----------- ----------
                                     11,140,777   11,900,000  13,106,796  14,000,000  15,072,816 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) ...........   $  3,408    $  3,550    $  3,682    $  3,849    $  3,955    $  4,147    $  4,270    $  4,491
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) ....................   $   0.32    $   0.32    $   0.29    $   0.30    $   0.28    $   0.28    $   0.26    $   0.26
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) .......      23.38x      23.28x      25.46x      25.26x      27.26x      26.96x      29.04x      28.63x
  Market capitalication 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) ............       0.60%       0.62%       0.63%       0.65%       0.66%       0.69%       0.70%       0.73%
   Return on stockholders'
    equity(2) .....................       2.77%       2.79%       2.71%       2.73%       2.66%       2.68%       2.61%       2.64%
   Stockholders' equity to
    assets ........................      21.54%      22.12%      23.27%      23.92%      24.94%      25.65%      26.76%      27.54%
</TABLE>
- -------------
(1)  For the nine month period ended December 31, 1997.
(2)  Ratios for the nine month periods have been annualized.


                                       30

<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

                                       31

<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).

                                       33

<PAGE>


                    Net Market Value of Assets and Liabilities
         ----------------------------------------------------------------
            Change in
          Interest Rates        Net
         in Basis Points      Market 
          (Rate Shock)        Value            $ 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
          Interest Rates        Net
         in Basis Points      Interest
          (Rate Shock)        Income           $ 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  relate to interest  rates,  loan  prepayment  rates,
deposit decay rates,  and the market values of certain  assets under the various
interest rate scenarios.  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.  In  addition,  a change in US
Treasury rates in the designated amounts accompanied by a change in the shape of
the Treasury yield curve would cause significantly  different changes to the net
market value and net interest income than 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

                                       33

<PAGE>



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.



                                       34

<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)
Earning Assets:
<S>                                <C>           <C>           <C>    <C>         <C>        <C>    <C>          <C>         <C>   
 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
   NY stock ....................       2,812           151     7.13      2,565         124   6.42      2,575         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
    liabilities ................     551,941        19,540     4.70    543,692      19,091   4.66    543,976      25,426     4.67
                                                    ------     ----                 ------   ----                 ------     ----
Non-interest-bearing
 deposits ......................      35,638                           28,270                         27,984
Other non-interest
  bearing liabilities ..........       5,106                            5,440                          5,585
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%
                                                               ====                          ====                            ==== 
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                        Year Ended March 31,
                                -------------------------------------------------------------------
                                                1996                              1995
                                -------------------------------   ---------------------------------
                                   Average    Interest              Average     Interest
                                Outstanding    Earned/    Yield/  Outstanding    Earned/     Yield/
                                  Balance       Paid       Rate     Balance       Paid       Rate
                                  -------       ----       ----     -------       ----       ----
                                                         (Dollars in Thousands)
Earning Assets:
<S>                                <C>         <C>         <C>       <C>        <C>          <C>  
 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
   NY stock ....................    2,578         187      7.25       2,064        160       7.75
 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
    liabilities ................  512,448      24,086      4.70     491,928     19,309       3.93
                                               ------      ----                 ------       ----
Non-interest-bearing
 deposits ......................   24,096                            21,021
Other non-interest
  bearing liabilities ..........    4,630                             3,983
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%
                                                           ====                              ==== 
</TABLE>

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

(1)  Annualized

                                       35

<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)                        (Decrease)                     (Decrease)
                                          Due to            Total           Due to           Total         Due to            Total
                                    -----------------     Increase   ------------------    Increase   -----------------    Increase
                                     Volume      Rate    (Decrease)   Volume       Rate   (Decrease)   Volume      Rate   (Decrease)
                                     ------      ----    ----------   ------       ----   ----------   ------      ----   ----------
                                                                              (Dollars in Thousands)
Interest and dividend income:
<S>                                 <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>     
 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>

                                       36

<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

                                       37

<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--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

                                       38

<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.

                                       39

<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

                                       40

<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 9 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  securitizing  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 -
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.

                                       41

<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,

                                       42

<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 - 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.

                                       43

<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

                                       44

<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 - 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.

                                       45

<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,  as well
as 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.


                                       46

<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   throughout   primarily  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 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 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

                                       47

<PAGE>



and calls of these  securities  totaling  $30.4  million,  sales  totaling $10.0
million,  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 our
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  are  defined  as  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,
including  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
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

                                       48

<PAGE>


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,  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 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.

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 position and operating

                                       49

<PAGE>



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 Bank 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 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  Company's
consolidated financial statements.

         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

                                       50

<PAGE>



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 Bank will adopt this  Statement for all
financial statements prepared after the Bank's 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
Company's financial reporting.

                         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--Holding Company Regulation."

                                       51

<PAGE>



         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  one- to four-family  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.  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 Federal Deposit Insurance Corporation (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.

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

                                       52

<PAGE>



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, one-
to  four-family  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 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, one-to four-family mortgage loans.
See "--Loan Portfolio  Composition" and "--One- to Four-Family  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.


                                       53

<PAGE>



         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 broker 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 FRB, and tax policies.



                                       54

<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>
                                                                                         March 31,
                                December 31,           -----------------------------------------------------------------------------
                                   1997                        1997                       1996                        1995
                           ---------------------       -------------------        ---------------------       --------------------
                           Amount        Percent       Amount       Percent        Amount       Percent       Amount       Percent
                           ------        -------       ------       -------        ------       -------       ------       -------
                                                                    (Dollars in Thousands)
Real Estate Loans:
<S>                      <C>              <C>        <C>              <C>         <C>             <C>        <C>           <C>   
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
                         =========                   ========                      ========                  ========
</TABLE>

<PAGE>


                                           March 31,
                         ----------------------------------------------
                                  1994                    1993
                         --------------------      --------------------
                           Amount     Percent       Amount      Percent
                           ------     -------       ------      -------
                                    (Dollars in Thousands)
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
                         =========                =========

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

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


                                       55

<PAGE>



         The following  table shows the composition of the Bank's loan portfolio
by fixed-and adjustable-rate 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.


                                       56

<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>
                                     Real Estate Loans                                    Consumer Loans
                                ---------------------------                    ---------------------------------------
                                                                Commercial                      Financed        Other
                                 Residential    Commercial       Business      Manufactured     Insurance     Consumer
                                Real Estate(1)  Real 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
                                                                                                                         ========
</TABLE>

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


                                       57

<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
one- to four-family  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 one- to  four-family  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
one- to four-family  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   one-  to  four-family
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  one-  to  four-family
residential  first  mortgage  loans  it  originates.  In  underwriting  one-  to
four-family  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.


                                       58

<PAGE>



         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 one- to four-family 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 Origination and Sale of Loans."

         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 one- to
four-family   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

                                       59

<PAGE>



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.

         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 one- to four-family  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.

                                       60

<PAGE>



Consumer Lending

         HCSI  offers  a  variety  of  secured  and  unsecured  consumer  loans,
including  manufactured  home loans (i.e.,  mobile and modular homes),  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 one- to four-family  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.

                                       61

<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 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.


                                       62

<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 brokerage service located in the Capital District
area  of  New  York.  The  mortgage   brokerage  service  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

                                       63

<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.



                                       64

<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       Other  
                               Real Estate  Real Estate   Business    Lines of   Manufactured    Insurance     Consumer
                                Loans(1)       Loans       Loans      Credit(2)    Home Loans    Premiums       Loans      Subtotals
                                --------       -----       -----      ---------    ----------    --------       -----      ---------
                                                                             (In Thousands)
<S>                           <C>          <C>           <C>         <C>          <C>           <C>         <C>          <C>        
Balance as of
 March 31, 1995 ............   $ 259,821    $  70,328    $  13,821    $   4,599    $  72,184    $   8,674    $   8,448    $ 437,875
Add: loan originations,
 other advances and
  transfers ................      27,246        9,145       16,997        7,198       23,402       34,417        8,601      127,006
Less: principal repayments
 and other reductions ......     (41,477)      (8,524)     (13,425)          --      (14,815)     (29,015)      (6,848)    (114,104)
Less: charge-offs ..........        (111)         (95)          --           --         (372)        (573)         (46)      (1,197)
                               ---------     --------    ---------     --------     --------     --------     --------     ---------
Balance as of
 March 31, 1996 ............     245,479       70,854       17,393       11,797       80,399       13,503       10,155      449,580
Add: loan originations,
 other advances and
  transfers ................      68,086       14,030       13,201           --       26,773       63,932       10,749      196,771
Less: principal repayments
 and other reductions ......     (36,586)     (16,733)     (14,321)      (8,230)     (14,305)     (52,830)      (9,286)    (152,291)
Less: charge-offs ..........        (162)        (454)        (127)          --         (216)      (1,070)         (41)      (2,070)
                               ---------     --------     --------      -------     --------     --------      -------     ---------
Balance as of
 March 31, 1997 ............     276,817       67,697       16,146        3,567       92,651       23,535       11,577      491,990
Add: loan originations,
 other advances and
  transfers ................      49,879       12,160       11,601        3,495       17,222       54,233        7,189      155,779
Less: principal repayments
 and other reductions ......     (44,235)      (4,722)     (11,531)          --      (11,235)     (52,765)      (6,545)    (131,033)
Less: charge-offs ..........        (391)      (1,233)      (2,309)          --         (331)      (1,608)         (81)      (5,953)
                               ---------    ---------    ---------    ---------    ---------    ---------    ---------    ----------
Balance as of
 December 31, 1997 .........   $ 282,070    $  73,902    $  13,907    $   7,062    $  98,307    $  23,395    $  12,140    $ 510,783
                               =========    =========    =========    =========    =========    =========    =========    =========
</TABLE>

                                                    Net Deferred
                                                     Loan Costs
                                                     and Unearned        Total
                                                       Discount          Loans
                                                       --------          -----
                                                            (In thousands)
Balance as of
 March 31, 1995 ..............................         $  1,000         $438,875
                                                       ========         ========
Add: loan originations,
 other advances and
  transfers ..................................             
Less: principal repayments
 and other reductions ........................             
Less: charge-offs ............................             
Balance as of
 March 31, 1996 ..............................         $  1,091         $450,671
                                                       ========         ========
Add: loan originations,
 other advances and
  transfers ..................................             
Less: principal repayments
 and other reductions ........................             
Less: charge-offs ............................             
Balance as of
 March 31, 1997 ..............................         $  1,029         $493,019
                                                       ========         ========
Add: loan originations,
 other advances and
  transfers ..................................             
Less: principal repayments
 and other reductions ........................             
Less: charge-offs ............................             
Balance as of December 31, 1997 ..............         $  1,115         $511,898
                                                       ========         ========
- -------------
(1)  Includes home equity and construction loans.
(2)  Activity represents the net drawdowns and repayments.

                                       65

<PAGE>



Asset Quality

         Delinquency  Procedures.  When a  borrower  fails  to  make a  required
payment on a one- to four-family 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 one- to four-family  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 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.



                                       66

<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>
                                                                                March 31,
                                   December 31,     ----------------------------------------------------------------
                                       1997          1997          1996           1995           1994           1993
                                       ----          ----          ----           ----           ----           ----
                                                                      (Dollars in Thousands)
Non-accruing loans:
<S>                                  <C>            <C>           <C>            <C>            <C>           <C>   
  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%
                                       ====           ====          ====           ====           ====          ====
</TABLE>
- ---------
(1) Includes home equity loans.

         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

                                       67

<PAGE>

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 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

                                       68

<PAGE>

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                                  Year Ended March 31,
                                              December 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%
                                              =========      =========      =========      =========      =========      =========
</TABLE>
- ---------
(1)  Includes home equity and construction loans.
(2)  Includes warehouse lines of credit.

                                       69

<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 Loans                           of Loans                             of Loans
                                      Percent of   in Each               Percent of   in Each                Percent of    in Each
                            Allowance  Allowance   Category   Allowance   Allowance   Category   Allowance    Allowance    Category
                            for Loan    to Total   to Total   for Loan    to Total    to Total    for Loan     to Total    to Total
                             Losses     Allowance   Loans      Losses     Allowance     Loans       Losses     Allowance     Loans
                             ------     ---------   -----      ------     ---------     -----       ------     ---------     -----
                                                                 (Dollars in Thousands)
Allocation of allowance
for loan losses:
<S>                          <C>          <C>       <C>       <C>          <C>           <C>       <C>           <C>       <C>   
Residential real estate(1)   $1,285       19.02%    55.10%    $  998       17.00%        56.14%    $  846        23.86%    54.47%
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 Loans                           of Loans                             of Loans
                                      Percent of   in Each               Percent of   in Each                Percent of    in Each
                            Allowance  Allowance   Category   Allowance   Allowance   Category   Allowance    Allowance    Category
                            for Loan    to Total   to Total   for Loan    to Total    to Total    for Loan     to Total    to Total
                             Losses     Allowance   Loans      Losses     Allowance     Loans       Losses     Allowance     Loans
                             ------     ---------   -----      ------     ---------     -----       ------     ---------     -----
                                                                 (Dollars in Thousands)
Allocation of allowance
for loan losses:
<S>                          <C>          <C>       <C>       <C>          <C>          <C>         <C>          <C>        <C>   
Residential real estate(1)   $  815       25.57%    59.21%    $  480       16.46%       58.76%      $  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%
                             ======                            ======                               ======
</TABLE>
- -------------
(1)  Includes home equity and construction loans.
(2)  Includes warehouse lines of credit.

                                       70

<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.

           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.



                                       71

<PAGE>


         The following table sets forth the composition of the Bank's securities
portfolios at the dates indicated.

<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)
Securities available for sale, at fair value:
<S>                                                <C>        <C>       <C>        <C>       <C>          <C>       <C>       <C>   
  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>



                                       72

<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
                              ---------------------  --------------------  --------------------  --------------------
                                           Weighted              Weighted              Weighted              Weighted
                               Amortized   Average   Amortized   Average   Amortized   Average   Amortized   Average
                                 Cost       Yield      Cost       Yield      Cost       Yield      Cost       Yield
                                 ----       -----      ----       -----      ----       -----      ----       -----
                                                       (Dollars in Thousands)
<S>                            <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%    $   --        --%
 Corporate debt
  securities ................     1,000    7.27         5,274     6.88           --       --         --        -- 
                                --------   -----    ---------     ----       ------     ----      -----       ----
 Total securities
  available for sale ........   $ 1,000    7.27%      $39,229     6.45%      $3,000     6.94%    $   --        --%
                                =======    =====    =========     =====      ======     =====    ======       ====
Investment securities:
 U.S. Government
  and Agency securities .....   $ 4,998    5.34%      $14,976     6.41%      $   --        --%   $    --       --%
 Mortgage-backed securities .        --      --           280     6.00        2,586      7.22       1,651    6.88
 Corporate debt securities ..    20,894    6.21        24,863     6.72          986      6.64          --      -- 
 State, county and municipal         --      --            --       --           10      9.32          --      -- 
                                -------    -----      -------     -----      ------      ----    --------    -----
  Total investment securities   $25,892    6.04%      $40,119     6.60%      $3,582      7.07%   $  1,651    6.88%
                                =======    =====      =======     =====      =======     =====   ========    =====
</TABLE>


                                      Total Securities
                              --------------------------------
                                            Weighted
                              Amortized     Average       Fair
                                 Cost        Yield       Value
                                 ----        -----       -----
                                    (Dolars in Thousands)
Securities available
 for sale:
 U.S. Government and
  Agency securities ........   $ 36,955      6.43%      $36,943
 Corporate debt
  securities ................     6,274      6.94         6,339
                                -------      -----      -------
 Total securities
  available for sale ........  $ 43,229      6.50%      $43,282
                                =======      =====      =======
Investment securities:
 U.S. Government
  and Agency securities .....  $ 19,974      6.14%      $20,034
 Mortgage-backed securities .     4,517      7.02         4,515
 Corporate debt securities ..    46,743      6.49        47,049
 State, county and municipal         10      9.32            10
                               --------      ----       -------
  Total investment securities  $ 71,244      6.43%      $71,608
                                =======      =====      =======

                                       73

<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.



                                       74

<PAGE>



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

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


                                       75

<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                                        March 31,
                                           December 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>


                                       76

<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 ended   period ended    period ended     period ended     period ended
                 December 31,   December 31,    December 31,     December 31,     December 31,
                    1998          1999             2000             2001             2002          Thereafter          Total
                    ----          ----             ----             ----             ----          ----------          -----
                                      (In Thousands)
Interest Rate
<S>               <C>            <C>               <C>           <C>            <C>               <C>                <C>     
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>


                                       77

<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.

<TABLE>
<CAPTION>
                                                                  Maturity
                                             -----------------------------------------------
                                             3 Months       3 to 6       6 to 12        Over
                                              or Less       Months       Months       12 Months      Total
                                              -------       ------       ------       ---------      -----
                                                                     (In Thousands)
<S>                                          <C>            <C>         <C>           <C>          <C>    
Time Deposits of $100,000 or more.......     $ 5,861        $4,401      $11,839       $20,344      $42,445
</TABLE>


         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 following the conversion.

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 one- to  four-family  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

                                       78

<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.


                                       79

<PAGE>

<TABLE>
<CAPTION>

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

Main Office:

<S>                                       <C>          <C>              <C>               <C>          <C>        
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
</TABLE>
- ------------
(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.



                                       80

<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,  it is the opinion of
management,   after   consultation   with  counsel   representing  HCSI  in  the
proceedings, that the resolution of these proceedings should not have a material
effect on the Bank's results of operations.

                                   REGULATION

         Set forth below is a brief  description of certain laws and regulations
which are applicable to 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 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  ("NYBB") 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 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 the savings  institution  subsidiary of
such a holding company fails to meet the qualified thrift lender

                                       81

<PAGE>


("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 be 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  in its
business and  liquidity  investments  in an amount not  exceeding 20% of assets.
Generally, QTls

                                       82

<PAGE>


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 any affiliate 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  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  Director,  (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
Director, 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.


                                       83

<PAGE>



         The Director 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  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 Company's  Common Stock will be  registered  with the SEC under
Section 12(g) of the Exchange Act. The 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 Company may
be sold without  registration.  Shares  purchased by an affiliate of the Company
will be subject to the resale restrictions of Rule 144 under the Securities Act.
If the Company meets the current  public  information  requirements  of Rule 144
under the  Securities  Act, each  affiliate of the 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
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  Company's  savings and loan  holding
company status.  The federal and state laws and regulations which are applicable
to banks  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 NYBB 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 NYBB 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 depositors.  The
regulatory structure also gives the regulatory  authorities extensive discretion
in connection with their supervisory and enforcement

                                       84

<PAGE>


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 NYBB, the
FDIC or as a result of the  enactment  of  legislation,  could  have a  material
adverse impact on the 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, will not be 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 a bank's  capital and economic value to changes in interest rate
risk  in  assessing  a  bank'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 bank and the level of
other  risks  at the  bank  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  agencies'  evaluation  of interest  rate risk in  connection  with  capital
adequacy. The agencies have determined

                                       85

<PAGE>


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 "Regulatory  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 the  regulations of the
Department,   as  limited  by  FDIC  regulations  and  other  federal  laws  and
regulations.  See  "--Activities  and  Investments  of Insured  State--Chartered
Banks." These 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 Bank 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.

         Under recently enacted legislation, the Department has been granted the
authority to maintain the power of  state-chartered  banks reciprocal with those
of a  national  bank.  Under the terms of the  legislation,  the  Department  is
granted such  authority for only one year unless  legislation  is adopted within
such period  which  extends the  effective  period of such power.  However,  any
regulations  adopted by the Department pursuant to the authority granted by such
legislation  would be effective  regardless  of whether  legislation  is enacted
extending the effective period.

         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 Department.
Investment by a savings bank in the stock, capital notes and

                                       86

<PAGE>



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 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

                                       87

<PAGE>


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,"
"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 BIF administered
by the  FDIC  but has  accounts  insured  by both  the  BIF  and the  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

                                       88

<PAGE>


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 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 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 federal CRA rating
is "outstanding."


                                       89

<PAGE>



         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  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 Company is a legal entity  separate and
distinct from the Bank. The 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
Company's  savings and loan  holding  company  status,  that the Bank notify the
Director  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  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 Company or its non-bank subsidiaries.  The Bank also is subject to
certain  restrictions  on most  types of  transactions  with the  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

                                       90

<PAGE>



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
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  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.


                                       91

<PAGE>



         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 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 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.


                                       92

<PAGE>



State and Local Taxation

         New York State Taxation. The 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.

         Delaware  State  Taxation.  As a Delaware  holding  company not earning
income in Delaware, the 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
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 Schram,  Collins and Florio,  has a term of office expiring at the
Holding  Company's  first  Annual  Meeting  of  Stockholders,  a  second  class,
consisting of Herrington,  Kelly and Bardwell,  has a term of office expiring at
the Holding Company's second Annual Meeting of Stockholders,  and a third class,
consisting  of Race,  Jones  and  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

                                       93

<PAGE>


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  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 who will serve in such  capacity  for life.  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.



                                       94

<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     49        1997
                               Executive Officer
Earl Schram, Jr.             Trustee and Chairman             74        1987
                               of the Board
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"--Subsidiaries
and Other  Activities."  Mr. Collins  serves on the Executive  Committee and the
Examining Committee.

                                       95

<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  Directors of the Bank.  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. From 1990 to 1993, she served as
Vice President and Corporate Secretary. From 1984 to 1990 she

                                       96

<PAGE>


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 Jack
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  Phelan  and Schram and  officers
Richter and Blow. 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.


                                       97

<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.  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.

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

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

- -------

(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 - Stock Option
     Plan" and "-- Management Recognition 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)  Salary  represents  service as the Chief Financial Officer of the Bank from
     April 1996 to June 1996 and as the Chief  Executive  Officer from June 1996
     to March 1997.

Employment Agreements

     Upon the  Conversion,  the  Bank  and the  Company  intends  to enter  into
employment  agreements  with Mr.  Florio and three  other  officers  of the Bank
(individually,  the "Executive") and the Company intend 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 Company will be able to maintain a
stable and competent management base after the Conversion. The continued success
of the Bank and the 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  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  benefits  plans and other  fringe  benefits  applicable  to  executive
personnel. The agreements provide for

                                       98

<PAGE>



termination  by the Bank or the Company for cause,  as defined in the Employment
Agreements,  at any  time.  In the  event  the Bank or the  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 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
Company;  or (v) a  breach  of the  agreement  by the Bank or the  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 Company during the remaining term of
the  agreement.  The Bank and the 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 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 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 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 Company in the event that payments or benefits are not paid by
the Bank. Payment under the Company's  Employment Agreement would be made by the
Company.  The Company's Employment Agreement also provides that the 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  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 Company
shall indemnify the Executive to the fullest extent allowable under New York and
Delaware law,  respectively.  In the event of a change in control of the Bank or
the 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 $___ million.


                                       99

<PAGE>

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 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  and 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 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 $_________.

Employee Severance Compensation Plan

     The Bank's Board of Directors  intends to, upon  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  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 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   $_____  million.   However,  it  is
management's  belief that  substantially  all of the Bank's  employees  would be
retained in their  current  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.



                                       100

<PAGE>



Report of Independent Compensation Expert

     Pursuant  to NYBB  regulations,  the Bank must  obtain  the  opinion  of an
independent  compensation consultant as to whether or not the total compensation
for the executive officers and trustees of the Bank, viewed as a whole and on an
individual  basis,  is reasonable  and proper in comparison to the  compensation
provided to executive officers, directors or trustees of similar publicly-traded
financial institutions. The Bank has obtained an opinion from William M. Mercer,
Incorporated, which provides 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.

     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

                                       101

<PAGE>



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

                                       102

<PAGE>



for the Plan Year.  All  participant  contributions  and  earnings are fully and
immediately  vested. All 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 Boards of  Directors of HCSI and 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 full-time salaried 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.

                                       103

<PAGE>



Employees  will be  credited  for  years of  service  to the  Bank  prior to the
adoption  of the  ESOP  for  participation  and  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.  The  trustee,  who  has
dispositive  power over the shares in the Plan,  will not be affiliated with the
Holding  Company or HCSI.  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.

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

     The 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

                                       104

<PAGE>



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  person  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.

     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  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.
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  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  Company  to  provide  directors,  officers  and
employees  with  a  proprietary  interest  in the  Company  as an  incentive  to
contribute  to  its  success.   The  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

                                       105

<PAGE>



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.  Although  no
specific award  determinations  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.


                                       106

<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.

<TABLE>
<CAPTION>
                                                              At the Minimum of the           At the Maximum of the
                                                               Estimated Valuation             Estimated Valuation
                                                                     Range(1)                        Range(1)
                                                            -------------------------      -----------------------------
                                                                         As a Percent
                                                                               of
                                                            Number of        Shares        Number of    As a Percent of
        Name                                 Amount           Shares         Offered         Shares      Shares Offered
        ----                                 ------           ------         -------         ------      --------------
<S>                                      <C>                  <C>              <C>           <C>               <C> 
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%
                                          ==========         =======          =====         ========          =====
</TABLE>

- -------

(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

                                       107

<PAGE>


     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 _____________, 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 NYBB 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 NYBB,  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,
Supplemental  Eligible  Account  Holders  and  Other  Depositors.  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. See "Additional Information."

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 Company will be in a position after the Conversion,
subject to regulatory  limitations and the 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 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 to the RRP. Following the Conversion,
the 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 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 common 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  ________,  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 _____________, 1998 (with respect to a Supplemental Eligible Account
Holder), or any other

                                       113

<PAGE>



annual closing date,  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 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 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 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 and 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 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 presently  available to the Bank. In this regard, the Board of
Trustees believes the establishment of

                                       115

<PAGE>


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 conversion is a
relatively new concept that has been  implemented by only a few other converting
banks.  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. A majority of the Board of
Directors  of the  Foundation  will consist of  individuals  who are officers or
trustees of the Bank,  and the  remaining  members of the Board will  consist of
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  Company held by the
Foundation. However, as a condition to receiving the non-objection of the

                                       116

<PAGE>



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.

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


                                       117

<PAGE>



         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  FDIC  and the  Superintendent  will  waive  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.  See "- Regulatory
Conditions Imposed on the Foundation."

         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

                                       118

<PAGE>



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  "Regulatory   Capital   Compliance,"
"Capitalization," and "Comparison of Valuation and Pro Forma Information with No
Foundation."  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  $_____  and  would  have been able to carry  forward  and  deduct
approximately $___ 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 $___ million).  Assuming the close of the Offerings at the
midpoint 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.

         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,

                                       119

<PAGE>



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 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 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  NYBB  to  be  appropriate.  In no  event  will  the  voting
restriction  survive  the  sale  of  shares  of the  Common  Stock  held  by the
Foundation.


                                       120

<PAGE>



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  $_____,  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
(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

                                       121

<PAGE>


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."

         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

                                       122

<PAGE>


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 ___________, 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 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 _______, 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.


                                       123

<PAGE>



         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  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

                                       124

<PAGE>



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; (3) depositors whose deposits in qualifying  accounts in the
Bank totaled $100 or more on __________,  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");  and (4) depositors whose deposits in
qualifying accounts in the Bank totaled $100 or more on ______, 1998, the Voting
Record Date, other than those depositors who would otherwise qualify as Eligible
Account Holders or Supplemental  Eligible Account Holders ("Other  Depositors").
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,  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  amounts  of their
respective  qualifying  deposits bear to the total amount of qualifying deposits
of all remaining Eligible Account Holders whose subscriptions remain unfilled.


                                       125

<PAGE>


         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--Benefits-- Employee Stock Ownership Plan and Trust."

         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,  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  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

                                       126

<PAGE>


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.

         Priority 4: Other  Depositors.  To the extent that there are sufficient
shares remaining after satisfaction of the subscriptions by the Eligible Account
Holders, the Employee Plans and the Supplemental  Eligible Account Holders, each
Other  Depositor  will  receive,  without  payment  therefor,  fourth  priority,
nontransferable  subscription  rights  to  subscribe  for  Common  Stock  in the
Subscription  Offering  up to the  greater  of (i) the  amount  permitted  to be
subscribed for in the Community Offering,  which amount is currently $250,000 of
the Common Stock offered, or (ii) one- tenth of one percent (0.10%) of the total
offering of shares of Common Stock,  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 Other Depositors  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
Other  Depositor,  to the  extent  possible,  to  purchase  a number  of  shares
sufficient to make such Other  Depositor'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   Other   Depositors   whose
subscriptions  remain  unfilled  on a 100 share per order  basis  until all such
orders have been filled or the remaining shares have been allocated.

         Expiration  Date  for  the  Subscription   Offering.  The  Subscription
Offering will expire at 12:00 noon,  Eastern time,  on  ________________,  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 ___________, 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

                                       127

<PAGE>



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, the Supplemental  Eligible Account
Holders and Other Depositors, 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 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 the lesser of 100 shares or the number of shares  subscribed for
by each such subscriber,  if possible.  Thereafter,  unallocated  shares will be
allocated among such subscribers whose order remains unsatisfied on a 100 shares
per order basis until all such orders have been filled or the  remaining  shares
have been allocated.

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.  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

                                       128

<PAGE>



         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  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  $65,000,  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

                                       129

<PAGE>



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 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, Supplemental Eligible
Account Holders and Other  Depositors 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

                                       130

<PAGE>



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 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, the Supplemental  Eligible Account Holders
and the Other  Depositors)  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, Supplemental Eligible Account Holder or Other Depositor, 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

                                       131

<PAGE>



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 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

                                       132

<PAGE>



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  ____________,  2000. See "- Stock Pricing" above for a discussion
of rights of subscribers, if any, in the event an extension is granted.

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 (8) 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;


                                       133

<PAGE>



         (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 (8) 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) Each Other Depositor may subscribe for and purchase Common Stock in
the  Subscription  Offering  in an amount up to the  greater  of (a) the  amount
permitted to be purchased in the Community  Offering,  currently $250,000 of the
Common  Stock  offered,  or (b)  one-tenth  of one percent (0. 10%) of the total
offering of shares of Common  Stock,  subject to the overall  limitation  in (8)
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%;

         (6)  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 (8) below;

         (7)  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 (8) below; provided,  that shares of Common
Stock  purchased  in the  Community  Offering  by  any  persons,  together  with
associates  of 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;

         (8) Eligible  Account Holders,  Supplemental  Eligible Account Holders,
Other Depositors 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 (6) and (7)  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

         (9) 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.


                                       134

<PAGE>


         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,  Supplemental  Eligible Account
Holder or Other  Depositor  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 is an  oversubscription  by  Supplemental
Eligible  Account  Holders,  to  fill  unfilled  subscriptions  of  Supplemental
Eligible Account Holders.  exclusive of the Adjusted Maximum;  (iv) in the event
that  there is an  oversubscription  by Other  Depositors,  to fill  unfulfilled
subscriptions of Other Depositors, exclusive of the Adjusted Maximum; and (v) 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

                                       135

<PAGE>


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 - Subscriptions
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.

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.

                                       136

<PAGE>


         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 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

                                      137

<PAGE>



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 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  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 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 Company. The Certificate of Incorporation also provides
that any action  required or  permitted to be taken by the  shareholders  of the
Company  may be  taken  only at an  annual  or  special  meeting  and  prohibits
shareholder action by written consent in lieu of a meeting.


                                       138

<PAGE>



         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 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 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  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.  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

                                       139

<PAGE>



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  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,  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.

                                       140

<PAGE>



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 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  Company.  The  notice
provision  requires a  shareholder  who desires to raise new business to provide
certain  information  to the 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 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  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 Company in the event of
a takeover. See "Management of the Bank--Employment Agreements," and "- Benefits
- - Employee  Stock  Ownership,"  "Benefits - Stock Option Plan" and "- Benefits -
Recognition and Retention Plan."

         The 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 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

                                       141

<PAGE>



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 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  Company,  as the Bank's sole  stockholder.  See "Risk  Factors - Certain
AntiTakeover Provisions."

         In the event that the 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

                                       142

<PAGE>


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  Company,  except that the
issuance of any  additional  capital  stock of the Bank would  require the prior
approval  of the NYBB,  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
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

                                       143

<PAGE>



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."

         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)

                                       144

<PAGE>


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
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

                                       145

<PAGE>



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  wold  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 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 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 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  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  cold  acquire 10% or more of the
Common Stock of the 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.


                                       146

<PAGE>


               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 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 Company is subject to  limitations
which are imposed by law and applicable  regulation.  See "Dividend  Policy" and
"Regulation and Supervision." 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  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.

                                       147

<PAGE>



         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,   privileges  and  restrictions  as  the  Board  of  Directors  may
determine.  Except as discussed  above in  "Restrictions  on  Acquisition of the
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 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.


                                       148

<PAGE>



Common Stock

         Dividends.  The holders of the Bank's  common  stock (the  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  "Dividend  Policy"  for  certain
restrictions  on the payment of  dividends  and  "Federal  and State  Taxation -
Federal  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  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 Company and the Bank -
Anti-Takeover  Effects of the Company's Articles of Incorporation and Bylaws and
Management Remuneration Plans Adopted in 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.

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

                                       149

<PAGE>


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 Company setting forth its opinion as to the estimated
pro forma market value of the Common Stock upon  Conversion and its opinion 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  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.



                                       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>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13.  Other Expenses of Issuance and Distribution

     Set forth below is an estimate  of the amount of fees and  expenses  (other
than  underwriting  discounts and commissions) to be incurred in connection with
the issuance of the shares.

SEC registration fees..................................       $ 52,669
NASD fee...............................................         18,354
Nasdaq registration fee................................         50,000
New York State Banking Department filing fee...........          5,000
Counsel fees and expenses..............................        250,000
Accounting fees and expenses...........................        190,000
Appraisal and business plan fees and expenses..........         37,500
Conversion agent fees and expenses.....................         65,000
Marketing agent's expenses.............................        125,000
Marketing agent's fees (1).............................      1,628,442
Printing, postage and mailing..........................        300,000
Blue sky fees and expenses.............................          5,000
Other expenses.........................................         32,035
     TOTAL.............................................      2,759,000

- ----------
(1)  Based on maximum of Estimated  Valuation  Range and  assumptions  set forth
     under "Pro Forma Data" in the Prospectus.

Item 14.  Indemnification of Directors and Officers

     Article  ELEVENTH of the Holding  Company's  Certificate  of  Incorporation
provides for  indemnification  of directors and officers of the Holding  Company
against any and all liabilities,  judgments,  fines and reasonable  settlements,
costs,  expenses  and  attorneys'  fees  incurred in any actual,  threatened  or
potential proceeding,  except to the extent that such indemnification is limited
by  Delaware  law and such law cannot be varied by  contract  or bylaw.  Article
ELEVENTH  also  provides for the  authority to purchase  insurance  with respect
thereto.

     Section  145 of the  General  Corporation  Law of  the  State  of  Delaware
authorizes a  corporation's  Board of Directors to grant indemnity under certain
circumstances  to directors and  officers,  when made, or threatened to be made,
parties to certain  proceedings  by reason of such status with the  corporation,
against judgments,  fines, settlements and expenses,  including attorneys' fees.
In addition, under certain circumstances such persons may be indemnified against

                                      II-1
<PAGE>


expenses  actually and  reasonably  incurred in defense of a proceeding by or on
behalf  of  the  corporation.   Similarly,   the   corporation,   under  certain
circumstances,  is  authorized  to  indemnify  directors  and  officers of other
corporations  or  enterprises  who are  serving  as such at the  request  of the
corporation,  when such persons are made, or  threatened to be made,  parties to
certain  proceedings  by  reason  of  such  status,  against  judgments,  fines,
settlements  and  expenses,   including   attorneys'  fees;  and  under  certain
circumstances,  such persons may be indemnified  against  expenses  actually and
reasonably incurred in connection with the defense or settlement of a proceeding
by or in the right of such other corporation or enterprise.  Indemnification  is
permitted  where such person (i) was acting in good faith;  (ii) was acting in a
manner he reasonably  believed to be in or not opposed to the best  interests of
the corporation or other corporation or enterprise,  as appropriate;  (iii) with
respect to a criminal proceeding, has no reasonable cause to believe his conduct
was unlawful; and (iv) was not adjudged to be liable to the corporation or other
corporation  or enterprise  (unless the court where the  proceeding  was brought
determines that such person is fairly and reasonably entitled to indemnity).

     Unless  ordered by a court,  indemnification  may be made only  following a
determination that such  indemnification is permissible because the person being
indemnified has met the requisite standard of conduct. Such determination may be
made (i) by the Board of Directors of the Holding  Company by a majority vote of
a quorum consisting of directors not at the time parties to such proceeding;  or
(ii) if such a quorum  cannot be  obtained  or the  quorum so  directs,  then by
independent legal counsel in a written opinion; or (iii) by the stockholders.

     Section 145 also permits  expenses  incurred by  directors  and officers in
defending a  proceeding  to be paid by the  corporation  in advance of the final
disposition  of such  proceedings  upon the  receipt  of an  undertaking  by the
director or officer to repay such amount if it is ultimately  determined that he
is not entitled to be indemnified by the corporation against such expenses.

Item 15.  Recent Sales of Unregistered Securities

     The Registrant is newly  incorporated,  solely for the purpose of acting as
the holding company of The Hudson City Savings Institution  pursuant to the Plan
of Conversion  (filed as Exhibit 2 herein),  and no sales of its securities have
occurred to date.

                                      II-2


<PAGE>

Item 16.  Exhibits and Financial Statement Schedules

(a)      Exhibits:

          1.1  Letter Agreement regarding marketing and consulting services
          1.2  Form of Agency Agreement*
          2    Plan of Conversion
          3.1  Certificate of Incorporation of the Holding Company
          3.2  Bylaws of the Holding Company
          3.3  Restated  Organization  Certificate  of Hudson River Bank & Trust
               Company in stock form
          3.4  Bylaws of Hudson River Bank & Trust Company in stock form
          4    Form of Stock Certificate of the Holding Company
          5    Opinion  of  Silver,  Freedman  & Taff,  L.L.P.  with  respect to
               legality of stock
          8.1  Opinion  of  Silver,  Freedman  & Taff,  L.L.P.  with  respect to
               Federal income tax consequences of the Conversion
          8.2  Opinion of KPMG Peat Marwick LLP with  respect to New York income
               tax consequences of the Conversion*
          8.3  Opinion of RP Financial LC. with respect to Subscription Rights
          10.1 Form of proposed  Employment  Agreement Hudson River Bank & Trust
               Company and certain executive officers
          10.2 Form  of  proposed  Employment  Agreement  between  Hudson  River
               Bancorp, Inc. and certain executive officers
          10.3 Form  of  Change-In-Control   Severance  Agreement  with  certain
               officers of Hudson River Bank & Trust Company
          10.4 Hudson River Bank & Trust Company Employee Severance Compensation
               Plan
          10.5 Employee Stock Ownership Plan
          22   Subsidiaries
          24.1 Consent of Silver, Freedman & Taff, L.L.P.
          24.2 Consent of KPMG Peat Marwick LLP
          24.3 Consent of RP Financial
          25   Power of Attorney (set forth on signature page)
          99.1 Appraisal*
          99.2 Draft  of  Hudson  River  Bank & Trust  Company  Foundation  Gift
               Instrument*

- --------
*  To be filed by amendment.


                                      II-3

<PAGE>


Item 17.  Undertakings

     The undersigned Registrant hereby undertakes:

     (1) To file,  during any period in which  offers or sales are being made, a
post-effective amendment to this Registration Statement:

      (i) To  include  any  Prospectus  required  by  Section  10(a)(3)  of  the
          Securities Act of 1933;

     (ii) To reflect in the  Prospectus  any facts or events  arising  after the
          effective  date of the  Registration  Statement  (or the  most  recent
          post-effective  amendment  thereof)  which,  individually  or  in  the
          aggregate, represent a fundamental change in the information set forth
          in the Registration Statement; and

    (iii) To  include  any  material  information  with  respect  to the plan of
          distribution not previously disclosed in the Registration Statement or
          any material change to such information in the Registration Statement.

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933,  each  such  post-effective  amendment  shall be deemed to be a new
Registration  Statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

     (3) To remove from registration by means of a post-effective  amendment any
of the securities being registered which remain unsold at the termination of the
offering.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors,  officers and controlling  persons of the
Registrant pursuant to the foregoing  provisions,  or otherwise,  the Registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the Registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and it will be governed by the final adjudication
of such issue.

     The undersigned Registrant hereby undertakes that:

     (1) For purposes of determining  any liability  under the Securities Act of
1933, the information  omitted from the form of prospectus filed as part of this
Registration  Statement  in reliance  upon Rule 430A and  contained in a form of

                                      II-4
<PAGE>


prospectus  filed by the Registrant  pursuant to Rule 424(b)(1) or (4) or 497(h)
under  the  Securities  Act  shall  be  deemed  to be part of this  Registration
Statement as of the time it was declared effective.

     (2) For the purpose of determining  any liability  under the Securities Act
of 1933, each post-effective  amendment that contains a form of prospectus shall
be deemed to be a new Registration  Statement relating to the securities offered
therein,  and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

                                      II-5

<PAGE>

                                   SIGNATURES


     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized  in the  City of  Hudson,  New York on
March 9, 1998.

                                        HUDSON RIVER BANCORP, INC.




                                        By:  /s/ Carl A. Florio
                                             -----------------------------------
                                             Carl A. Florio, President and Chief
                                             Executive Officer
                                             (Duly Authorized Representative)




     KNOW ALL MEN BY THESE PRESENTS,  that each person whose  signature  appears
below   constitutes   and   appoints   Carl  A.   Florio  his  true  and  lawful
attorney-in-fact and agent, with full power of substitution and re-substitution,
for him and in his name, place and stead, in any and all capacities, to sign any
and all amendments  (including  post-effective  amendments) to this Registration
Statement,  and to file the  same,  with all  exhibits  thereto,  and all  other
documents in connection therewith,  with the Securities and Exchange Commission,
granting unto said attorney-in-fact and agent full power and authority to do and
perform each and every act and thing  requisite  and  necessary  to be done,  as
fully to all  intents  and  purposes  as he might or could do in person,  hereby
ratifying and confirming  said  attorney-in-fact  and agent or his substitute or
substitutes may lawfully do or cause to be done by virtue hereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has been signed below by the  following  persons in the
capacities and on the dates indicated.


 /s/ Carl A. Florio                             /s/ Earl Schram, Jr.
- -------------------------------                 ------------------------------
Carl A. Florio, Director,                       Earl Schram, Jr.,
President and Chief Executive                   Chairman of the Board
Office (Principal Executive and
Operating Officer)

Date:  March 9, 1998                            Date:  March 9, 1998

                                      II-6
<PAGE>


/s/ Stanley Bardwell                          /s/ Joseph W. Phelan
- ---------------------------                   -----------------------------
Stanley Bardwell, M.D.                        Joseph W. Phelan, Director


Date:  March 9, 1998                          Date:  March 9, 1998



/s/ Willam E. Collins                         /s/ William H. Jones
- ---------------------------                   -----------------------------
William E. Collins                            William H. Jones

Date:  March 9, 1998                          Date:  March 9, 1998



/s/ John E. Kelly                             /s/ Marcia M. Race
- ---------------------------                   -----------------------------
John E. Kelly, Director                       Marcia M. Race, Director


Date:  March 9, 1998                          Date:  March 9, 1998



/s/ Marilyn A. Herrington                     /s/ Timothy E. Blow
- ---------------------------                   -----------------------------
Marilyn A. Herrington,                        Timothy E. Blow, Chief
Director                                      Financial Officer
                                              (Principal Financial and
                                              Accounting Officer)


Date:  March 9, 1998                          Date:  March 9, 1998


                                      II-7

<PAGE>

      As filed with the Securities and Exchange Commission on March 9, 1998
                                                     Registration No.333-_______

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



                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549


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


                              EXHIBITS TO FORM S-1

                                      UNDER

                           THE SECURITIES ACT OF 1933


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


                            HUDSON RIVER BANCORP, INC

                             One Hudson City Centre
                             Hudson, New York 12534






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


<PAGE>



                                  EXHIBIT INDEX
        Exhibits:

          1.1  Letter Agreement regarding marketing and consulting services

          1.2  Form of Agency Agreement*

          2    Plan of Conversion

          3.1  Certificate of Incorporation of the Holding Company

          3.2  Bylaws of the Holding Company

          3.3  Restated  Organization  Certificate  of Hudson River Bank & Trust
               Company in stock form

          3.4  Bylaws of Hudson River Bank & Trust Company in stock form

          4    Form of Stock Certificate of the Holding Company

          5    Opinion  of  Silver,  Freedman  & Taff,  L.L.P.  with  respect to
               legality of stock

          8.1  Opinion  of  Silver,  Freedman  & Taff,  L.L.P.  with  respect to
               Federal income tax consequences of the Conversion

          8.2  Opinion of KPMG Peat Marwick LLP with  respect to New York income
               tax consequences of the Conversion*

          8.3  Opinion of RP Financial LC. with respect to Subscription Rights

          10.1 Form of proposed  Employment  Agreement Hudson River Bank & Trust
               Company and certain executive officers

          10.2 Form  of  proposed  Employment  Agreement  between  Hudson  River
               Bancorp, Inc. and certain executive officers

          10.3 Form  of  Change-In-Control   Severance  Agreement  with  certain
               officers of Hudson River Bank & Trust Company

          10.4 Hudson River Bank & Trust Company Employee Severance Compensation
               Plan

          10.5 Employee Stock Ownership Plan

          22   Subsidiaries

          24.1 Consent of Silver, Freedman & Taff, L.L.P.

          24.2 Consent of KPMG Peat Marwick LLP

          24.3 Consent  of RP  Financial  

          25   Power  of  Attorney  (set  forth on signature page)

          99.1 Appraisal*

          99.2 Draft  of  Hudson  River  Bank & Trust  Company  Foundation  Gift
               Instrument*

- -------------
*  To be filed by amendment.





                                                                     Exhibit 1.1
                          [Sandler O'Neill Letterhead]


January 14, 1998



Mr. Carl A. Florio
President and Chief Executive Officer
The Hudson City Savings Institution
1 Hudson City Center
Hudson, New York 12534

Dear Mr. Florio:

         Sandler O'Neill & Partners,  L.P. ("Sandler O'Neill") is pleased to act
as  conversion  agent to The Hudson City  Savings  Institution  (the  "Bank") in
connection  with the Bank's  proposed  conversion from mutual to stock form (the
"Conversion").  This  letter  is to  confirm  the terms  and  conditions  of our
engagement.

SERVICES AND FEES

         In our role as Conversion  Agent,  we anticipate that our services will
include the services  outlined  below,  each as may be necessary and as the Bank
may reasonably request:

          I.      Consolidation of Accounts and Development of a Central File

         II.      Preparation of Proxy, Order and/or Request Forms

        III.      Organization and Supervision of the Conversion Center

         IV.      Proxy Solicitation and Special Meeting Services

          V.      Subscription Services


Each of these services is further described in Appendix A to this agreement.

         For its services  hereunder,  the Bank agrees to pay Sandler  O'Neill a
fee of $25,000. This fee is based upon a total number of unconsolidated accounts
of approximately 65,000. No change in fees will occur as long as the variance in
the number of  accounts  does not  exceed 5%. In the event the actual  number of
accounts  exceeds  the number  specified  above by more than 5%, the fee will be
proportionately   increased.


<PAGE>


The Hudson City Savings Institution
January 14, 1998
Page 2


         The fee set  forth  above is based  upon the  requirements  of  current
regulations and the Plan of Conversion as currently contemplated. Any unusual or
additional  items or duplication  of service  required as a result of a material
change in the regulations or the Plan of Conversion or a material delay or other
similar  events may result in extra  charges which will be covered in a separate
agreement if and when they occur.

         All fees under this agreement shall be payable in cash, as follows: (a)
$5,000  payable  upon  execution of this  agreement by the Bank,  which shall be
non-refundable; and (b) the balance upon the completion of the Conversion.


COSTS AND EXPENSES

         In  addition  to any  fees  that  may be  payable  to  Sandler  O'Neill
hereunder,  the Bank agrees to reimburse Sandler O'Neill, upon request made from
time to time, for its reasonable  out-of-pocket  expenses incurred in connection
with  its  engagement   hereunder   regardless  of  whether  the  Conversion  is
consummated,  including,  without limitation,  travel, lodging, food, telephone,
postage,  listings,  forms and other similar expenses;  provided,  however, that
Sandler  O'Neill shall document such expenses to the reasonable  satisfaction of
the Bank.  The  provisions of this  paragraph are not intended to apply to or in
any way impair the indemnification provisions of this agreement.

         In addition,  all taxes however designated,  arising from or based upon
this  agreement  or the  payments  made  to  Sandler  O'Neill  pursuant  hereto,
including,  but not limited to, any applicable  sales,  use,  excise and similar
taxes,  shall be paid by the Bank as the same  become  due,  and the Bank shall,
upon request by Sandler  O'Neill,  pay the same either to Sandler  O'Neill or to
the appropriate  taxing  authority at any time during,  or after the termination
of, this Agreement;  provided,  however,  that the Bank shall not be responsible
for the payment of any state,  federal, or local franchise or income taxes based
upon the net income of Sandler O'Neill.


RELIANCE ON INFORMATION PROVIDED

         The Bank will provide Sandler O'Neill with such  information as Sandler
O'Neill may reasonably  require to carry out its duties. The Bank recognizes and
confirms  that  Sandler  O'Neill  (a) will use and rely on such  information  in
performing  the  services   contemplated   by  this  agreement   without  having
independently  verified the same, and (b) does not assume responsibility for the
accuracy or completeness of the  information.  The Bank will also inform Sandler
O'Neill  within a  reasonable  period of time of any  changes  in the Plan which

<PAGE>

The Hudson City Savings Institution
January 14, 1998
Page 3


require changes in Sandler O'Neill's services.  If a substantial expense results
from any such change, the parties shall negotiate an equitable adjustment in the
fee.


LIMITATIONS

         Sandler  O'Neill,  as  Conversion  Agent  hereunder,  (a) shall have no
duties or obligations other than those  specifically set forth herein;  (b) will
be regarded as making no representations  and having no  responsibilities  as to
the validity,  sufficiency,  value or genuineness of any order form or any stock
certificates or the shares represented  thereby, and will not be required to and
will make no  representations  as to the validity,  value or  genuineness of the
offer;  (c) all not be liable to any person,  firm or corporation  including the
Bank by reason of any error of judgment or for any act done by it in good faith,
or for any  mistake of law or fact in  connection  with this  agreement  and the
performance  hereof  unless  caused  by  or  arising  out  of  its  own  willful
misconduct,  bad faith or gross negligence;  (d) will not be obliged to take any
legal  action  hereunder  which  might in its  judgment  involve  any expense or
liability,  unless  it shall  have  been  furnished  with  reasonable  indemnity
satisfactory  to it;  and (e) may rely on and  shall be  protected  in acting in
reliance upon any  certificate,  instrument,  opinion,  notice,  letter,  telex,
telegram,  or other  document  or  security  delivered  to it and in good  faith
believed  by it to be genuine  and to have been  signed by the  proper  party or
parties.

         Anything in this agreement to the contrary notwithstanding, in no event
shall Sandler O'Neill be liable for special,  indirect or consequential  loss or
damage of any kind whatsoever (including but not limited to lost profits),  even
if Sandler O'Neill has been advised of the likelihood of such loss or damage and
regardless of form of action.


INDEMNIFICATION

         The  Bank  agrees  to  indemnify  and  hold  Sandler  O'Neill  and  its
affiliates and their respective partners, directors, officers, employees, agents
and  controlling  persons  (Sandler  O'Neill  and  each  such  person  being  an
"Indemnified  Party")  harmless  from and against  any and all  losses,  claims,
damages and liabilities,  joint or several,  to which such Indemnified Party may
become subject under applicable  federal or state law, or otherwise,  related to
or  arising  out of the  engagement  of  Sandler  O'Neill  pursuant  to, and the
performance by Sandler O'Neill of the services  contemplated by this letter, and
will  reimburse any  Indemnified  Party for all expenses  (including  reasonable
counsel fees and expenses) as they are incurred,  including expenses incurred in

<PAGE>

The Hudson City Savings Institution
January 14, 1998
Page 4


connection with the investigation of,  preparation for or defense of any pending
or threatened claim or any action or proceeding  arising  therefrom,  whether or
not such  Indemnified  Party is a party.  The Bank will not be liable  under the
foregoing  indemnification provision to the extent that any loss, claim, damage,
liability  or  expense  is found  in a final  judgment  by a court of  competent
jurisdiction  to  have  resulted   primarily  from  Sandler   O'Neill's  willful
misconduct, bad faith or gross negligence.


MISCELLANEOUS


         The following addresses shall be sufficient for written notices to each
other:


               If to you:           The Hudson City Savings Institution
                                    1 Hudson City Center
                                    Hudson, New York 12534

                                    Attention:    Mr. Carl A. Florio



               If to us:            Sandler O'Neill & Partners, L.P.
                                    747 Middle Neck Road
                                    Great Neck, New York  11024

                                    Attention:    Mr. Mark B. Cohen


         The  Agreement  and appendix  hereto  constitute  the entire  Agreement
between the parties with respect to the subject matter hereof and can be altered
only by written consent signed by the parties. This Agreement is governed by the
laws of the State of New York.





<PAGE>


The Hudson City Savings Institution
January 14, 1998
Page 5


         Please confirm that the foregoing correctly sets forth our agreement by
signing  and  returning  to Sandler  O'Neill the  duplicate  copy of this letter
enclosed herewith.

                                        Very truly yours,


                                             Sandler O'Neill & Partners, L.P.
                                             -----------------------------------
                                        By:  Sandler O'Neill & Partners Corp.,
                                             the sole general partner



                                        By:  /s/ Mark B. Cohen
                                             -----------------------------------
                                             Mark B. Cohen
                                             Principal


Accepted and agreed to as
of the date first above written:


The Hudson City Savings Institution



By: /s/ Carl A. Florio
    ------------------------------
    Mr. Carl A. Florio
    President and Chief Executive
    Officer


<PAGE>


                                   APPENDIX A


                      OUTLINE OF CONVERSION AGENT SERVICES

I. Consolidation of Accounts

     1.   Consolidate files in accordance with regulatory guidelines.

     2.   Accounts  from various  files are all linked  together.  The resulting
          central file can then be maintained on a regular basis.

     3.   Our EDP format will be provided to your data processing people.

II. Proxy/Order Form/Request Card Preparation

     1.   Vote calculation.

     2.   Any  combination  of proxies,  request cards and stock order forms for
          voting and ordering stock.

     3.   Target group identification for subscription offering.

III. Organization and Supervision of Conversion Center

     1.   Advising  on  and  supervising   the  physical   organization  of  the
          Conversion Center, including materials requirements.

     2.   Assist in the training of all Bank  personnel who will be staffing the
          conversion center.

     3.   Establish reporting procedures.

     4.   On-site    supervision   of   the   Conversion   Center   during   the
          solicitation/offering period.

IV. Special Meeting Services

     1.   Direct proxy solicitation.

     2.   Proxy and ballot tabulation.

     3.   Act as or support inspector of election.

     4.   Delete voting record date accounts closed prior to special meeting. 5.
          Produce final report of vote.

V. Subscription Services

     1.   Produce list of depositors by state (Blue Sky report).

     2.   Production of subscription rights and research books.

     3.   Stock order form processing.

     4.   Acknowledgment letter to confirm receipt of stock order.

     5.   Daily reports and analysis.

     6.   Proration  calculation  and  share  allocation  in  the  event  of  an
          oversubscription.

     7.   Produce charter shareholder list.

     8.   Interface with Transfer Agent for Stock Certificate issuance.

     9.   Refund and interest calculations.

     10.  Confirmation letter to confirm purchase of stock.

     11.  Notification of full/partial rejection of orders.

     12.  Production of 1099/Debit tape.


                                      A - 1


<PAGE>



                          [Sandler O'Neill Letterhead]


January 14, 1998



Mr. Carl A. Florio
President and Chief Executive Officer
The Hudson City Savings Institution
1 Hudson City Center
Hudson, New York 12534

Dear Mr. Florio:

         Sandler O'Neill & Partners,  L.P. ("Sandler O'Neill") is pleased to act
as an independent  financial advisor to The Hudson City Savings Institution (the
"Bank") in connection with the Bank's  proposed  conversion from mutual to stock
form (the  "Conversion"),  including the offer and sale of certain shares of the
common  stock of the  proposed  new holding  company for the Bank (the  "Holding
Company") to the Bank's eligible account holders in a Subscription  Offering, to
members  of the Bank's  community  in a Direct  Community  Offering  and,  under
certain circumstances,  to the general public in a Syndicated Community Offering
(collectively,  the "Offerings").  For purposes of this letter, the term "Actual
Purchase  Price"  shall  mean the  price  at which  the  shares  of the  Holding
Company's common stock are sold in the Conversion. This letter is to confirm the
terms and conditions of our engagement.


ADVISORY SERVICES

         Sandler  O'Neill will act as a  consultant  and advisor to the Bank and
the  Holding  Company  and  will  work  with  the  Bank's  management,  counsel,
accountants  and  other  advisors  in  connection  with the  Conversion  and the
Offerings.  We anticipate that our services will include the following,  each as
may be necessary and as the Bank may reasonably request:

     1.   Consulting as to the securities  marketing  implications of any aspect
          of the Plan of Conversion or related corporate documents;

     2.   Reviewing  with the Board of  Directors  the  independent  appraiser's
          appraisal of the common stock,  particularly with regard to aspects of
          the appraisal involving the methodology employed;

     3.   Reviewing  all offering  documents,  including the  Prospectus,  stock
          order forms and related  offering  materials (it being understood that
          preparation and filing of such documents will be the responsibility of
          the Bank and the Holding Company and their counsel);

<PAGE>

The Hudson City Savings Institution
January 14, 1998
Page 2


     4.   Assisting in the design and implementation of a marketing strategy for
          the Offerings;

     5.   Assisting in obtaining all requisite regulatory approvals;

     6.   Assisting  Bank  management in  scheduling  and preparing for meetings
          with potential investors and broker-dealers; and

     7.   Providing such other general advice and assistance as may be requested
          to promote the successful completion of the Conversion.


FEES

         If the  Conversion  is  consummated,  the Bank  agrees  to pay  Sandler
O'Neill for its services hereunder the fees set forth below:

     1.   a fee of one and one tenth  percent  (1.10%) of the  aggregate  Actual
          Purchase  Price  of  the  shares  of  common  stock  sold  to  in  the
          Subscription  Offering  and in the  Direct  Community  Offering  minus
          $100,000,  excluding in each case shares purchased by (i) any employee
          benefit plan of the Holding  Company or the Bank  established  for the
          benefit of their  respective  directors,  officers and employees,  and
          (ii) any director,  officer or employee of the Holding  Company or the
          Bank or members of their immediate families; and

     2.   with respect to any shares of the Holding  Company's common stock sold
          by an NASD member firm (other than Sandler O'Neill) under any selected
          dealers agreement in the Syndicated Community Offering,  (a) the sales
          commission  payable to the selected dealer under such  agreement,  (b)
          any  sponsoring  dealer's  fees,  and (c) a management  fee to Sandler
          O'Neill  of one and one tenth  percent  (1.10%).  Any fees  payable to
          Sandler  O'Neill for common  stock sold by Sandler  O'Neill  under any
          such  agreement  shall be limited to an aggregate of one and one tenth
          percent (1.10%) of the Actual Purchase Price of such shares.

         If (i) Sandler O'Neill's  engagement hereunder is terminated for any of
the  reasons  provided  for under the second  paragraph  of the  section of this
letter captioned "Definitive Agreement," or (ii) the Conversion is terminated by
the Bank,  no fees shall be payable  by the Bank to Sandler  O'Neill  hereunder;
however,   the  Bank  shall   reimburse   Sandler  O'Neill  for  its  reasonable
out-of-pocket expenses incurred in connection with its engagement hereunder.

<PAGE>

The Hudson City Savings Institution
January 14, 1998
Page 3



         All fees payable to Sandler O'Neill  hereunder shall be payable in cash
at the time of the closing of the  Conversion.  In  recognition of the long lead
times  involved  in the  conversion  process,  the Bank  agrees to make  advance
payments to Sandler O'Neill in the aggregate amount of $50,000, $25,000 of which
shall be payable  upon  execution  of this letter and the  remaining  $25,000 of
which shall be payable upon  commencement of the  Subscription  Offering,  which
shall  be  credited  against  any  fees or  reimbursement  of  expenses  payable
hereunder.


SYNDICATED COMMUNITY OFFERING

         If any shares of the Holding  Company's  common stock remain  available
after the  expiration  of the  Subscription  Offering  and the Direct  Community
Offering,  at the request of the Bank and subject to the continued  satisfaction
of  the  conditions  set  forth  in  the  second  paragraph  under  the  caption
"Definitive  Agreement" below,  Sandler O'Neill will seek to form a syndicate of
registered  dealers to assist in the sale of such common  stock in a  Syndicated
Community Offering on a best efforts basis,  subject to the terms and conditions
set forth in a selected  dealers  agreement.  Sandler  O'Neill will  endeavor to
limit the aggregate fees to be paid by the Bank under any such selected  dealers
agreement to an amount competitive with gross underwriting  discounts charged at
such time for underwritings of comparable  amounts of stock sold at a comparable
price per share in a similar  market  environment,  which shall not exceed 7% of
the aggregate  Actual  Purchase Price of the shares sold under such  agreements.
Sandler  O'Neill will endeavor to distribute the common stock among dealers in a
fashion  which  best  meets  the  distribution  objectives  of the  Bank and the
requirements  of the Plan of  Conversion,  which  may  result  in  limiting  the
allocation of stock to certain  selected  dealers.  It is understood  that in no
event shall Sandler  O'Neill be obligated to act as a selected dealer or to take
or purchase any shares of the Holding Company's common stock.


COSTS AND EXPENSES

         In  addition  to any  fees  that  may be  payable  to  Sandler  O'Neill
hereunder  and the  expenses to be borne by the Bank  pursuant to the  following
paragraph,  the Bank agrees to reimburse Sandler O'Neill, upon request made from
time to  time,  for its  reasonable  out-of-pocket  expenses  (to a  maximum  of
$125,000)  incurred in connection with its engagement  hereunder,  regardless of
whether the Conversion is  consummated,  including,  without  limitation,  legal
fees,  advertising,  promotional,  syndication,  and travel expenses;  provided,
however,  that Sandler  O'Neill shall  document such expenses to the  reasonable
satisfaction  of the Bank.  The provisions of this paragraph are not intended to
apply to or in any way impair the indemnification provisions of this letter.

         As is  customary,  the Bank will bear all other  expenses  incurred  in
connection with the Conversion and the Offerings, including, without limitation,
(i) the  cost  of  obtaining  all  securities  and  bank  regulatory  approvals,
including  any  required  NASD  filing  fees;  (ii)  the  cost of  printing  and

<PAGE>

The Hudson City Savings Institution
January 14, 1998
Page 4


distributing the offering  materials;  (iii) the costs of blue sky qualification
(including  fees and  expenses of blue sky counsel) of the shares in the various
states;  (iv) listing fees; and (v) all fees and disbursements of the Bank's and
the Holding Company's counsel, accountants, conversion agent and other advisors.
In the event Sandler  O'Neill incurs any such fees and expenses on behalf of the
Bank or the Holding  Company,  the Bank will reimburse  Sandler O'Neill for such
fees and  expenses  whether  or not the  Conversion  is  consummated;  provided,
however, that Sandler O'Neill shall not incur any substantial expenses on behalf
of the Bank or the Holding Company pursuant to this paragraph  without the prior
approval of the Bank.


POST-CONVERSION GENERAL ADVISORY SERVICES

         If the Conversion is  consummated,  Sandler O'Neill agrees to act as an
independent  financial  advisor to the Holding  Company and its  subsidiaries in
connection  with the Holding  Company's  general  strategic  planning  "General
Advisory Services". In connection with such General Advisory Services, we would
expect to work with the Holding Company's management,  its counsel,  accountants
and other advisors to assess the Holding  Company's  strategic  alternatives and
help implement a tactical plan to enhance the value of the Holding  Company.  We
anticipate that our activities would include,  as appropriate,  those activities
outlined in Exhibit A hereto. Sandler O'Neill shall provide such services at the
Holding  Company's  request for a period of one year following the completion of
the Conversion.  The Holding Company shall not be required to pay any additional
fees to Sandler  O'Neill in connection  with such services  rendered during such
year;  provided,  however,  that the Holding  Company  shall  reimburse  Sandler
O'Neill for its reasonable  out-of-pocket  expenses  incurred in connection with
providing  such  services.  Thereafter,  if both  parties  wish to continue  the
relationship, the parties will enter into a separate advisory services agreement
on terms and conditions to be negotiated at such time. Notwithstanding the above
the Bank and Holding  Company are under no obligation to receive or request such
services.


DUE DILIGENCE REVIEW

         Sandler  O'Neill's  obligation to perform the services  contemplated by
this  letter  shall  be  subject  to  the   satisfactory   completion   of  such
investigation  and inquiries  relating to the Bank and the Holding Company,  and
their respective directors,  officers,  agents and employees, as Sandler O'Neill
and its  counsel  in their  sole  discretion  may  deem  appropriate  under  the
circumstances.  In this regard,  the Bank agrees that,  at its expense,  it will
make  available  to  Sandler  O'Neill  all  information  which  Sandler  O'Neill
requests,  and will allow Sandler  O'Neill the  opportunity  to discuss with the
Bank's and the Holding Company's  management the financial  condition,  business
and  operations  of the Bank and the Holding  Company.  The Bank and the Holding
Company  acknowledge  that  Sandler  O'Neill  will  rely upon the  accuracy  and
completeness of all  information  received from the Bank and the Holding Company
and  their  directors,   trustees,  officers,   employees,  agents,  independent
accountants and counsel.

<PAGE>

The Hudson City Savings Institution
January 14, 1998
Page 5


BLUE SKY MATTERS

         The Bank agrees  that if Sandler  O'Neill's  counsel  does not serve as
counsel with respect to blue sky matters in connection  with the Offerings,  the
Bank will  cause the  counsel  performing  such  services  to prepare a Blue Sky
Memorandum  related to the Offerings  including Sandler O'Neill's  participation
therein and shall furnish  Sandler  O'Neill a copy thereof  addressed to Sandler
O'Neill or upon which such counsel shall state Sandler O'Neill may rely.


CONFIDENTIALITY

         Other than  disclosure  to other  firms made part of any  syndicate  of
selected  dealers or as required by law or  regulation,  Sandler  O'Neill agrees
that it will not  disclose  any  Confidential  Information  relating to the Bank
obtained  in  connection  with  its  engagement  hereunder  (whether  or not the
Conversion is consummated).  As used in this paragraph,  the term  "Confidential
Information"  shall not include  information  which (i) is or becomes  generally
available  to the  public  other  than as a result of a  disclosure  by  Sandler
O'Neill, (ii) was available to Sandler O'Neill on a non-confidential basis prior
to its disclosure to Sandler O'Neill by the Bank, or (iii) becomes  available to
Sandler  O'Neill on a  non-confidential  basis from a person other than the Bank
who is not otherwise  known to Sandler  O'Neill to be bound not to disclose such
information pursuant to a contractual, legal or fiduciary obligation.


INDEMNIFICATION

(A) Since  Sandler  O'Neill will be acting on behalf of the Bank and the Holding
Company in  connection  with the  Conversion,  the Holding  Company and the Bank
agree to  indemnify  and hold  Sandler  O'Neill  and its  affiliates  and  their
respective  partners,  directors,  officers,  employees,  agents and controlling
persons  within  the  meaning of  Section  15 of the  Securities  Act of 1933 or
Section 20 of the Securities  Exchange Act (Sandler O'Neill and each such person
being an  "Indemnified  Party")  harmless  from and  against any and all losses,
claims,  damages and  liabilities,  joint or several,  to which such Indemnified
Party may become  subject under  applicable  federal or state law, or otherwise,
related to or arising out of the Conversion or the engagement of Sandler O'Neill
pursuant to, or the performance by Sandler O'Neill of the services  contemplated
by, this  letter,  and will  reimburse  any  Indemnified  Party for all expenses
(including  reasonable legal fees and expenses) as they are incurred,  including
expenses incurred in connection with the  investigation  of,  preparation for or
defense of any pending or threatened  claim or any action or proceeding  arising
therefrom,  whether or not such Indemnified Party is a party; provided, however,
that the Bank and the Holding Company will not be liable in any such case to the
extent that any such loss, claim, damage, liability or expense (i) arises out of
or is based upon any untrue  statement  of a material  fact or the omission of a
material fact required to be stated  therein or necessary to make not misleading
any statements  contained in any proxy  statement or prospectus  (preliminary or
final),  or any amendment or  supplement  thereto,  or any of the  applications,
notices,  filings  or  documents  related  thereto  made in  reliance  on and in
conformity  with written  information  furnished to the Bank by Sandler  O'Neill
expressly  for use  therein,  or (ii) is  primarily  attributable  to the  gross

<PAGE>

The Hudson City Savings Institution
January 14, 1998
Page 6


negligence, willful misconduct or bad faith of Sandler O'Neill. If the foregoing
indemnification  is unavailable for any reason, the Bank and the Holding Company
agree to contribute to such losses, claims, damages, liabilities and expenses in
the proportion  that its financial  interest in the Conversion  bears to that of
Sandler O'Neill.

(B) Sandler  O'Neill agrees to indemnify and hold harmless the Holding  Company,
the Bank, their directors and each of their officers who signed the Registration
Statement,  and each person, if any, who controls the Holding Company within the
meaning  of  Section  15 of the  Securities  Act of  1933 or  Section  20 of the
Securities and Exchange Act of 1934 against any and all loss, liability,  claim,
damage and expense described in the indemnity contained in paragraph (A) of this
Section, as incurred,  but only to the extent that such loss, liability,  claim,
damage  or  expense  is  found  in a final  judgement  by a court  of  competent
jurisdiction to have resulted solely from (i) the bad faith, willful, misconduct
or gross negligence of Sandler  O'Neill,  or (ii) an untrue statement or alleged
untrue  statement  of a  material  fact or  omission  or alleged  omission  of a
material fact contained in any final prospectus,  or any amendment or supplement
thereto,  made in reliance upon and in conformity with information  furnished to
the Bank by Sandler O'Neill expressly for use therein.


DEFINITIVE AGREEMENT

         Sandler  O'Neill  and the Bank  agree  that (a)  except as set forth in
clause (b),  the  foregoing  represents  the general  intention  of the Bank and
Sandler  O'Neill with respect to the services to be provided by Sandler  O'Neill
in  connection  with the  Offerings,  which  will  serve as a basis for  Sandler
O'Neill commencing activities, and (b) the only legal and binding obligations of
the Bank,  the Holding  Company and Sandler  O'Neill with respect to the subject
matter hereof shall be (1) the Bank's obligation to reimburse costs and expenses
pursuant  to the section  captioned  "Costs and  Expenses,"  (2) those set forth
under the captions "Confidentiality" and "Indemnification," and (3) as set forth
in a duly negotiated and executed definitive Agency Agreement to be entered into
prior to the commencement of the Subscription  Offering relating to the services
of Sandler O'Neill in connection with the Offerings. Such Agency Agreement shall
be in form and content satisfactory to Sandler O'Neill, the Bank and the Holding
Company and their respective counsel and shall contain standard  indemnification
provisions  mutually  acceptable  to the Bank,  the Holding  Company and Sandler
O'Neill.

         Sandler  O'Neill's  execution  of such Agency  Agreement  shall also be
subject to (i) Sandler  O'Neill's  satisfaction  with its  investigation  of the
Bank's business, financial condition and results of operations, (ii) preparation
of offering  materials that are satisfactory to Sandler O'Neill and its counsel,
(iii)  compliance  with all relevant  legal and regulatory  requirements  to the

<PAGE>

The Hudson City Savings Institution
January 14, 1998
Page 7


reasonable  satisfaction of Sandler O'Neill's  counsel,  (iv) agreement that the
price  established  by the  independent  appraiser is reasonable  and (v) market
conditions at the time of the proposed  offering.  Sandler O'Neill may terminate
this  agreement  if such Agency  Agreement is not entered into prior to June 30,
1999.


ELIMINATION OF HOLDING COMPANY

         If the Board of  Directors of the Bank,  for any reason,  elects not to
proceed with the formation of the Holding Company but determines to proceed with
the  Conversion and substitute the common stock of the Bank for the common stock
of the Holding  Company,  all of the  provisions of this letter  relating to the
common  stock of the  Holding  Company  will be deemed to  pertain to the common
stock of the Bank on the same terms and conditions that such provisions  pertain
to the common  stock of the Holding  Company and all of the  references  in this
letter to the Holding Company shall be deemed to refer to the Bank or shall have
no effect, as the context of the reference requires.

         Please confirm that the foregoing correctly sets forth our agreement by
signing  and  returning  to Sandler  O'Neill the  duplicate  copy of this letter
enclosed herewith.

                                                      Very truly yours,

                                             Sandler O'Neill & Partners, L.P.
                                             -----------------------------------
                                         By: Sandler O'Neill & Partners Corp.,
                                             the sole general partner



                                         By: /s/ Mark B. Cohen
                                             -----------------------------------
                                             Mark B. Cohen
                                             Principal


Accepted and agreed to as of
the date first above written:

The Hudson City Savings Institution



By: /s/ Carl A. Floria
    -------------------------------------
    Mr. Carl A. Florio
    President and Chief Executive Officer


<PAGE>



EXHIBIT    A


GENERAL ADVISORY SERVICES
- --------------------------------------------------------------------------------


1.   A review  and  analysis  of the  Holding  Company=s  current  business  and
     financial characteristic, including its operating strategies, balance sheet
     composition,  historical operating performance, branch structure and market
     share, and the Holding Company=s  competitive position relative to selected
     peer groups;

2.   Creation  of a base  case  financial  model  to serve  as a  benchmark  for
     analyzing alternative strategies and market environments;

3.   An analysis of the impact on the  franchise  value of altering  the Holding
     Company=s  dividend  policy,  implementing a stock repurchase  program,  or
     changing the asset mix or other operating activities;

4.   An analysis of the Holding Company=s acquisition resources,  objectives and
     capacity to compete for acquisition opportunities;

5.   A summary of recent merger and acquisition trends in the financial services
     industry, including tactics employed by others and typical terms and values
     involved;

6.   A review of other  strategic  alternatives  which could  provide  long-term
     benefits and enhanced value to the Holding Company;

7.   A review of the Holding  Company=s  advance  defensive  preparation  plans,
     including  a  comprehensive  financial  valuation  and an analysis of stock
     ownership and trading activities;

8.   A review  with the Board of  Directors  of the  Holding  Company of Sandler
     O'Neill's findings, with periodic updates as may be requested;

9.   Ongoing general advice and counsel to management and the Board of Directors
     of the Holding Company with respect to strategic and tactical issues; and

10.  Rendering such other financial  advisory and investment banking services as
     may from time to time be agreed  upon by Sandler  O=Neill  and the  Holding
     Company.




                                                                       Exhibit 2


                       The Hudson City Savings Institution
                                Hudson, New York

                               PLAN OF CONVERSION
                    From Mutual to Stock Form of Organization


I. GENERAL

         On November 20, 1997,  the Board of Trustees of The Hudson City Savings
Institution (the "Bank")  unanimously  adopted a Plan of Conversion  whereby the
Bank would convert from a New York chartered mutual savings institution to a New
York  chartered  stock savings  institution to be known as the Hudson River Bank
and  Trust  Company  or such  other  name as may be  selected  by the  Board  of
Trustees.  The Plan of  Conversion  was  amended  by the  Board of  Trustees  on
February 19, 1998.  The Bank was chartered by the State of New York by an act of
the State  legislature  on April 4,  1850,  such Act  having  been  amended  and
supplemented  from time to time thereafter.  The principal office of the Bank is
located at One Hudson City  Centre,  in the city of Hudson,  county of Columbia,
New York. The Plan includes, as part of the conversion, the concurrent formation
of a  holding  company,  to be  named in the  future.  The  Plan  provides  that
non-transferable  subscription  rights to purchase  Holding  Company  Conversion
Stock  will be offered  first to  Eligible  Account  Holders of record as of the
Eligibility   Record  Date,   then  to  the  Holding   Company  and  the  Bank's
Tax-Qualified  Employee Plans, then to Supplemental  Eligible Account Holders of
record as of the Supplemental Eligibility Record Date, then to Other Depositors,
and then to trustees,  officers and  employees.  Concurrently  with, at any time
during,  or promptly after the Subscription  Offering,  and on a lowest priority
basis,  an opportunity to subscribe may also be offered to the general public in
a Direct  Community  Offering  or a Public  Offering.  The price of the  Holding
Company Conversion Stock will be based upon an independent appraisal of the Bank
and will reflect its estimated pro forma market value,  as converted.  It is the
desire of the Board of  Trustees  of the Bank to attract new capital to the Bank
in order to increase its capital, support future savings growth and increase the
amount of funds  available  for  residential  and other  mortgage  lending.  The
Converted  Bank is also  expected  to  benefit  from its  management  and  other
personnel  having a stock  ownership in its business,  since stock  ownership is
viewed  as an  effective  performance  incentive  and  a  means  of  attracting,
retaining and  compensating  management and other  personnel.  No change will be
made in the Board of Trustees or management as a result of the Conversion.

         In furtherance of the Bank's long term commitment to its community, the
Plan provides that, in connection with the Conversion,  the Holding Company will
make a donation of an  undetermined  amount of its stock to a  foundation  ("The
Foundation"),  the name of which will be determined,  established by the Holding
Company.  Under the terms of the Plan,  this  donation  will be  subject  to the
approval of the voting depositors of the Bank. In the event that the donation is
not  approved,  the Bank may  determine to complete the  Conversion  without the
donation.

         This Plan has been unanimously approved by the Board of Trustees of the
Bank, based upon its determination  that the Conversion is in the best interests
of the Bank, its depositors and the  communities  served by the Bank.  This Plan
sets forth the terms and  conditions of the  Conversion,  and the procedures for
effecting the same. This Plan must be approved by the  Superintendent  or his or
her designees,  must not be objected to by the FDIC and certain  waivers must be
granted  by the  Banking  Board.  This  Plan must  also be  approved  by (1) the
affirmative  vote of at least  seventy-five  percent  (75%) in amount of deposit
liabilities of Eligible Account Holders represented in person or by proxy at the
Special  Meeting,  and,  if  required,  (2) the  affirmative  vote of at least a
majority of the amount of votes eligible to be cast at the Special Meeting.

                                      P-1
<PAGE>



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

II. DEFINITIONS

         Acting in Concert:  The term  "acting in  concert"  shall have the same
meaning given it in '574.2(c) of the Rules and Regulations of the OTS.

         Actual Subscription Price: The price per share,  determined as provided
in Section V of the Plan, at which Holding Company Conversion Stock will be sold
in the Subscription Offering.

         Affiliate:  An  "affiliate"  of,  or  a  Person  "affiliated"  with,  a
specified Person, is a Person that directly,  or indirectly  through one or more
intermediaries,  controls,  or is controlled by or is under common control with,
the Person specified.

         Associate:  The term  "associate," when used to indicate a relationship
with any  Person,  means (i) any  corporation  or  organization  (other than the
Holding Company, the Bank or a majority-owned subsidiary of the Holding Company)
of which such Person is an officer or partner or is, directly or indirectly, the
beneficial owner of ten percent or more of any class of equity securities,  (ii)
any trust or other  estate in which  such  Person has a  substantial  beneficial
interest or as to which such Person serves as trustee or in a similar  fiduciary
capacity,  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 or any  subsidiary  of the  Holding
Company; provided, however, that any Tax-Qualified or Non-Tax-Qualified Employee
Plan shall not be deemed to be an  associate  of any  director or officer of the
Holding Company or the Bank, to the extent provided in Section V hereof.

         Bank:  The Hudson City  Savings  Institution  or such other name as the
institution may adopt.

         Banking Board: The Banking Board of the State of New York.

         BIF:  Bank Insurance Fund.

         Conversion:  Change of the Bank's  mutual  charter  and bylaws to stock
charter and bylaws;  sale by the Holding Company of Holding  Company  Conversion
Stock;  and issuance  and sale by the  Converted  Bank of Converted  Bank Common
Stock to the Holding Company, all as provided for in the Plan.

         Converted  Bank:  The  stock  savings  institution  resulting  from the
Conversion of the Bank in accordance with the Plan.

         Deposit Account:  Any withdrawable or repurchasable  account or deposit
in the Bank including Savings Accounts and demand accounts.

                                      P-2
<PAGE>


         Depositor:  Any person or entity that  qualifies  as a depositor of the
Bank pursuant to its certificate of incorporation and bylaws.

         Direct  Community  Offering:  The offering to the general public of any
unsubscribed shares which may be effected as provided in Section V hereof.

         Eligibility Record Date: The close of business on September 30, 1996.

         Eligible Account Holder: Any Person holding a Qualifying Deposit in the
Bank on the Eligibility Record Date.

         Exchange Act: The Securities Exchange Act of 1934, as amended.

         Holding Company:  A corporation which upon completion of the Conversion
will own all of the outstanding common stock of the Converted Bank, and the name
of which will be selected in the future.

         Holding Company  Conversion  Stock:  Shares of common stock,  par value
$.01 per share,  to be issued and sold by the  Holding  Company as a part of the
Conversion;  provided,  however,  that for purposes of calculating  Subscription
Rights and maximum purchase limitations under the Plan, references to the number
of shares of  Holding  Company  Conversion  Stock  shall  refer to the number of
shares offered in the Subscription Offering.

         Local Community: The geographic area encompassing counties in which the
Bank has offices.

         Market  Maker:  A dealer  (i.e.,  any Person who  engages  directly  or
indirectly  as agent,  broker or principal in the business of offering,  buying,
selling, or otherwise dealing or trading in securities issued by another Person)
who, with respect to a particular  security,  (i) regularly publishes bona fide,
competitive  bid and offer  quotations  in a recognized  inter-dealer  quotation
system;  or (ii) furnishes  bona fide  competitive  bid and offer  quotations on
request;  and  (iii) is  ready,  willing,  and able to  effect  transactions  in
reasonable quantities at his quoted prices with other brokers or dealers.

         Maximum  Subscription  Price:  The price per share of  Holding  Company
Conversion  Stock  to be  paid  initially  by  subscribers  in the  Subscription
Offering.

         Non-Tax-Qualified  Employee Plan:  Any defined  benefit plan or defined
contribution plan of the Bank or the Holding Company,  such as an employee stock
ownership plan, stock bonus plan,  profit-sharing plan or other plan, which with
its related trust does not meet the requirements to be "qualified" under Section
401 of the Internal Revenue Code.

         OTS: Office of Thrift Supervision,  Department of the Treasury, and its
successors.

         Officer:  An  executive  officer  of the  Holding  Company or the Bank,
including  the  Chairman of the Board,  President,  Executive  Vice  Presidents,
Senior Vice Presidents in charge of principal business functions,  Secretary and
Treasurer.

         Order Forms: Forms to be used in the Subscription  Offering to exercise
Subscription Rights.

         Other  Depositors:  Depositors of the Bank, other than Eligible Account
Holders,  Tax-Qualified Employee Plans or Supplemental Eligible Account Holders,
as  of  the  Voting  Record  Date.

                                      P-3
<PAGE>


         Person: An individual, a corporation, a partnership,  an association, a
joint-stock company, a trust, any unincorporated  organization,  or a government
or political subdivision thereof.

         Plan:  This Plan of  Conversion  of the Bank,  including  any amendment
approved as provided in this Plan.

         Public  Offering:  The offering for sale  through the  Underwriters  to
selected  depositors  of the  general  public of any shares of  Holding  Company
Conversion Stock not subscribed for in the  Subscription  Offering or the Direct
Community Offering, if any.

         Public  Offering Price:  The price per share at which any  unsubscribed
shares of Holding Company Conversion Stock are initially offered for sale in the
Public Offering.

         Qualifying  Deposit:  The  aggregate  balance  of  $100 or more of each
Deposit Account of an Eligible Account Holder as of the Eligibility  Record Date
or of a Supplemental Eligible Account Holder as of the Supplemental  Eligibility
Record Date.

         Regulatory  Authorities:  The FDIC, the FRB, the Superintendent and the
OTS.

         Savings  Account:  The term ASavings  Account@  means any  withdrawable
account in the Bank except a demand account.

         SEC: Securities and Exchange Commission.

         Special  Meeting:  The  Special  Meeting of  Depositors  called for the
purpose of considering and voting upon the Plan of Conversion.

         Subscription  Offering:  The  offering  of  shares of  Holding  Company
Conversion  Stock for  subscription  and  purchase  pursuant to Section V of the
Plan.

         Subscription Rights: Non-transferable,  non-negotiable, personal rights
of  the  Bank's  Eligible   Account  Holders,   Tax-Qualified   Employee  Plans,
Supplemental Eligible Account Holders, Other Depositors, and Trustees,  Officers
and employees to subscribe for shares of Holding Company Conversion Stock in the
Subscription Offering.

         Superintendent: Superintendent of Banking of the State of New York.

         Supplemental  Eligibility  Record  Date:  The last day of the  calendar
quarter preceding approval of the Plan by the FDIC.

         Supplemental  Eligible Account Holder:  Any person holding a Qualifying
Deposit in the Bank (other than an officer or director and their  associates) on
the Supplemental Eligibility Record Date.

         Tax-Qualified  Employee  Plans:  Any  defined  benefit  plan or defined
contribution plan of the Bank or the Holding Company,  such as an employee stock
ownership plan, stock bonus plan,  profit-sharing plan or other plan, which with
its related trust meets the requirements to be "qualified"  under Section 401 of
the Internal Revenue Code.

                                      P-4
<PAGE>


         Underwriters:  The  investment  banking firm or firms agreeing to offer
and sell Holding Company Conversion Stock in the Public Offering.

         Voting Record Date: The date set by the Board of Trustees in accordance
with federal and New York State regulations for determining  Depositors eligible
to vote at the Special Meeting.

III.  STEPS PRIOR TO  SUBMISSION OF PLAN OF  CONVERSION  TO THE  DEPOSITORS  FOR
      APPROVAL

         Prior to submission of the Plan of  Conversion  to its  Depositors  for
approval,  the Bank must receive  from the  appropriate  Regulatory  Authorities
approval of the  Application  for Approval of Conversion to convert to the stock
form of organization. The following steps must be taken prior to such regulatory
approval:

A.   The Board of Trustees  shall  adopt the Plan by not less than a  two-thirds
     vote.

B.   The  Bank  shall  notify  its  Depositors  of the  adoption  of the Plan by
     publishing a statement in a newspaper having a general  circulation in each
     community in which the Bank maintains an office.

C.   Copies of the Plan adopted by the Board of Trustees shall be made available
     for inspection at each office of the Bank.

D.   The Bank will promptly cause an  Application  for Approval of Conversion to
     be prepared and filed with the  Superintendent  for his approval,  with the
     Banking  Board for the granting of any  waivers,  and with the FDIC (in the
     form of a notice for their non-objection).  Additionally, a Holding Company
     Application  will be prepared and filed with the OTS for its approval and a
     Registration Statement on Form S-1 will be prepared and filed with the SEC.

E.   Upon receipt of notice from the  appropriate  Regulatory  Authorities to do
     so, the Bank shall notify its Depositors  that it has filed the Application
     for Approval of Conversion by posting  notice in each of its offices and by
     publishing  notice  in a  newspaper  having  general  circulation  in  each
     community in which the Bank maintains an office.

      Following  (i) approval of the Bank=s  Application  for  Conversion by the
Superintendent,  (ii) the non-objection of the FDIC and (iii) the receipt of all
necessary  waivers of the Banking  Board,  the Bank shall submit the Plan to the
Bank=s Eligible  Account Holders for approval at the Special  Meeting.  The Bank
shall mail to each  Eligible  Account  Holder,  at his or her last known address
appearing  on the  records  of the  Bank,  a copy of the Plan  and the  proposed
Restated Organization  Certificate of the Bank and proposed By-Laws of the Bank,
a Notice of  Special  Meeting,  Proxy  Card and  Subscription  Order  form and a
long-form  Proxy  Statement  (which  contains  a  detailed  description  of  the
Conversion and contains offering material relating to the Subscription Offering)
in the forms  required by the  Conversion  Regulations,  describing the Plan and
certain  other  matters  relating to the Bank and its  Conversion.  Separate and
readily distinguishable  postage-paid envelopes shall be provided for the return
of Proxy Cards and Subscription Order Forms.

      The Special  Meeting shall be held upon written  notice given no less than
20 days nor more than 45 days prior to the date of the Special  Meeting.  At the
Special Meeting, each Eligible Account Holder shall be entitled to cast one vote
in person or by proxy for every one  hundred  dollars  ($100.00)  such  Eligible
Account Holder had on deposit with the Bank as of the  Eligibility  Record Date;
provided,  however,  that no Eligible  Account  Holder shall be eligible to cast
more than one thousand  (1,000)  votes.  The Board of Trustees  shall appoint an

                                      P-5
<PAGE>

independent  custodian  and tabulator to receive and hold proxies to be voted at
the Special  Meeting and count the votes cast in favor of and in  opposition  to
the Plan.

      The Superintendent shall be notified of the results of the Special Meeting
by a  certificate  signed by the President and Secretary of the Bank within five
days after the conclusion of the Special  Meeting.  The Plan must be approved by
the  affirmative  vote of (i) at least  seventy-five  percent (75%) in amount of
deposit  liabilities of the Eligible Account Holders represented in person or by
proxy at the Special  Meeting and, if required,  (ii) at least a majority of the
amount of votes  entitled to be cast at the Special  Meeting.  If the Plan is so
approved,  the Bank will take all other necessary steps to effect the Conversion
subject to the terms and conditions of the Plan. If the Plan is not so approved,
upon  conclusion  of the Special  Meeting and any  adjournment  or  postponement
thereof,  the Plan shall not be implemented  without  further vote and all funds
submitted in the Subscription  Offering and Community  Offering will be returned
to  subscribers,   with  interest  as  provided   herein,   and  all  withdrawal
authorizations will be canceled.

IV. CONVERSION PROCEDURE

         The Holding  Company  Conversion  Stock will be offered for sale in the
Subscription  Offering at the  Maximum  Subscription  Price to Eligible  Account
Holders,  Tax-Qualified  Employee Plans,  Supplemental Eligible Account Holders,
Other  Depositors and Trustees,  Officers and employees of the Bank, prior to or
within  45 days  after the date of the  Special  Meeting.  The Bank may,  either
concurrently  with,  at any time  during,  or  promptly  after the  Subscription
Offering,  also  offer  the  Holding  Company  Conversion  Stock  to and  accept
subscriptions  from other  Persons in a Direct  Community  Offering  or a Public
Offering;  provided  that the Bank's  Eligible  Account  Holders,  Tax-Qualified
Employee Plans,  Supplemental  Eligible  Account  Holders,  Other Depositors and
Trustees, Officers and employees shall have the priority rights to subscribe for
Holding Company  Conversion Stock set forth in Section V of this Plan.  However,
the Holding Company and the Bank may delay commencing the Subscription  Offering
beyond such 45-day period in the event there exist  unforeseen  material adverse
market or financial conditions.  If the Subscription Offering commences prior to
the Special Meeting,  subscriptions  will be accepted subject to the approval of
the Plan at the  Special  Meeting.  No offer  for  sale of the  Holding  Company
Conversion  Stock will be made prior to the mailing of the proxy  statement  for
the Special Meeting to Eligible Account Holders.

         The period for the Subscription  Offering and Direct Community Offering
will be not less than 20 days nor more than 45 days unless extended by the Bank.
Upon completion of the Subscription  Offering and the Direct Community Offering,
if any, any unsubscribed  shares of Holding Company Conversion Stock may be sold
through the  Underwriters  to selected  Depositors or the general  public in the
Public  Offering.  If for any  reason  all of the  shares  are  not  sold in the
Subscription  Offering,  the Direct Community  Offering,  if any, and the Public
Offering,  if any, the Holding  Company and the Bank will use their best efforts
to  obtain  other  purchasers,  subject  to  the  approval  of  the  appropriate
Regulatory Authorities.  Completion of the sale of all shares of Holding Company
Conversion  Stock not sold in the  Subscription  Offering is required  within 45
days after  termination of the  Subscription  Offering,  subject to extension of
such 45-day period by the Holding  Company and the Bank with the approval of the
appropriate Regulatory Authorities. The Holding Company and the Bank may jointly
seek one or more  extensions  of such 45-day period if necessary to complete the
sale of all shares of Holding Company  Conversion Stock. In connection with such
extensions,  subscribers  and other  purchasers  will be  permitted to increase,
decrease  or  rescind  their  subscriptions  or  purchase  orders to the  extent
required by the approval of the appropriate  Regulatory Authorities in approving
the  extensions.  Completion  of the  sale  of all  shares  of  Holding  Company
Conversion  Stock is  required  within 24 months  after the date of the  Special
Meeting.

                                      P-6
<PAGE>

V. STOCK OFFERING

     A.   Total Number of Shares and Purchase Price of Conversion Stock

          The total number of shares of Holding Company  Conversion  Stock to be
     issued  in the  Conversion  will be  determined  jointly  by the  Board  of
     Directors  of the  Holding  Company  and the Board of  Trustees of the Bank
     prior  to  the  commencement  of  the  Subscription  Offering,  subject  to
     adjustment  if  necessitated  by market or  financial  conditions  prior to
     consummation  of the  Conversion.  The total  number  of shares of  Holding
     Company  Conversion  Stock shall also be subject to increase in  connection
     with any oversubscriptions in the Subscription Offering or Direct Community
     Offering.

          The aggregate price for which all shares of Holding Company Conversion
     Stock  will be  issued  will be based on an  independent  appraisal  of the
     estimated  total pro forma  market  value of the  Holding  Company  and the
     Converted  Bank.  Such appraisal  shall be performed in accordance with the
     guidelines of the appropriate Regulatory Authorities and will be updated as
     appropriate under or required by applicable regulations.

          The appraisal  will be made by an  independent  investment  banking or
     financial  consulting  firm  experienced in the area of thrift  institution
     appraisals.  The appraisal will include, among other things, an analysis of
     the  historical  and pro  forma  operating  results  and net  worth  of the
     Converted Bank and a comparison of the Holding Company,  the Converted Bank
     and the Conversion  Stock with comparable  thrift  institutions and holding
     companies and their respective outstanding capital stocks.

          Based upon the independent  appraisal,  the Boards of Directors of the
     Holding  Company and the Bank will  jointly  fix the  Maximum  Subscription
     Price.

          If,  following  completion  of the  Subscription  Offering  and Direct
     Community  Offering,  if any, a Public  Offering  is  effected,  the Actual
     Subscription  Price for each share of Holding Company Conversion Stock will
     be the same as the Public  Offering Price at which  unsubscribed  shares of
     Holding  Company  Conversion  Stock are  initially  offered for sale by the
     Underwriters in the Public Offering.

          If, upon completion of the Subscription Offering,  Public Offering, if
     any, and Direct  Community  Offering,  if any,  all of the Holding  Company
     Conversion  Stock is  subscribed  for or only a  limited  number  of shares
     remain   unsubscribed   for,  subject  to  Part  VII  hereof,   the  Actual
     Subscription  Price for each share of Holding Company Conversion Stock will
     be  determined  by dividing the  estimated  appraised  aggregate  pro forma
     market value of the Holding  Company and the Converted  Bank,  based on the
     independent  appraisal  as  updated  upon  completion  of the  Subscription
     Offering or other sale of all of the Holding Company  Conversion  Stock, by
     the total number of shares of Holding Company Conversion Stock to be issued
     by the  Holding  Company  upon  Conversion.  Such  appraisal  will  then be
     expressed in terms of a specific  aggregate  dollar amount rather than as a
     range.

     B.   Subscription Rights

          Non-transferable Subscription Rights to purchase shares will be issued
     without  payment  therefor  to  Eligible  Account  Holders,   Tax-Qualified

                                      P-7
<PAGE>

     Employee Plans, Supplemental Eligible Account Holders, Other Depositors and
     Trustees, Officers and employees of the Bank as set forth below.

          1.   Preference Category No. 1: Eligible Account Holders

               Each  Eligible  Account  Holder  shall  receive  non-transferable
          Subscription  Rights  to  subscribe  for  shares  of  Holding  Company
          Conversion  Stock in an amount  equal to the greater of  $250,000,  or
          one-tenth of one percent (.10%) of the total offering of shares, or 15
          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  qualifying
          deposit of the  Eligible  Account  Holder and the  denominator  is the
          total amount of qualifying deposits of all Eligible Account Holders in
          the converting Bank in each case on the Eligibility Record Date.

               If sufficient shares are not available, shares shall be allocated
          first to permit each  subscribing  Eligible Account Holder to purchase
          to  the  extent  possible  100  shares,   and  thereafter  among  each
          subscribing  Eligible  Account Holder pro rata in the same  proportion
          that his Qualifying Deposit bears to the total Qualifying  Deposits of
          all subscribing  Eligible Account Holders whose  subscriptions  remain
          unsatisfied.

               Non-transferable  Subscription Rights to purchase Holding Company
          Conversion  Stock  received by Trustees  and  Officers of the Bank and
          their Associates, based on their increased deposits in the Bank in the
          one-year  period  preceding  the  Eligibility  Record  Date,  shall be
          subordinated  to all other  subscriptions  involving  the  exercise of
          non-transferable Subscription Rights of Eligible Account Holders.

          2.   Preference Category No. 2: Tax-Qualified Employee Plans

               Each  Tax-Qualified  Employee  Plan shall be  entitled to receive
          non-transferable  Subscription  Rights  to  purchase  up to 10% of the
          shares of Holding Company Conversion Stock, provided that singly or in
          the aggregate  such plans (other than that portion of such plans which
          is  self-directed)  shall not purchase  more than 10% of the shares of
          the Holding Company  Conversion  Stock.  Subscription  Rights received
          pursuant to this Category shall be subordinated to all rights received
          by Eligible  Account  Holders to purchase  shares pursuant to Category
          No. 1.

          3.   Preference Category No. 3: Supplemental Eligible Account Holders

               Each   Supplemental   Eligible   Account   Holder  shall  receive
          non-transferable  Subscription  Rights  to  subscribe  for  shares  of
          Holding Company  Conversion Stock in an amount equal to the greater of
          $250,000,  or one-tenth of one percent (.10%) of the total offering of
          shares,  or 15 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 qualifying deposit of the Supplemental  Eligible Account Holder
          and the denominator is the total amount of qualifying  deposits of all
          Supplemental  Eligible  Account Holders in the converting Bank in each
          case on the Supplemental Eligibility Record Date.

                                      P-8
<PAGE>

               Subscription  Rights received  pursuant to this category shall be
          subordinated to all  Subscription  Rights received by Eligible Account
          Holders and  Tax-Qualified  Employee Plans pursuant to Category Nos. 1
          and 2 above.

               Any  non-transferable  Subscription  Rights  to  purchase  shares
          received by an Eligible Account Holder in accordance with Category No.
          1 shall  reduce to the extent  thereof the  Subscription  Rights to be
          distributed to such person pursuant to this Category.

               In  the  event  of  an  oversubscription  for  shares  under  the
          provisions  of  this  subparagraph,  the  shares  available  shall  be
          allocated  first to  permit  each  subscribing  Supplemental  Eligible
          Account Holder, to the extent possible, to purchase a number of shares
          sufficient  to make his  total  allocation  (including  the  number of
          shares, if any,  allocated in accordance with Category No. 1) equal to
          100  shares,  and  thereafter  among  each  subscribing   Supplemental
          Eligible  Account  Holder  pro  rata in the same  proportion  that his
          Qualifying  Deposit  bears to the  total  Qualifying  Deposits  of all
          subscribing  Supplemental Eligible Account Holders whose subscriptions
          remain unsatisfied.

          4.   Preference Category No. 4: Other Depositors

               Each Other Depositor shall receive non-transferable  Subscription
          Rights to subscribe  for shares of Holding  Company  Conversion  Stock
          remaining  after  satisfying  the  subscriptions  provided  for  under
          Category Nos. 1 through 3 above, subject to the following conditions:

                    a. Each Other  Depositor  shall be entitled to subscribe for
               an  amount  of  shares  equal  to the  greater  of  $250,000,  or
               one-tenth of one percent  (.10%) of the total  offering of shares
               of common  stock in the  Conversion,  to the extent that  Holding
               Company Conversion Stock is available.

                    b. In the event of an oversubscription  for shares under the
               provisions of this  subparagraph,  the shares  available shall be
               allocated among the subscribing  Other Depositors pro rata in the
               same  proportion  that his number of votes on the  Voting  Record
               Date bears to the total number of votes on the Voting Record Date
               of all subscribing  Other Depositors on such date. Such number of
               votes shall be determined  based on the Bank's mutual charter and
               bylaws in effect on the date of  approval by  depositors  of this
               Plan of Conversion.

     5.   Preference Category No. 5: Trustees, Officers and Employees

          Each  Trustee,  Officer and employee of the Bank as of the date of the
     commencement  of the  Subscription  Offering  shall be  entitled to receive
     non-transferable  Subscription  Rights to  purchase  shares of the  Holding
     Company  Conversion  Stock to the extent  that shares are  available  after
     satisfying  subscriptions under Category Nos. 1 through 4 above. The shares
     which may be purchased  under this  Category  are subject to the  following
     conditions:

                    a. The total number of shares  which may be purchased  under
               this  Category  may not  exceed  15% of the  number  of shares of
               Holding Company Conversion Stock.

                                      P-9
<PAGE>



                    b. The maximum amount of shares which may be purchased under
               this  Category  by any  Person is  $250,000  of  Holding  Company
               Conversion Stock. In the event of an oversubscription  for shares
               under the provisions of this  subparagraph,  the shares available
               shall  be  allocated  pro  rata  among  all  subscribers  in this
               Category.

C.   Public Offering and Direct Community Offering

          1. Any shares of Holding Company  Conversion  Stock not subscribed for
     in the Subscription  Offering may be offered for sale in a Direct Community
     Offering.  This may involve an offering of all unsubscribed shares directly
     to the general public with a preference to those natural  persons  residing
     in the Local Community. The Direct Community Offering, if any, shall be for
     a period of not less than 20 days nor more than 45 days unless  extended by
     the Holding  Company and the Bank,  and shall commence  concurrently  with,
     during or promptly after the Subscription  Offering. The purchase price per
     share to the general  public in a Direct  Community  Offering  shall be the
     same as the Actual Subscription Price. The Holding Company and the Bank may
     use an investment banking firm or firms on a best efforts basis to sell the
     unsubscribed shares in the Subscription and Direct Community Offering.  The
     Holding  Company  and the Bank may pay a  commission  or other  fee to such
     investment  banking  firm or firms as to the  shares  sold by such  firm or
     firms  in the  Subscription  and  Direct  Community  Offering  and may also
     reimburse such firm or firms for expenses  incurred in connection  with the
     sale. The Holding Company  Conversion Stock will be offered and sold in the
     Direct  Community  Offering,  if any, in accordance with the regulations of
     the  appropriate  Regulatory  Authorities,  so as  to  achieve  the  widest
     distribution of the Holding Company Conversion Stock. No person, by himself
     or herself, or with an Associate or group of Persons acting in concert, may
     subscribe for or purchase more than $250,000 of Holding Company  Conversion
     Stock in the Direct Community Offering, if any. Further, the Bank may limit
     total  subscriptions  under  this  Section  V.C.1 so as to assure  that the
     number of shares available for the Public Offering may be up to a specified
     percentage  of the number of shares of Holding  Company  Conversion  Stock.
     Finally,  the Bank may  reserve  shares  offered  in the  Direct  Community
     Offering for sales to institutional investors.

          In the  event  of an  oversubscription  for  shares  in the  Community
     Offering,  shares may be allocated (to the extent shares remain  available)
     first to cover orders of natural persons  residing in the Local  Community,
     then to cover the orders of any other person  subscribing for shares in the
     Community  Offering so that each such person may receive 1,000 shares,  and
     thereafter,  on a pro rata  basis to such  persons  based on the  amount of
     their respective subscriptions.

          The Bank and the Holding Company, in their sole discretion, may reject
     subscriptions,  in whole or in part,  received  from any Person  under this
     Section V.C.  Further,  the Bank and the Holding Company may, at their sole
     discretion,  elect to forego a Direct Community Offering and instead effect
     a Public Offering as described below.

          2. Any  shares of  Holding  Company  Conversion  Stock not sold in the
     Subscription Offering or in the Direct Community Offering, if any, may then
     be sold  through the  Underwriters  to selected  Depositors  or the general
     public in the Public Offering. It is expected that the Public Offering will
     commence  as soon as  practicable  after  termination  of the  Subscription

                                      P-10
<PAGE>


     Offering  and the  Direct  Community  Offering,  if any.  The  Bank and the
     Holding Company, in their sole discretion, may reject any subscription,  in
     whole or in part,  received  in the Public  Offering.  The Public  Offering
     shall be completed within 45 days after the termination of the Subscription
     Offering,  unless such period is extended as provided in Section IV hereof.
     No person, by himself or herself,  or with an Associate or group of Persons
     acting in concert,  may purchase more than $250,000 in the Public Offering,
     if any.

          3. If for any reason any shares remain  unsold after the  Subscription
     Offering,  the Public Offering,  if any, and the Direct Community Offering,
     if any,  the Board of  Directors  of the  Holding  Company and the Board of
     Trustees of the Bank will seek to make other  arrangements  for the sale of
     the  remaining  shares.  Such  other  arrangements  will be  subject to the
     approval of the appropriate  Regulatory  Authorities and to compliance with
     applicable securities laws.

D.   Additional   Limitations  Upon  Purchases  of  Shares  of  Holding  Company
     Conversion Stock

         The following additional  limitations shall be imposed on all purchases
of Holding Company Conversion Stock in the Conversion:

          1. No Person, by himself or herself,  or with an Associate or group of
     Persons acting in concert,  may subscribe for or purchase in the Conversion
     a number of shares of Holding  Company  Conversion  Stock which  exceeds an
     amount of shares  equal to 1% of the total  offering  of shares sold in the
     Conversion.  For purposes of this paragraph,  an Associate of a Person does
     not include a Tax-Qualified or Non-Tax Qualified Employee Plan in which the
     person has a substantial beneficial interest or serves as a trustee or in a
     similar  fiduciary  capacity.  Moreover,  for  purposes of this  paragraph,
     shares  held by one or more  Tax-Qualified  or Non-Tax  Qualified  Employee
     Plans  attributed to a Person shall not be aggregated with shares purchased
     directly by or otherwise attributable to that Person.

          2. Trustees and Officers and their  Associates may not purchase in all
     categories  in the  Conversion an aggregate of more than 25% of the Holding
     Company Conversion Stock. For purposes of this paragraph, an Associate of a
     Person does not include any  Tax-Qualified  Employee  Plan.  Moreover,  any
     shares attributable to the Officers and Trustees and their Associates,  but
     held by one or more  Tax-Qualified  Employee Plans shall not be included in
     calculating  the  number  of  shares  which  may  be  purchased  under  the
     limitation in this paragraph.

          3. The minimum  purchase  amount of Holding Company  Conversion  Stock
     that may be purchased  by any Person in the  Conversion  is $500,  provided
     sufficient shares are available for purchase.

          4. The Board of  Directors  of the  Holding  Company  and the Board of
     Trustees of the Bank may, in their sole  discretion,  increase  the maximum
     purchase  limitation  referred  to in  subparagraph  1. herein up to 9.99%,
     provided that orders for shares exceeding 5% of the shares being offered in
     the Conversion shall not exceed, in the aggregate,  10% of the shares being
     offered  in the  Conversion.  Requests  to  purchase  additional  shares of
     Holding Company  Conversion Stock under this provision will be allocated by
     the Board of Directors of the Holding  Company and the Board of Trustees of
     the  Bank on a pro  rata  basis  giving  priority  in  accordance  with the
     priority  rights set forth in this  Section V.

                                      P-11
<PAGE>


         Depending upon market and financial conditions,  the Board of Directors
of the Holding  Company and the Board of Trustees of the Bank, with the approval
of the appropriate  Regulatory  Authorities and without further  approval of the
Depositors, may increase or decrease any of the above purchase limitations.

         For  purposes of this Section V, the  directors of the Holding  Company
and the  Trustees  of the Bank shall not be deemed to be  Associates  or a group
acting in concert solely as a result of their serving in such capacities.

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

E.   Restrictions and Other  Characteristics of Holding Company Conversion Stock
     Being Sold

          1.  Transferability.  Holding  Company  Conversion  Stock purchased by
     Persons other than Trustees and Officers of the Holding Company or the Bank
     will be transferable without  restriction.  Shares purchased by Trustees or
     Officers shall not be sold or otherwise  disposed of for value for a period
     of one year from the date of Conversion, except for any disposition of such
     shares (i) following the death of the original purchaser, or (ii) resulting
     from an exchange of securities in a merger or  acquisition  approved by the
     applicable  regulatory  authorities.  Any transfers  that could result in a
     change  of  control  of the Bank or the  Holding  Company  or result in the
     ownership  by any Person or group acting in concert of more than 10% of any
     class of the Bank's or the Holding  Company's equity securities are subject
     to the prior approval of the OTS and, as applicable, the Superintendent.

          The  certificates  representing  shares of Holding Company  Conversion
     Stock  issued  to  Trustees  and  Officers   shall  bear  a  legend  giving
     appropriate notice of the one-year holding period restriction.  Appropriate
     instructions  shall be given to the  transfer  agent  for such  stock  with
     respect  to  the  applicable  restrictions  relating  to  the  transfer  of
     restricted  stock.  Any  shares  of  common  stock of the  Holding  Company
     subsequently  issued as a stock dividend,  stock split, or otherwise,  with
     respect to any such restricted stock,  shall be subject to the same holding
     period  restrictions  for Holding  Company or Bank Trustees and Officers as
     may be then applicable to such restricted stock.

          No  Trustee  or Officer  of the  Holding  Company  or of the Bank,  or
     Associate  of such a Trustee or Officer,  shall  purchase  any  outstanding
     shares of capital stock of the Holding  Company for a period of three years
     following  the  Conversion  without  the  prior  written  approval  of  the
     Superintendent  and, as  applicable,  the FDIC,  except through a broker or
     dealer registered with the SEC or in a "negotiated  transaction"  involving
     more than one percent of the then-outstanding shares of common stock of the
     Holding Company. As used herein, the term "negotiated  transaction" means a
     transaction  in  which  the  securities  are  offered  and  the  terms  and
     arrangements   relating  to  any  sale  are   arrived  at  through   direct
     communications  between  the seller or any Person  acting on its behalf and
     the  purchaser  or his  investment  representative.  The  term  "investment
     representative"  shall mean a  professional  investment  advisor  acting as
     agent for the  purchaser  and  independent  of the seller and not acting on
     behalf of the seller in connection with the transaction.

                                      P-12
<PAGE>


          2. Repurchase and Dividend  Rights.  Except as permitted by applicable
     regulations,  for  a  period  of  three  years  following  Conversion,  the
     Converted Bank shall not repurchase any shares of its capital stock, except
     in the case of an  offer to  repurchase  on a pro  rata  basis  made to all
     holders of capital stock of the Converted  Bank. A repurchase of qualifying
     shares of a director shall not be deemed to be a repurchase for purposes of
     this Section V.E.2.

          Present  regulations  also  provide  that the  Converted  Bank may not
     declare or pay a cash dividend on or repurchase any of its stock (i) if the
     result thereof would be to reduce the  regulatory  capital of the Converted
     Bank  below  the  amount  required  for  the  liquidation   account  to  be
     established  pursuant to Section XIII hereof, and (ii) except in compliance
     with   requirements  of  the  Rules  and  Regulations  of  the  appropriate
     Regulatory Authorities.

          The above  limitations are subject to the Rules and Regulations of the
     appropriate   Regulatory  Authorities  which  generally  provide  that  the
     Converted Bank may repurchase its capital stock provided (i) no repurchases
     occur within one year following  conversion,  (ii)  repurchases  during the
     second and third year after  conversion  are part of an open  market  stock
     repurchase  program that does not allow for a repurchase of more than 5% of
     the Bank's outstanding  capital stock during a twelve-month  period without
     the  approval  of  the  appropriate  Regulatory   Authorities,   (iii)  the
     repurchases do not cause the Bank to become undercapitalized.  In addition,
     the  above   limitations  shall  not  preclude  payments  of  dividends  or
     repurchases of capital stock by the Converted Bank in the event  applicable
     federal  regulatory  limitations  are  liberalized or waived  subsequent to
     regulatory approval of the Plan.

          3. Voting Rights. After Conversion,  exclusive voting rights as to the
     Bank will be vested in the Holding Company,  as the sole stockholder of the
     Bank.  Voting rights as to the Holding Company will be held  exclusively by
     its  stockholders.  Presently  all voting rights are vested in the Board of
     Trustees.

F.   Exercise of Subscription Rights; Order Forms

          1.  If  the  Subscription   Offering  occurs   concurrently  with  the
     solicitation  of  proxies  for  the  Special   Meeting,   the  subscription
     prospectus  and Order  Form may be sent to each  Eligible  Account  Holder,
     Tax-Qualified  Employee Plan,  Supplemental  Eligible Account Holder, Other
     Member,  and Trustee,  Officer and Employee at their last known  address as
     shown  on the  records  of the  Bank.  However,  the Bank  may,  and if the
     Subscription  Offering  commences after the Special Meeting the Bank shall,
     furnish a subscription  prospectus and Order Form only to Eligible  Account
     Holders,   Tax-Qualified  Employee  Plans,  Supplemental  Eligible  Account
     Holders, Other Depositors,  and directors,  Officers and employees who have
     returned to the Bank by a specified date prior to the  commencement  of the
     Subscription Offering a post card or other written communication requesting
     a  subscription  prospectus  and Order Form. In such event,  the Bank shall
     provide a  postage-paid  post card for this  purpose  and make  appropriate
     disclosure  in its proxy  statement for the  solicitation  of proxies to be
     voted  at the  Special  Meeting  and/or  letter  sent in lieu of the  proxy
     statement to those Eligible Account Holders,  Tax-Qualified  Employee Plans
     or  Supplemental  Eligible  Account  Holders who are not  Depositors on the
     Voting Record Date.

                                      P-13
<PAGE>


          2. Each Order Form will be preceded or  accompanied  by a subscription
     prospectus  describing  the Holding  Company and the Converted Bank and the
     shares of Holding Company  Conversion  Stock being offered for subscription
     and containing all other information required by the appropriate Regulatory
     Authorities  or necessary  to enable  Persons to make  informed  investment
     decisions regarding the purchase of Holding Company Conversion Stock.

          3.  The  Order  Forms  (or  accompanying  instructions)  used  for the
     Subscription Offering will contain, among other things, the following:

          (i)  A clear and intelligible  explanation of the Subscription  Rights
               granted under the Plan to Eligible Account Holders, Tax-Qualified
               Employee Plans,  Supplemental  Eligible  Account  Holders,  Other
               Depositors, and Trustees, Officers and employees;

          (ii) A specified expiration date by which Order Forms must be returned
               to and actually  received by the Bank or its  representative  for
               purposes of exercising  Subscription  Rights,  which date will be
               not less than 20 days  after the  Order  Forms are  mailed by the
               Bank;

         (iii) The  Maximum  Subscription  Price  to  be  paid  for  each  share
               subscribed for when the Order Form is returned;

          (iv) A statement that $500 is the minimum  purchase amount for Holding
               Company  Conversion  Stock that may be  subscribed  for under the
               Plan;

           (v) A specifically  designated  blank space for indicating the number
               of shares being subscribed for;

          (vi) A set of detailed  instructions  as to how to complete  the Order
               Form  including  a  statement  as to  the  available  alternative
               methods of payment for the shares being subscribed for;

         (vii) Specifically  designated  blank spaces for dating and signing the
               Order Form;

        (viii) An  acknowledgment   that  the  subscriber  has  received  the
               subscription prospectus;

          (ix) A statement of the  consequences of failing to properly  complete
               and  return  the  Order  Form,  including  a  statement  that the
               Subscription  Rights will expire on the expiration date specified
               on the Order Form unless such  expiration date is extended by the
               Holding  Company and the Bank, and that the  Subscription  Rights
               may be  exercised  only by  delivering  the Order Form,  properly
               completed and executed,  to the Bank or its representative by the
               expiration  date,  together with required  payment of the Maximum
               Subscription  Price for all shares of Holding Company  Conversion
               Stock subscribed for;

          (x)  A statement that the Subscription Rights are non-transferable and
               that all shares of Holding Company  Conversion  Stock  subscribed

                                      P-14
<PAGE>


               for upon  exercise of  Subscription  Rights must be  purchased on
               behalf of the Person  exercising the Subscription  Rights for his
               own account; and

         (xi)  A   statement   that,   after   receipt   by  the   Bank  or  its
               representative,  a subscription may not be modified, withdrawn or
               canceled without the consent of the Bank.

G.   Method of Payment

         Payment for all shares of Holding Company  Conversion  Stock subscribed
for, computed on the basis of the Maximum Subscription Price, must accompany all
completed Order Forms.  Payment may be made in cash (if presented in Person), by
check,  or, if the  subscriber  has a Deposit  Account in the Bank  (including a
certificate  of deposit),  the  subscriber  may authorize the Bank to charge the
subscriber's account.

         If a subscriber  authorizes the Bank to charge his or her account,  the
funds will  continue  to earn  interest,  but may not be used by the  subscriber
until  all  Holding  Company  Conversion  Stock  has  been  sold or the  Plan of
Conversion is terminated,  whichever is earlier. The Bank will allow subscribers
to purchase shares by withdrawing  funds from  certificate  accounts without the
assessment of early withdrawal  penalties with the exception of prepaid interest
in the form of  promotional  gifts.  In the case of early  withdrawal  of only a
portion of such  account,  the  certificate  evidencing  such  account  shall be
canceled if the  remaining  balance of the  account is less than the  applicable
minimum  balance  requirement,  in which event the  remaining  balance will earn
interest at the passbook rate.  This waiver of the early  withdrawal  penalty is
applicable  only to withdrawals  made in connection with the purchase of Holding
Company  Conversion  Stock under the Plan of  Conversion.  Interest will also be
paid,  at not less than the  then-current  passbook  rate, on all orders paid in
cash,  by  check or  money  order,  from the  date  payment  is  received  until
consummation of the  Conversion.  Payments made in cash, by check or money order
will  be  placed  by  the  Bank  in  an  escrow  or  other  account  established
specifically for this purpose.

         In the event of an  unfilled  amount  of any  subscription  order,  the
Converted Bank will make an appropriate refund or cancel an appropriate  portion
of the related withdrawal  authorization,  after consummation of the Conversion,
including any difference  between the Maximum  Subscription Price and the Actual
Subscription  Price  (unless  subscribers  are  afforded the right to apply such
difference to the purchase of additional  whole  shares).  If for any reason the
Conversion  is not  consummated,  purchasers  will  have  refunded  to them  all
payments made and all withdrawal  authorizations will be canceled in the case of
subscription payments authorized from accounts at the Bank.

         If any Tax-Qualified Employee Plans or Non-Tax-Qualified Employee Plans
subscribe for shares during the  Subscription  Offering,  such plans will not be
required to pay for the shares  subscribed for at the time they  subscribe,  but
may pay for such shares of Holding Company  Conversion Stock subscribed for upon
consummation of the Conversion.  In the event that,  after the completion of the
Subscription  Offering, the amount of shares to be issued is increased above the
maximum of the appraisal range included in the Prospectus, the Tax Qualified and
Non-Tax   Qualified   Employee   Plans  shall  be  entitled  to  increase  their
subscriptions by a percentage equal to the percentage  increase in the amount of
shares to be issued above the maximum of the appraisal  range provided that such
subscriptions  shall  continue to be subject to applicable  purchase  limits and
stock allocation procedures.

                                      P-15
<PAGE>

     H.   Undelivered, Defective or Late Order Forms; Insufficient Payment

          The Boards of Directors of the Holding Company and the Bank shall have
     the absolute  right,  in their sole  discretion,  to reject any Order Form,
     including  but not limited to, any Order Forms which (i) are not  delivered
     or are  returned by the United  States  Postal  Service  (or the  addressee
     cannot  be  located);  (ii)  are  not  received  back  by the  Bank  or its
     representative,  or are  received  after  the  termination  date  specified
     thereon;  (iii)  are  defectively  completed  or  executed;  (iv)  are  not
     accompanied by the total required payment for the shares of Holding Company
     Conversion  Stock subscribed for (including cases in which the subscribers'
     Deposit  Accounts or  certificate  accounts are  insufficient  to cover the
     authorized withdrawal for the required payment); or (v) are submitted by or
     on behalf of a Person whose  representations the Boards of Directors of the
     Holding  Company  and the Bank  believe  to be false or who they  otherwise
     believe,  either  alone or acting in concert  with  others,  is  violating,
     evading or circumventing,  or intends to violate, evade or circumvent,  the
     terms and conditions of this Plan. In such event, the  Subscription  Rights
     of the Person to whom such rights have been granted will not be honored and
     will be treated as though such Person failed to return the completed  Order
     Form within the time period specified  therein.  The Bank may, but will not
     be  required  to,  waive any  irregularity  relating  to any Order  Form or
     require  submission  of  corrected  Order Forms or the  remittance  of full
     payment for  subscribed  shares by such date as the Bank may  specify.  The
     interpretation  of the  Holding  Company  and  the  Bank of the  terms  and
     conditions of this Plan and of the proper completion of the Order Form will
     be  final,   subject  to  the  authority  of  the  appropriate   Regulatory
     Authorities.

     I.   Member in Non-Qualified States or in 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 Holding Company Conversion Stock pursuant
     to the Plan  reside.  However,  no shares will be offered or sold under the
     Plan of Conversion to any such Person who (1) resides in a foreign  country
     or (2) resides in a state of the United  States in which a small  number of
     Persons  otherwise  eligible  to  subscribe  for  shares  under the Plan of
     Conversion reside or as to which the Holding Company and the Bank determine
     that   compliance   with  the  securities  laws  of  such  state  would  be
     impracticable for reasons of cost or otherwise,  including, but not limited
     to, a  requirement  that the  Holding  Company  or the Bank or any of their
     officers,  directors or employees  register,  under the securities  laws of
     such state,  as a broker,  dealer,  salesman or agent.  No payments will be
     made in lieu of the granting of Subscription Rights to any such Person.

VI.  CERTIFICATE OF INCORPORATION AND BYLAWS

          A. As part of the Conversion, the Bank will take all appropriate steps
     to amend its  certificate of  incorporation  to read in the form of a stock
     savings  institution  certificate  of  incorporation  as  prescribed by the
     Regulatory  Authorities.  The name of the Bank, as converted,  will be "The
     Hudson River Bank and Trust  Company." A copy of the proposed stock charter
     is available upon request. By their approval of the Plan, the Depositors of
     the Bank will thereby approve and adopt such certificate of incorporation.

                                      P-16
<PAGE>


          B. The Bank will also take  appropriate  steps to amend its  bylaws to
     read in the form prescribed by the appropriate Regulatory Authorities for a
     stock savings institution. A copy of the proposed stock bylaws is available
     upon request.

          C. The  effective  date of the adoption of the Bank's  certificate  of
     incorporation  and bylaws shall be the date of the issuance and sale of the
     Holding Company Conversion Stock as specified by the appropriate Regulatory
     Authorities.

VII. ESTABLISHMENT AND FUNDING OF CHARITABLE FOUNDATION

         As part of the  Conversion,  and  notwithstanding  any other  statement
herein to the contrary,  the Holding Company intends to issue an amount equal to
no more than 8% of the  shares  of its  Common  Stock  from its  authorized  but
unissued  shares to The  Foundation,  a charitable  organization  created  under
Section   501(c)(3)  of  the  Internal   Revenue   Code.   Such   issuance  (the
"Contribution")  shall be in the form of either a direct  contribution or a sale
for the aggregate  amount of their par value.  The Contribution is being made in
connection  with the  Conversion  in order to  complement  the  Bank's  existing
community  reinvestment  activities and to support the  communities in which the
Bank  operates.  The  Contribution  is expected to be  completed  not later than
twelve months after the completion of the Conversion.

         The  Foundation is dedicated to the  promotion of  charitable  purposes
within the  communities in which the Bank operates,  including,  but not limited
to, grants or donations to support not-for-profit  medical facilities,  cultural
activities,  community groups and other types of organizations or projects. As a
private foundation,  the Foundation is required to distribute annually in grants
or donations at least 5% of its net investment assets.

         The authority for the affairs of the  Foundation is vested in the Board
of Trustees of the Foundation, none of whom may vote as directors of the Bank or
the Holding Company on the Donation.

         The  Contribution is subject to the approval of a majority of the total
outstanding  votes of the Bank's  depositors  eligible to be cast at the Special
Meeting.  The Contribution will be considered as a separate matter from approval
of the  Plan  of  Conversion.  If the  Bank's  depositors  approve  the  Plan of
Conversion,  but  not  the  Contribution,  the  Bank  intends  to  complete  the
Conversion  without the  Contribution.  Failure to approve the  Contribution may
materially increase the pro forma market value of the Common Stock being offered
since the estimated  valuation range takes into account the after-tax  impact of
the Donation.  If such an event occurs,  the Bank would be required to resolicit
subscribers.  For comparison purposes, voting depositors will be provided with a
projection of the pro forma market value of the Conversion  Stock,  an estimated
price  range and  certain  selected  pro forma  data  that  would  result if the
Conversion were consummated without the Contribution.

VIII. HOLDING COMPANY CERTIFICATE OF INCORPORATION

         A copy of the  proposed  certificate  of  incorporation  of the Holding
Company will be made available to depositors upon request.

XI.  TRUSTEES OF THE CONVERTED BANK

         Each Person serving as a member of the Board of Trustees of the Bank at
the time of the  Conversion  will  thereupon  become a director of the Converted
Bank.

                                      P-17
<PAGE>


X.   STOCK OPTION AND INCENTIVE PLAN AND RECOGNITION AND RETENTION PLAN

         In order to provide an incentive for Directors,  Officers and employees
of the Holding Company and its  subsidiaries  (including the Bank), the Board of
Directors  of the  Holding  Company  intends to adopt,  subject  to  shareholder
approval, a stock option and incentive plan and a recognition and retention plan
sometime  following the  Conversion in accordance  with such  regulations as are
applicable to the plans at that time.

XI.  CONTRIBUTIONS TO TAX-QUALIFIED EMPLOYEE PLANS

         The Converted Bank and the Holding Company may in their discretion make
scheduled  contributions to any Tax-Qualified  Employee Plans, provided that any
such  contributions  which are for the acquisition of Holding Company Conversion
Stock, or the repayment of debt incurred for such an  acquisition,  do not cause
the Converted Bank to fail to meet its regulatory capital requirements.

XII. SECURITIES REGISTRATION AND MARKET MAKING

         Promptly  following the  Conversion,  the Holding Company will register
its stock with the SEC  pursuant to the  Exchange  Act. In  connection  with the
registration,  the Holding  Company will undertake not to deregister such stock,
without the approval of the appropriate Regulatory Authorities,  for a period of
three years thereafter.

         The Holding  Company shall use its best efforts to encourage and assist
two or more  market  makers to  establish  and  maintain a market for its common
stock promptly following Conversion.  The Holding Company will also use its best
efforts to cause its common  stock to be quoted on the National  Association  of
Securities  Dealers,  Inc.  Automated  Quotations  System  or to be  listed on a
national or regional securities exchange.

XIII. STATUS OF DEPOSIT ACCOUNTS AND LOANS SUBSEQUENT TO CONVERSION

         Each  Deposit  Account  holder  shall  retain,   without   payment,   a
withdrawable  Deposit Account or Accounts in the Converted Bank, equal in amount
to the  withdrawable  value of such account holder's Deposit Account or Accounts
prior to Conversion. All Deposit Accounts will continue to be insured by the BIF
up to the applicable limits of insurance  coverage,  and shall be subject to the
same terms and conditions  (except as to voting and liquidation  rights) as such
Deposit  Account  in the Bank at the time of the  Conversion.  All  loans  shall
retain the same status after Conversion as these loans had prior to Conversion.

XIV. LIQUIDATION ACCOUNT

         For purposes of granting to Eligible  Account Holders and  Supplemental
Eligible  Account  Holders  who  continue to  maintain  Deposit  Accounts at the
Converted  Bank a  priority  in  the  event  of a  complete  liquidation  of the
Converted Bank, the Converted Bank will, at the time of Conversion,  establish a
liquidation  account in an amount equal to the net worth of the Bank as shown on
its latest  statement of  financial  condition  contained in the final  offering
circular  (prospectus) used in connection with the Conversion.  The creation and
maintenance of the  liquidation  account will not operate to restrict the use or
application of any of the  regulatory  capital  accounts of the Converted  Bank;

                                      P-18
<PAGE>


provided, however, that such regulatory capital accounts will not be voluntarily
reduced  below the  required  dollar  amount of the  liquidation  account.  Each
Eligible  Account Holder and Supplemental  Eligible  Account Holder shall,  with
respect to the  Deposit  Account  held,  have a related  inchoate  interest in a
portion of the liquidation account balance ("subaccount balance").

         The initial subaccount balance of a Deposit Account held by an Eligible
Account Holder and/or  Supplemental  Eligible Account Holder shall be determined
by multiplying the opening  balance in the liquidation  account by a fraction of
which the  numerator  is the amount of the  Qualifying  Deposit  in the  Deposit
Account on the  Eligibility  Record  Date  and/or the  Supplemental  Eligibility
Record Date and the  denominator is the total amount of the Qualifying  Deposits
of all Eligible  Account Holders and  Supplemental  Eligible  Account Holders on
such record dates in the Bank. For Deposit  Accounts in existence at both dates,
separate subaccounts shall be determined on the basis of the Qualifying Deposits
in such Deposit Accounts on such record dates. Such initial  subaccount  balance
shall not be  increased,  and it shall be  subject  to  downward  adjustment  as
provided below.

         If the deposit  balance in any Deposit  Account of an Eligible  Account
Holder or Supplemental  Eligible  Account Holder at the close of business on any
annual closing date subsequent to the record date is less than the lesser of (i)
the  deposit  balance in such  Deposit  Account at the close of  business on any
other  annual  closing date  subsequent  to the  Eligibility  Record Date or the
Supplemental  Eligibility  Record  Date or (ii)  the  amount  of the  Qualifying
Deposit in such Deposit Account on the  Eligibility  Record Date or Supplemental
Eligibility  Record Date, the  subaccount  balance shall be reduced in an amount
proportionate  to the  reduction  in such  deposit  balance.  In the  event of a
downward adjustment, the subaccount balance shall not be subsequently increased,
notwithstanding  any  increase  in the deposit  balance of the  related  Deposit
Account.  If all  funds in such  Deposit  Account  are  withdrawn,  the  related
subaccount balance shall be reduced to zero.

         In the event of a  complete  liquidation  of the Bank (and only in such
event),  each Eligible Account Holder and  Supplemental  Eligible Account Holder
shall be entitled to receive a  liquidation  distribution  from the  liquidation
account in the  amount of the  then-current  adjusted  subaccount  balances  for
Deposit  Accounts then held before any liquidation  distribution  may be made to
stockholders. No merger, consolidation, bulk purchase of assets with assumptions
of Deposit Accounts and other liabilities,  or similar transactions with another
institution the accounts of which are insured by the BIF, shall be considered to
be a complete liquidation.  In such transactions,  the liquidation account shall
be assumed by the surviving institution.

XV.  RESTRICTIONS ON ACQUISITION OF CONVERTED BANK

         Regulations  of the  Regulatory  Authorities  limit  acquisitions,  and
offers to acquire,  direct or indirect beneficial  ownership of more than 10% of
any class of an equity security of the Converted Bank or the Holding Company. In
addition,  consistent  with the regulations of the Regulatory  Authorities,  the
certificate  of  incorporation  of the  Converted  Bank shall provide that for a
period of three years  following  completion  of the  Conversion:  (i) no Person
(i.e.,  no  individual,  group  acting  in  concert,  corporation,  partnership,
association,  joint stock company,  trust,  or  unincorporated  organization  or
similar  company,  syndicate,  or any other  group  formed  for the  purpose  of
acquiring,  holding or disposing of securities of an insured  institution) shall
directly or indirectly offer to acquire or acquire beneficial  ownership of more
than 10% of any class of the Bank's equity securities. Shares beneficially owned
in violation of this certificate of incorporation provision shall not be counted
as shares  entitled  to vote and shall not be voted by any  Person or counted as
voting shares in connection with any matter  submitted to the shareholders for a
vote. This limitation  shall not apply to any offer to acquire or acquisition of
beneficial  ownership  of more  than  10% of the  common  stock of the Bank by a
corporation  whose  ownership  is or  will  be  substantially  the  same  as the

                                      P-19
<PAGE>


ownership of the Bank,  provided that the offer or acquisition is made more than
one year following the date of completion of the Conversion;  (ii)  shareholders
shall not be  permitted  to cumulate  their votes for  elections  of trustees or
directors; and (iii) special meetings of the shareholders relating to changes in
control or amendment of the certificate of  incorporation  may only be called by
the Board of Trustees or Directors, as appropriate.

XVI. AMENDMENT OR TERMINATION OF PLAN

         If necessary or desirable, the Plan may be amended at any time prior to
submission of the Plan and proxy materials to the Eligible  Account Holders by a
two-thirds  vote of the Board of Directors of the Holding  Company and the Board
of Trustees of the Bank. After submission of the Plan and proxy materials to the
Eligible  Account  Holders,  the Plan may be amended by a two-thirds vote of the
respective  Board of Directors of the Holding  Company and the Board of Trustees
of the Bank only with the concurrence of the appropriate Regulatory Authorities.
In the event that the Bank  determines  that for tax purposes or otherwise it is
in the best interest of the Bank to convert from a mutual to a stock institution
without  the  concurrent  formation  of a  holding  company,  the  Plan  may  be
substantively   amended,  with  the  approval  of  the  appropriate   Regulatory
Authorities,  in such  respects  as the  Board of  Trustees  of the  Bank  deems
appropriate to reflect such change from a holding company conversion to a direct
conversion.  In the event the Plan is so amended,  common stock of the Bank will
be substituted for Holding Company Conversion Stock in the Subscription,  Direct
Community or Public Offerings,  and subscribers will be resolicited as described
in Section V hereof. Any amendments to the Plan (including amendments to reflect
the elimination of the concurrent holding company formation) made after approval
by the  Eligible  Account  Holders  with  the  concurrence  of  the  appropriate
regulatory  authorities  shall not necessitate  further approval by the Eligible
Account Holders unless otherwise required.

         The Plan may be terminated by a two-thirds  vote of the Bank's Board of
Trustees at any time prior to the Special Meeting of Eligible  Account  Holders,
and at any time  following  such  Special  Meeting with the  concurrence  of the
appropriate Regulatory Authorities.  In its discretion, the Board of Trustees of
the Bank may modify or terminate the Plan upon the order or with the approval of
the  appropriate   Regulatory   Authorities  and  without  further  approval  by
Depositors.  The Plan shall  terminate  if the sale of all shares of  Conversion
Stock is not completed  within 24 months of the date of the Special  Meeting.  A
specific  resolution approved by a majority of the Board of Trustees of the Bank
is required in order for the Bank to terminate the Plan prior to the end of such
24-month period.

XVII. EXPENSES OF THE CONVERSION

         The Holding Company and the Bank shall use their best efforts to assure
that  expenses  incurred  by them in  connection  with the  Conversion  shall be
reasonable.

XVIII. TAX RULING

         Consummation  of the  Conversion  is expressly  conditioned  upon prior
receipt of either a ruling of the United States  Internal  Revenue Service or an
opinion of tax counsel with respect to federal taxation,  and either a ruling of
the New York  taxation  authorities  or an opinion  of tax  counsel or other tax
advisor with respect to New York taxation,  to the effect that  consummation  of
the transactions  contemplated herein will not be taxable to the Holding Company
or the Bank.

XIX. EXTENSION OF CREDIT FOR PURCHASE OF STOCK

         The Bank may not knowingly loan funds or otherwise extend credit to any
Person to purchase in the Conversion shares of Holding Company Conversion Stock.

                                      P-20





                                                                     Exhibit 3.1


                          CERTIFICATE OF INCORPORATION

                                       OF

                           HUDSON RIVER BANCORP, INC.


         FIRST:  The name of the  Corporation  is  Hudson  River  Bancorp,  Inc.
(hereinafter sometimes referred to as the "Corporation").

         SECOND:  The address of the registered office of the Corporation in the
State of Delaware is Corporation  Trust Center,  1209 Orange Street, in the City
of Wilmington,  County of New Castle.  The name of the registered  agent at that
address is The Corporation Trust Company.

         THIRD: The purpose of the Corporation is to engage in any lawful act or
activity for which a corporation may be organized under the General  Corporation
Law of Delaware.

         FOURTH:

         A. The  total  number  of  shares  of all  classes  of stock  which the
Corporation shall have the authority to issue is forty-five million (45,000,000)
consisting of:

          1. five million  (5,000,000)  shares of preferred stock, par value one
     cent ($.01) per share (the "Preferred Stock"); and

          2. forty million  (40,000,000)  shares of common stock,  par value one
     cent ($.01) per share (the "Common Stock").

         B. The Board of Directors is hereby  expressly  authorized,  subject to
any limitations  prescribed by law, to provide for the issuance of the shares of
Preferred  Stock  in  series,  and  by  filing  a  certificate  pursuant  to the
applicable  law of the State of Delaware  (such  certificate  being  hereinafter
referred to as a "Preferred Stock Designation"),  to establish from time to time
the  number  of  shares  to be  included  in each  such  series,  and to fix the
designation,  powers,  preferences  and rights of the shares of each such series
and any  qualifications,  limitations  or  restrictions  thereof.  The number of
authorized  shares of the Preferred Stock may be increased or decreased (but not
below the number of shares thereof then  outstanding) by the affirmative vote of
the holders of a majority of the Common Stock,  without a vote of the holders of
the Preferred Stock, or of any series thereof, unless a vote of any such holders
is required pursuant to the terms of any Preferred Stock Designation.

         C. 1.  Notwithstanding  any  other  provision  of this  Certificate  of
Incorporation,  in no event  shall any record  owner of any  outstanding  Common
Stock which is beneficially owned,  directly or indirectly,  by a person who, as
of any record date for the determination of stockholders entitled to vote on any
matter,  beneficially  owns in excess of 10% of the  then-outstanding  shares of
Common Stock (the "Limit"),  be entitled, or permitted to any vote in respect of

<PAGE>


the shares held in excess of the Limit. The number of votes which may be cast by
any record owner by virtue of the  provisions  hereof in respect of Common Stock
beneficially  owned by such person owning shares in excess of the Limit shall be
a number equal to the total  number of votes which a single  record owner of all
Common  Stock owned by such person  would be entitled to cast,  multiplied  by a
fraction, the numerator of which is the number of shares of such class or series
beneficially  owned by such person and owned of record by such record  owner and
the  denominator  of which  is the  total  number  of  shares  of  Common  Stock
beneficially owned by such person owning shares in excess of the Limit.

         2. The  following  definitions  shall  apply to this  Section C of this
Article FOURTH:

          (a) An  "affiliate"  of a  specified  person  shall mean a person that
     directly, or indirectly through one or more intermediaries, controls, or is
     controlled by, or is under common control with, the person specified.

          (b) "Beneficial  ownership" shall be determined pursuant to Rule 13d-3
     of the General Rules and Regulations  under the Securities  Exchange Act of
     1934 (or any successor rule or statutory provision), or, if said Rule 13d-3
     shall be  rescinded  and  there  shall be no  successor  rule or  statutory
     provision  thereto,  pursuant  to said Rule  13d-3 as in effect on March 5,
     1998; provided,  however, that a person shall, in any event, also be deemed
     the "beneficial owner" of any Common Stock:

               (1) which such person or any of its affiliates beneficially owns,
          directly or indirectly; or

               (2) which such person or any of its  affiliates has (i) the right
          to acquire  (whether  such right is  exercisable  immediately  or only
          after the passage of time), pursuant to any agreement,  arrangement or
          understanding  (but shall not be deemed to be the beneficial  owner of
          any voting shares solely by reason of an agreement, contract, or other
          arrangement with this  Corporation to effect any transaction  which is
          described  in any one or more of the  clauses  of Section A of Article
          EIGHTH) or upon the exercise of conversion  rights,  exchange  rights,
          warrants,  or options or  otherwise,  or (ii) sole or shared voting or
          investment  power with  respect  thereto  pursuant  to any  agreement,
          arrangement,  understanding,  relationship or otherwise (but shall not
          be deemed to be the  beneficial  owner of any voting  shares solely by
          reason of a  revocable  proxy  granted  for a  particular  meeting  of
          stockholders,  pursuant to a public  solicitation  of proxies for such
          meeting,  with respect to shares of which  neither such person nor any
          such affiliate is otherwise deemed the beneficial owner); or

               (3) which are beneficially owned, directly or indirectly,  by any
          other  person  with which such  first  mentioned  person or any of its
          affiliates acts as a partnership,  limited  partnership,  syndicate or
          other group  pursuant to any agreement,  arrangement or  understanding
          for the purpose of  acquiring,  holding,  voting or  disposing  of any
          shares of capital  stock of this  Corporation;  and provided  further,

                                       2
<PAGE>


          however,  that (1) no director or officer of this  Corporation (or any
          affiliate of any such director or officer) shall,  solely by reason of
          any or all of such directors or officers acting in their capacities as
          such, be deemed,  for any purposes  hereof,  to  beneficially  own any
          Common Stock  beneficially owned by any other such director or officer
          (or  any  affiliate  thereof),  and (2)  neither  any  employee  stock
          ownership or similar plan of this  Corporation  or any  subsidiary  of
          this  Corporation  nor  any  trustee  with  respect  thereto  (or  any
          affiliate of such trustee) shall, solely by reason of such capacity of
          such trustee,  be deemed, for any purposes hereof, to beneficially own
          any Common  Stock held under any such plan.  For purposes of computing
          the percentage  beneficial  ownership of Common Stock of a person, the
          outstanding  Common Stock shall  include  shares  deemed owned by such
          person through  application  of this  subsection but shall not include
          any other  Common  Stock  which may be  issuable  by this  Corporation
          pursuant to any  agreement,  or upon  exercise of  conversion  rights,
          warrants  or  options,  or  otherwise.  For all  other  purposes,  the
          outstanding   Common  Stock  shall  include  only  Common  Stock  then
          outstanding  and shall  not  include  any  Common  Stock  which may be
          issuable by this  Corporation  pursuant to any agreement,  or upon the
          exercise of conversion rights, warrants or options, or otherwise.

          (c) A "person" shall mean any individual,  firm, corporation, or other
     entity.

          (d) The Board of Directors  shall have the power to construe and apply
     the provisions of this section and to make all determinations  necessary or
     desirable  to  implement  such  provisions,  including  but not  limited to
     matters  with  respect  to  (1)  the  number  of  shares  of  Common  Stock
     beneficially  owned by any person,  (2) whether a person is an affiliate of
     another,   (3)  whether  a  person  has  an  agreement,   arrangement,   or
     understanding  with another as to the matters referred to in the definition
     of beneficial  ownership,  (4) the  application of any other  definition or
     operative  provision of this  Section to the given facts,  or (5) any other
     matter relating to the applicability or effect of this Section.

         3. The Board of  Directors  shall  have the  right to  demand  that any
person who is reasonably  believed to beneficially own Common Stock in excess of
the Limit (or holds of record Common Stock  beneficially  owned by any person in
excess of the Limit) (a "Holder in Excess") supply the Corporation with complete
information as to (a) the record  owner(s) of all shares  beneficially  owned by
such  Holder  in  Excess,  and (b) any  other  factual  matter  relating  to the
applicability  or effect of this section as may  reasonably be requested of such
Holder in Excess. The Board of Directors shall further have the right to receive
from any Holder in Excess  reimbursement  for all expenses incurred by the Board
in  connection  with  its   investigation   of  any  matters   relating  to  the
applicability or effect of this section on such Holder in Excess,  to the extent
such  investigation is deemed  appropriate by the Board of Directors as a result
of the Holder in Excess refusing to supply the Corporation  with the information
described in the previous sentence.

                                       3
<PAGE>


         4. Except as otherwise  provided by law or  expressly  provided in this
Section  C, the  presence,  in person or by proxy,  of the  holders of record of
shares of capital stock of the Corporation entitling the holders thereof to cast
one-third of the votes (after giving effect,  if required,  to the provisions of
this  Section)  entitled to be cast by the holders of shares of capital stock of
the  Corporation  entitled to vote shall  constitute a quorum at all meetings of
the stockholders,  and every reference in this Certificate of Incorporation to a
majority  or other  proportion  of capital  stock (or the holders  thereof)  for
purposes  of  determining   any  quorum   requirement  or  any  requirement  for
stockholder  consent or  approval  shall be deemed to refer to such  majority or
other  proportion of the votes (or the holders thereof) then entitled to be cast
in respect of such capital stock.

         5. Any constructions, applications, or determinations made by the Board
of  Directors,  pursuant to this  Section in good faith and on the basis of such
information  and assistance as was then  reasonably  available for such purpose,
shall be conclusive and binding upon the Corporation and its stockholders.

         6. In the event any  provision  (or portion  thereof) of this Section C
shall be found to be invalid,  prohibited or unenforceable  for any reason,  the
remaining  provisions (or portions thereof) of this Section shall remain in full
force and effect,  and shall be  construed  as if such  invalid,  prohibited  or
unenforceable  provision  had  been  stricken  herefrom  or  otherwise  rendered
inapplicable,  it being the intent of this Corporation and its stockholders that
each such remaining  provision (or portion thereof) of this Section C remain, to
the fullest  extent  permitted  by law,  applicable  and  enforceable  as to all
stockholders,  including  stockholders owning an amount of stock over the Limit,
notwithstanding any such finding.

         FIFTH: The following  provisions are inserted for the management of the
business  and the  conduct of the  affairs of the  Corporation,  and for further
definition,  limitation and regulation of the powers of the  Corporation  and of
its directors and stockholders:

         A. The business and affairs of the  Corporation  shall be managed by or
under the  direction  of the Board of  Directors.  In addition to the powers and
authority  expressly  conferred  upon them by Statute or by this  Certificate of
Incorporation  or the  By-laws  of the  Corporation,  the  directors  are hereby
empowered  to exercise all such powers and do all such acts and things as may be
exercised or done by the Corporation.

         B. The  directors  of the  Corporation  need not be  elected by written
ballot unless the By-laws so provide.

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

         D. Subject to the rights of holders of any class or series of Preferred
Stock, special meetings of stockholders of the Corporation may be called only by
the Board of  Directors  pursuant to a  resolution  adopted by a majority of the

                                       4
<PAGE>


total  number of  directors  which the  Corporation  would have if there were no
vacancies on the Board of Directors (the "Whole Board").

         E. Stockholders  shall not be permitted to cumulate their votes for the
election of directors.

         SIXTH:

         A. The number of directors shall be fixed from time to time exclusively
by the Board of Directors  pursuant to a resolution adopted by a majority of the
Whole Board.  The directors,  other than those who may be elected by the holders
of any class or series of Preferred Stock,  shall be divided into three classes,
as nearly equal in number as reasonably possible, with the term of office of the
first  class  to  expire  at the  conclusion  of the  first  annual  meeting  of
stockholders, the term of office of the second class to expire at the conclusion
of the annual meeting of stockholders one year thereafter and the term of office
of the  third  class to  expire  at the  conclusion  of the  annual  meeting  of
stockholders two years  thereafter,  with each director to hold office until his
or her  successor  shall have been duly  elected and  qualified.  At each annual
meeting of  stockholders  following  such initial  classification  and election,
directors elected to succeed those directors whose terms expire shall be elected
for a term of  office  to  expire at the  third  succeeding  annual  meeting  of
stockholders  after  their  election or for such  shorter  period of time as the
Board of Directors may determine, with each director to hold office until his or
her successor shall have been duly elected and qualified.

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

         C.  Advance  notice of  stockholder  nominations  for the  election  of
directors  and of business to be brought by  stockholders  before any meeting of
the stockholders of the Corporation shall be given in the manner provided in the
By-laws of the Corporation.

         D.  Subject  to the rights of the  holders  of any series of  Preferred
Stock then outstanding,  any directors, or the entire Board of Directors, may be
removed from office at any time, but only for cause and only by the  affirmative
vote  of  the  holders  of at  least  80%  of  the  voting  power  of all of the
then-outstanding  shares of capital  stock of the  Corporation  entitled to vote
generally in the election of directors (after giving effect to the provisions of
Article  FOURTH of this  Certificate  of  Incorporation),  voting  together as a
single class.

                                       5
<PAGE>

         SEVENTH:  The Board of Directors is expressly empowered to adopt, amend
or repeal the By-laws of the Corporation.  Any adoption,  amendment or repeal of
the  By-laws of the  Corporation  by the Board of  Directors  shall  require the
approval  of a majority of the Whole  Board.  The  stockholders  shall also have
power to adopt,  amend or repeal the By-laws of the Corporation.  In addition to
any vote of the  holders  of any class or  series  of stock of this  Corporation
required by law or by this Certificate of Incorporation, the affirmative vote of
the holders of at least 80% of the voting  power of all of the  then-outstanding
shares of the capital stock of the Corporation entitled to vote generally in the
election of directors  (after giving effect to the  provisions of Article FOURTH
hereof), voting together as a single class, shall be required to adopt, amend or
repeal any provisions of the By-laws of the Corporation.

         EIGHTH:

         A.  In  addition  to any  affirmative  vote  required  by  law or  this
Certificate of Incorporation, and except as otherwise expressly provided in this
Section:

          1. any merger or  consolidation  of the  Corporation or any Subsidiary
     (as   hereinafter   defined)  with  (a)  any  Interested   Stockholder  (as
     hereinafter defined) or (b) any other corporation (whether or not itself an
     Interested  Stockholder)  which is, or after such  merger or  consolidation
     would  be,  an  Affiliate  (as   hereinafter   defined)  of  an  Interested
     Stockholder; or

          2. any sale,  lease,  exchange,  mortgage,  pledge,  transfer or other
     disposition (in one transaction or a series of transactions) to or with any
     Interested Stockholder,  or any Affiliate of any Interested Stockholder, of
     any assets of the  Corporation or any  Subsidiary  having an aggregate Fair
     Market Value (as  hereafter  defined)  equaling or exceeding 25% or more of
     the combined assets of the Corporation and its Subsidiaries; or

          3. the issuance or transfer by the  Corporation  or any Subsidiary (in
     one  transaction  or a series of  transactions)  of any  securities  of the
     Corporation  or  any  Subsidiary  to  any  Interested  Stockholder  or  any
     Affiliate of any Interested Stockholder in exchange for cash, securities or
     other property (or a combination  thereof)  having an aggregate Fair Market
     Value equaling or exceeding 25% of the combined  assets of the  Corporation
     and its  Subsidiaries  except  pursuant to an employee  benefit plan of the
     Corporation or any Subsidiary thereof; or

          4.  the  adoption  of any  plan or  proposal  for the  liquidation  or
     dissolution of the  Corporation  proposed by or on behalf of any Interested
     Stockholder or any Affiliate of any Interested Stockholder; or

          5. any  reclassification  of securities  (including  any reverse stock
     split),  or  recapitalization   of  the  Corporation,   or  any  merger  or
     consolidation  of the Corporation with any of its Subsidiaries or any other
     transaction  (whether  or not  with  or  into  or  otherwise  involving  an

                                       6
<PAGE>



     Interested  Stockholder) which has the effect,  directly or indirectly,  of
     increasing the proportionate  share of the outstanding  shares of any class
     of equity or  convertible  securities of the  Corporation or any Subsidiary
     which is directly or indirectly owned by any Interested  Stockholder or any
     Affiliate of any Interested Stockholder (a "Disproportionate Transaction");
     provided,   however,   that  no  such   transaction   shall  be   deemed  a
     Disproportionate Transaction if the increase in the proportionate ownership
     of the Interested  Stockholder or Affiliate as a result of such transaction
     is no  greater  than the  increase  experienced  by the other  stockholders
     generally;

shall require the affirmative  vote of the holders of at least 80% of the voting
power of the  then-outstanding  shares of stock of the  Corporation  entitled to
vote in the election of directors  (the "Voting  Stock"),  voting  together as a
single class. Such affirmative vote shall be required  notwithstanding  the fact
that no vote may be required,  or that a lesser percentage may be specified,  by
law or by any other  provisions  of this  Certificate  of  Incorporation  or any
Preferred  Stock  Designation or in any agreement  with any national  securities
exchange or quotation system or otherwise.

         The term  "Business  Combination"  as used in this Article EIGHTH shall
mean any  transaction  which is referred to in any one or more of  paragraphs  1
through 5 of Section A of this Article EIGHTH.

         B. The  provisions  of Section A of this  Article  EIGHTH  shall not be
applicable to any particular Business Combination, and such Business Combination
shall  require  only the  affirmative  vote of the  majority of the  outstanding
shares of capital stock  entitled to vote, or such vote as is required by law or
by  this  Certificate  of  Incorporation,  if,  in  the  case  of  any  Business
Combination that does not involve any cash or other consideration being received
by the stockholders of the Corporation  solely in their capacity as stockholders
of the Corporation,  the condition specified in the following paragraph 1 is met
or,  in the  case  of any  other  Business  Combination,  all of the  conditions
specified in either of the following paragraphs 1 and 2 are met:

          1. The Business  Combination shall have been approved by a majority of
     the Disinterested Directors (as hereinafter defined).

          2. All of the following conditions shall have been met:

               (a) The aggregate amount of the cash and the Fair Market Value as
          of  the  date  of the  consummation  of the  Business  Combination  of
          consideration  other than cash to be received per share by the holders
          of Common Stock in such Business  Combination  shall at least be equal
          to the higher of the following:

                    (1) (if applicable)  the Highest Per Share Price,  including
               any brokerage commissions, transfer taxes and soliciting dealers'
               fees, paid by the Interested Stockholder or any of its Affiliates
               for any  shares of Common  Stock  acquired  by it (i)  within the

                                       7
<PAGE>

               two-year   period   immediately   prior  to  the   first   public
               announcement  of the  proposal of the Business  Combination  (the
               "Announcement  Date"),  or (ii) in the  transaction  in  which it
               became an Interested Stockholder, whichever is higher.

                    (2) the Fair Market  Value per share of Common  Stock on the
               Announcement  Date  or  on  the  date  on  which  the  Interested
               Stockholder became an Interested Stockholder (such latter date is
               referred to in this Article EIGHTH as the "Determination  Date"),
               whichever is higher.

               (b) The aggregate amount of the cash and the Fair Market Value as
          of  the  date  of the  consummation  of the  Business  Combination  of
          consideration  other than cash to be received  per share by holders of
          shares of any class of  outstanding  Voting  Stock  other than  Common
          Stock  shall be at least  equal to the  highest of the  following  (it
          being intended that the requirements of this subparagraph (b) shall be
          required  to be met with  respect to every  such class of  outstanding
          Voting Stock, whether or not the Interested Stockholder has previously
          acquired any shares of a particular class of Voting Stock):

                    (1)  (if   applicable)  the  Highest  Per  Share  Price  (as
               hereinafter  defined),   including  any  brokerage   commissions,
               transfer  taxes  and  soliciting   dealers'  fees,  paid  by  the
               Interested  Stockholder  for any  shares of such  class of Voting
               Stock acquired by it (i) within the two-year  period  immediately
               prior to the  Announcement  Date, or (ii) in the  transaction  in
               which it became an Interested Stockholder, whichever is higher;

                    (2) (if  applicable)  the  highest  preferential  amount per
               share to which the  holders  of  shares  of such  class of Voting
               Stock are entitled in the event of any  voluntary or  involuntary
               liquidation, dissolution or winding up of the Corporation; and

                    (3) the Fair Market  Value per share of such class of Voting
               Stock  on the  Announcement  Date or on the  Determination  Date,
               whichever is higher.

               (c) The  consideration  to be received by holders of a particular
          class of outstanding Voting Stock (including Common Stock) shall be in
          cash or in the same form as the Interested  Stockholder has previously
          paid for  shares of such  class of  Voting  Stock.  If the  Interested
          Stockholder  has paid for  shares of any class of  Voting  Stock  with
          varying  forms  of  consideration,  the  form of  consideration  to be
          received  per share by holders of shares of such class of Voting Stock
          shall be either cash or the form used to acquire the largest number of

                                       8
<PAGE>


          shares  of such  class of  Voting  Stock  previously  acquired  by the
          Interested  Stockholder.  The  price  determined  in  accordance  with
          Section B.2 of this  Article  EIGHTH  shall be subject to  appropriate
          adjustment  in  the  event  of  any  stock   dividend,   stock  split,
          combination of shares or similar event.

               (d) After such  Interested  Stockholder  has become an Interested
          Stockholder   and  prior  to  the   consummation   of  such   Business
          Combination; (i) except as approved by a majority of the Disinterested
          Directors,  there shall have been no failure to declare and pay at the
          regular date  therefor any full  quarterly  dividends  (whether or not
          cumulative) on any outstanding stock having preference over the Common
          Stock as to dividends or  liquidation;  (ii) there shall have been (X)
          no reduction in the annual rate of dividends  paid on the Common Stock
          (except as necessary to reflect any  subdivision of the Common Stock),
          except as approved by a majority of the Disinterested  Directors,  and
          (Y) an  increase  in such annual rate of  dividends  as  necessary  to
          reflect any  reclassification  (including  any reverse  stock  split),
          recapitalization,  reorganization or any similar transaction which has
          the  effect of  reducing  the number of  outstanding  shares of Common
          Stock,  unless the failure to so increase such annual rate is approved
          by a majority of the Disinterested  Directors;  and (iii) neither such
          Interested Stockholder nor any of its Affiliates shall have become the
          beneficial  owner of any  additional  shares of Voting Stock except as
          part of the transaction  which results in such Interested  Stockholder
          becoming an Interested Stockholder.

               (e) After such  Interested  Stockholder  has become an Interested
          Stockholder,  such Interested  Stockholder shall not have received the
          benefit,   directly  or  indirectly   (except   proportionately  as  a
          stockholder),  of any loans,  advances,  guarantees,  pledges or other
          financial  assistance  or any tax  credits  or  other  tax  advantages
          provided  by  the  Corporation,  whether  in  anticipation  of  or  in
          connection with such Business Combination or otherwise.

               (f) A proxy or  information  statement  describing  the  proposed
          Business  Combination  and  complying  with  the  requirements  of the
          Securities  Exchange  Act  of  1934  and  the  rules  and  regulations
          thereunder (or any subsequent  provisions replacing such Act, rules or
          regulations)  shall be mailed to  stockholders  of the  Corporation at
          least 30 days prior to the  consummation of such Business  Combination
          (whether or not such proxy or information  statement is required to be
          mailed pursuant to such Act or subsequent provisions).

         C. For the purposes of this Article EIGHTH:

         1. A "Person" shall include an individual, a group acting in concert, a
corporation,  a partnership,  an association,  a joint venture,  a pool, a joint
stock company,  a trust, an  unincorporated  organization or similar company,  a
syndicate  or any other group  formed for the purpose of  acquiring,  holding or
disposing of securities.

         2.  "Interested  Stockholder"  shall  mean any Person  (other  than the
Corporation or any holding company or Subsidiary  thereof) who or which:

                                       9
<PAGE>



               (a) is the beneficial owner, directly or indirectly, of more than
          10% of the voting power of the outstanding Voting Stock; or

               (b) is an Affiliate of the Corporation and at any time within the
          two-year  period  immediately  prior to the date in  question  was the
          beneficial owner, directly or indirectly, of 10% or more of the voting
          power of the then-outstanding Voting Stock; or

               (c) is an assignee of or has otherwise succeeded to any shares of
          Voting  Stock  which  were at any  time  within  the  two-year  period
          immediately  prior to the date in question  beneficially  owned by any
          Interested  Stockholder,  if such assignment or succession  shall have
          occurred in the course of a transaction or series of transactions  not
          involving a public  offering  within the meaning of the Securities Act
          of 1933.

         3. A Person shall be a "beneficial owner" of any Voting Stock:

               (a) which such Person or any of its  Affiliates or Associates (as
          hereinafter defined)  beneficially owns, directly or indirectly within
          the meaning of Rule 13d-3 under the  Securities  Exchange Act of 1934,
          as in effect on March 5, 1998; or

               (b) which such Person or any of its  Affiliates or Associates has
          (i)  the  right  to  acquire   (whether  such  right  is   exercisable
          immediately  or only  after  the  passage  of time),  pursuant  to any
          agreement,  arrangement  or  understanding  or upon  the  exercise  of
          conversion rights, exchange rights, warrants or options, or otherwise,
          or (ii) the right to vote pursuant to any  agreement,  arrangement  or
          understanding  (but  neither  such  Person nor any such  Affiliate  or
          Associate shall be deemed to be the beneficial  owner of any shares of
          Voting  Stock  solely by reason of a  revocable  proxy  granted  for a
          particular meeting of stockholders,  pursuant to a public solicitation
          of proxies for such meeting,  and with respect to which shares neither
          such Person nor any such  Affiliate or  Associate is otherwise  deemed
          the beneficial owner); or

               (c) which are beneficially  owned,  directly or indirectly within
          the meaning of Rule 13d-3 under the  Securities  Exchange Act of 1934,
          as in effect on March 5,  1998,  by any other  Person  with which such
          Person  or any of its  Affiliates  or  Associates  has any  agreement,
          arrangement or understanding  for the purposes of acquiring,  holding,
          voting (other than solely by reason of a revocable  proxy as described
          in Subparagraph (b) of this Paragraph 3) or in disposing of any shares
          of Voting Stock;

     provided,  however,  that, in the case of any employee  stock  ownership or
     similar  plan  of  the  Corporation  or of  any  Subsidiary  in  which  the
     beneficiaries  thereof possess the right to vote any shares of Voting Stock
     held by such plan, no such

                                       10
<PAGE>


     plan nor any  trustee  with  respect  thereto  (nor any  Affiliate  of such
     trustee),  solely by  reason of such  capacity  of such  trustee,  shall be
     deemed,  for any purposes hereof,  to beneficially own any shares of Voting
     Stock held under any such plan.

          4. For the purpose of  determining  whether a Person is an  Interested
     Stockholder  pursuant to Section C.2., the number of shares of Voting Stock
     deemed  to  be  outstanding  shall  include  shares  deemed  owned  through
     application  of this Section C.3. but shall not include any other shares of
     Voting Stock which may be issuable  pursuant to any agreement,  arrangement
     or  understanding,  or upon  exercise  of  conversion  rights,  warrants or
     options, or otherwise.

          5.  "Affiliate"  and  "Associate"  shall have the respective  meanings
     ascribed to such terms in Rule 12b-2 of the General  Rules and  Regulations
     under the Securities Exchange Act of 1934, as in effect on March 5, 1998.

          6. "Subsidiary" means any corporation of which a majority of any class
     of equity security is owned,  directly or indirectly,  by the  Corporation;
     provided,  however,  that for the purposes of the  definition of Interested
     Stockholder  set forth in this Section C.2.,  the term  "Subsidiary"  shall
     mean  only a  corporation  of which a  majority  of each  class  of  equity
     security is owned, directly or indirectly, by the Corporation.

          7. "Disinterested Director" means any member of the Board of Directors
     who is unaffiliated with the Interested Stockholder and was a member of the
     Board of Directors prior to the time that the Interested Stockholder became
     an Interested  Stockholder,  and any director who is  thereafter  chosen to
     fill any  vacancy on the Board of  Directors  or who is elected and who, in
     either event,  is  unaffiliated  with the  Interested  Stockholder,  and in
     connection with his or her initial  assumption of office is recommended for
     appointment  or election by a majority of  Disinterested  Directors then on
     the Board of Directors.

          8. "Fair Market  Value" means:  (a) in the case of stock,  the highest
     closing  sales  price of the stock  during  the 30-day  period  immediately
     preceding  the  date in  question  of a share of such  stock of the  Nasdaq
     System or any system then in use,  or, if such stock is admitted to trading
     on a principal  United  States  securities  exchange  registered  under the
     Securities  Exchange  Act of 1934,  Fair Market  Value shall be the highest
     sale  price  reported  during  the  30-day  period  preceding  the  date in
     question, or, if no such quotations are available, the Fair Market Value on
     the date in question of a share of such stock as determined by the Board of
     Directors  in good faith,  in each case with respect to any class of stock,
     appropriately  adjusted for any dividend or  distribution in shares of such
     stock or in combination or  reclassification  of outstanding shares of such
     stock into a smaller number of shares of such stock, and (b) in the case of
     property  other than cash or stock,  the Fair Market Value of such property
     on the date in question as  determined  by the Board of  Directors  in good
     faith.

                                       11
<PAGE>


          9.  Reference  to "Highest  Per Share  Price"  shall in each case with
     respect to any class of stock  reflect an  appropriate  adjustment  for any
     dividend  or  distribution  in shares of such  stock or any stock  split or
     reclassification  of outstanding shares of such stock into a greater number
     of  shares  of  such  stock  or  any  combination  or  reclassification  of
     outstanding  shares of such stock  into a smaller  number of shares of such
     stock.

          10. In the event of any Business  Combination in which the Corporation
     survives, the phrase "consideration other than cash to be received" as used
     in Sections  B.2.(a) and B.2.(b) of this Article  EIGHTH shall  include the
     shares of Common Stock and/or the shares of any other class of  outstanding
     Voting Stock retained by the holders of such shares.

     D. A  majority  of  the  Disinterested  Directors  of the Corporation shall
have the power and duty to determine for the purposes of this Article EIGHTH, on
the basis of information known to them after reasonable  inquiry,  (a) whether a
person is an  Interested  Stockholder;  (b) the number of shares of Voting Stock
beneficially  owned by any  person;  (c)  whether  a person is an  Affiliate  or
Associate  of another;  and (d) whether the assets  which are the subject of any
Business  Combination have, or the consideration to be received for the issuance
or transfer of securities by the  Corporation  or any Subsidiary in any Business
Combination  has an aggregate Fair Market Value equaling or exceeding 25% of the
combined  assets of the  Corporation  and its  Subsidiaries.  A majority  of the
Disinterested  Directors  shall have the further  power to interpret  all of the
terms and provisions of this Article EIGHTH.

         E.  Nothing  contained  in this  Article  EIGHTH  shall be construed to
relieve any Interested Stockholder from any fiduciary obligation imposed by law.

         F.   Notwithstanding  any  other  provisions  of  this  Certificate  of
Incorporation or any provision of law which might otherwise permit a lesser vote
or no vote,  but in  addition  to any  affirmative  vote of the  holders  of any
particular class or series of the Voting Stock required by law, this Certificate
of Incorporation or any Preferred Stock Designation, the affirmative vote of the
holders  of at least  80% of the  voting  power  of all of the  then-outstanding
shares of the Voting Stock, voting together as a single class, shall be required
to alter, amend or repeal this Article EIGHTH.

         NINTH: The Board of Directors of the  Corporation,  when evaluating any
offer of another  Person (as  defined  in Article  EIGHTH  hereof) to (A) make a
tender or exchange offer for any equity security of the  Corporation,  (B) merge
or  consolidate  the  Corporation  with  another  corporation  or  entity or (C)
purchase or otherwise  acquire all or  substantially  all of the  properties and
assets of the Corporation,  may, in connection with the exercise of its judgment
in  determining  what  is in the  best  interest  of  the  Corporation  and  its
stockholders, give due consideration to all relevant factors, including, without

                                       12
<PAGE>


limitation,  the social and economic  effect of  acceptance of such offer on the
Corporation's  present  and  future  customers  and  employees  and those of its
Subsidiaries (as defined in Article EIGHTH hereof);  on the communities in which
the Corporation and its Subsidiaries  operate or are located;  on the ability of
the Corporation to fulfill its corporate  objectives as a financial  institution
holding  company and on the ability of its subsidiary  financial  institution or
institutions  to  fulfill  the  objectives  of  a  federally  insured  financial
institution under applicable statutes and regulations.


         TENTH:

         A. Except as set forth in Section B of this Article TENTH,  in addition
to any affirmative  vote of stockholders  required by law or this Certificate of
Incorporation,  any direct or  indirect  purchase  or other  acquisition  by the
Corporation of any Equity  Security (as  hereinafter  defined) of any class from
any Interested  Person (as  hereinafter  defined) shall require the  affirmative
vote of the holders of at least 80% of the Voting Stock of the Corporation  that
is not  beneficially  owned  (for  purposes  of this  Article  TENTH  beneficial
ownership  shall be  determined  in  accordance  with Section  C.2(b) of Article
FOURTH hereof) by such  Interested  Person,  voting  together as a single class.
Such  affirmative vote shall be required  notwithstanding  the fact that no vote
may be required, or that a lesser percentage may be specified,  by law or by any
other  provisions of this  Certificate of  Incorporation  or any Preferred Stock
Designation  or in any  agreement  with  any  national  securities  exchange  or
quotation system, or otherwise. Certain defined terms used in this Article TENTH
are as set forth in Section C below.

         B. The  provisions  of  Section A of this  Article  TENTH  shall not be
applicable with respect to:

               1. any purchase or other  acquisition of securities  made as part
          of a tender  or  exchange  offer by the  Corporation  or a  Subsidiary
          (which term, as used in this Article TENTH, is as defined in the first
          clause of Section C.6 of Article EIGHTH hereof) of the  Corporation to
          purchase  securities  of the same  class made on the same terms to all
          holders  of  such   securities   and  complying  with  the  applicable
          requirements of the Securities  Exchange Act of 1934 and the rules and
          regulations  thereunder  (or any subsequent  provision  replacing such
          Act, rules or regulations);

               2. any purchase or  acquisition  made  pursuant to an open market
          purchase  program  approved by a majority  of the Board of  Directors,
          including a majority of the  Disinterested  Directors  (which term, as
          used in this Article TENTH,  is as defined in Article EIGHTH  hereof);
          or

               3. any purchase or acquisition which is approved by a majority of
          the Board of  Directors,  including  a majority  of the  Disinterested
          Directors,  and  which is made at no more  than the  Market  Price (as
          hereinafter  defined),  on the date that the understanding between the
          Corporation and the Interested  Person is reached with respect to such
          purchase  (whether or not such purchase is made or a written agreement
          relating to such purchase is executed on such date),  of shares of the
          class of Equity Security to be purchased.

         C. For the purposes of this Article TENTH:

                                       13
<PAGE>


               1. The term  Interested  Person shall mean any Person (other than
          the  Corporation,  Subsidiaries of the  Corporation,  pension,  profit
          sharing,  employee stock ownership or other employee  benefit plans of
          the  Corporation   and  its   Subsidiaries,   entities   organized  or
          established by the Corporation or any of its Subsidiaries  pursuant to
          the terms of such plans and trustees and  fiduciaries  with respect to
          any such plan acting in such  capacity) that is the direct or indirect
          beneficial owner of 5% or more of the Voting Stock of the Corporation,
          and any Affiliate or Associate of any such person.

               2. The Market  Price of shares of a class of Equity  Security  on
          any day shall mean the  highest  sale price of shares of such class of
          Equity  Security on such day, or, if that day is not a trading day, on
          the  trading  day  immediately  preceding  such day,  on the  national
          securities  exchange or the Nasdaq  System or any other system then in
          use on which such class of Equity Security is traded.

               3. The term Equity Security shall mean any security  described in
          Section 3(a)(11) of the Securities  Exchange Act of 1934, as in effect
          on March 5, 1998, which is traded on a national securities exchange or
          the Nasdaq System or any other system then in use.

               4. For purposes of this Article TENTH, all references to the term
          Interested  Stockholder  in the definition of  Disinterested  Director
          shall be deemed to refer to the term Interested Person.

         ELEVENTH:

         A. Each person who was or is made a party or is threatened to be made a
party to or is otherwise  involved in any action,  suit or  proceeding,  whether
civil, criminal,  administrative or investigative  (hereinafter a "proceeding"),
by reason of the fact that he or she is or was a  director  or an officer of the
Corporation or is or was serving at the request of the Corporation as a director
or officer of another corporation, including, without limitation, any Subsidiary
(as defined in Article EIGHTH  herein),  partnership,  joint  venture,  trust or
other  enterprise,  including  service with respect to an employee  benefit plan
(hereinafter an  "indemnitee"),  whether the basis of such proceeding is alleged
action in an official capacity as a director or officer or in any other capacity
while serving as a director or officer,  shall be indemnified  and held harmless
by the  Corporation  to the fullest  extent  authorized by the Delaware  General
Corporation  Law, as the same exists or may  hereafter be amended  (but,  in the
case of any such amendment,  only to the extent that such amendment  permits the
Corporation to provide  broader  indemnification  rights than such law permitted
the  Corporation  to provide  prior to such  amendment),  against  all  expense,
liability and loss (including  attorneys' fees,  judgments,  fines, ERISA excise
taxes or  penalties  and  amounts  paid in  settlement)  reasonably  incurred or
suffered by such indemnitee in connection therewith;  provided,  however,  that,
except as provided in Section C hereof with  respect to  proceedings  to enforce
rights to  indemnification,  the Corporation shall indemnify any such indemnitee
in connection  with a proceeding (or part thereof)  initiated by such indemnitee
only if such  proceeding  (or  part  thereof)  was  authorized  by the  Board of
Directors  of the  Corporation.

                                       14
<PAGE>


         B. The right to indemnification  conferred in Section A of this Article
shall include the right to be paid by the Corporation  the expenses  incurred in
defending any such proceeding in advance of its final  disposition  (hereinafter
an "advancement of expenses");  provided, however, that, if the Delaware General
Corporation Law requires,  an advancement of expenses  incurred by an indemnitee
in his or her capacity as a director or officer  (and not in any other  capacity
in which  service  was or is  rendered by such  indemnitee,  including,  without
limitation,  service  to an  employee  benefit  plan)  shall be made  only  upon
delivery to the Corporation of an undertaking (hereinafter an "undertaking"), by
or on behalf of such  indemnitee,  to repay all  amounts so advanced if it shall
ultimately  be  determined  by final  judicial  decision  from which there is no
further  right  to  appeal  (hereinafter  a  "final  adjudication"),  that  such
indemnitee  is not  entitled  to be  indemnified  for such  expenses  under this
Section or otherwise.  The rights to  indemnification  and to the advancement of
expenses  conferred in Sections A and B of this Article shall be contract rights
and such  rights  shall  continue  as to an  indemnitee  who has  ceased to be a
director or officer and shall  inure to the benefit of the  indemnitee's  heirs,
executors and administrators.

         C. If a claim under  Section A or B of this Article is not paid in full
by the Corporation within 60 days after a written claim has been received by the
Corporation,  except in the case of a claim for an advancement  of expenses,  in
which case the  applicable  period shall be 20 days,  the  indemnitee may at any
time thereafter  bring suit against the Corporation to recover the unpaid amount
of the claim.  If  successful in whole or in part in any such suit, or in a suit
brought by the Corporation to recover an advancement of expenses pursuant to the
terms of an  undertaking,  the indemnitee  shall also be entitled to be paid the
expense of  prosecuting  or defending  such suit. In (1) any suit brought by the
indemnitee to enforce a right to  indemnification  hereunder  (but not in a suit
brought by the  indemnitee to enforce a right to an  advancement of expenses) it
shall be a defense that,  and (2) in any suit by the  Corporation  to recover an
advancement of expenses  pursuant to the terms of an undertaking the Corporation
shall be entitled to recover such expenses upon a final  adjudication  that, the
indemnitee has not met any applicable  standard for indemnification set forth in
the Delaware  General  Corporation  Law.  Neither the failure of the Corporation
(including  its  Board  of  Directors,   independent   legal  counsel,   or  its
stockholders)  to have made a  determination  prior to the  commencement of such
suit that  indemnification  of the  indemnitee  is  proper in the  circumstances
because the indemnitee  has met the applicable  standard of conduct set forth in
the  Delaware  General  Corporation  Law,  nor an  actual  determination  by the
Corporation (including its Board of Directors, independent legal counsel, or its
stockholders)  that the  indemnitee  has not met  such  applicable  standard  of
conduct,  shall  create  a  presumption  that  the  indemnitee  has  not met the
applicable  standard  of conduct  or, in the case of such a suit  brought by the
indemnitee,  be a defense to such suit. In any suit brought by the indemnitee to
enforce a right to indemnification  or to an advancement of expenses  hereunder,
or by the  Corporation  to recover an  advancement  of expenses  pursuant to the
terms of an  undertaking,  the  burden of  proving  that the  indemnitee  is not
entitled to be  indemnified,  or to such  advancement  of  expenses,  under this
Article or otherwise shall be on the Corporation.

         D. The rights to  indemnification  and to the  advancement  of expenses
conferred  in this  Article  shall not be exclusive of any other right which any

                                       15
<PAGE>


person  may have or  hereafter  acquire  under any  statute,  the  Corporation's
Certificate  of  Incorporation,  By-laws,  agreement,  vote of  stockholders  or
Disinterested Directors or otherwise.

         E. The Corporation may maintain  insurance,  at its expense, to protect
itself  and any  director,  officer,  employee  or agent of the  Corporation  or
another  corporation,  partnership,  joint  venture,  trust or other  enterprise
against any expense,  liability or loss,  whether or not the  Corporation  would
have the power to indemnify such person against such expense,  liability or loss
under the Delaware General Corporation Law.

         F. The Corporation may, to the extent authorized from time to time by a
majority vote of the disinterested  directors,  grant rights to  indemnification
and to the  advancement of expenses to any employee or agent of the  Corporation
to the fullest  extent of the  provisions  of this  Article  with respect to the
indemnification  and  advancement  of expenses of directors  and officers of the
Corporation.

         TWELFTH:  A director of this Corporation shall not be personally liable
to the  Corporation  or its  stockholders  for  monetary  damages  for breach of
fiduciary  duty as a director,  except for  liability  (A) for any breach of the
director's duty of loyalty to the Corporation or its stockholders,  (B) for acts
or omissions  not in good faith or which  involve  intentional  misconduct  or a
knowing  violation  of  law,  (C)  under  Section  174 of the  Delaware  General
Corporation  Law, or (D) for any transaction  from which the director derived an
improper personal benefit.  If the Delaware General Corporation Law is hereafter
amended to further eliminate or limit the personal liability of directors,  then
the liability of a director of the Corporation shall be eliminated or limited to
the fullest  extent  permitted by the Delaware  General  Corporation  Law, as so
amended.

         Any  repeal  or  modification   of  the  foregoing   paragraph  by  the
stockholders  of the  Corporation  shall  not  adversely  affect  any  right  or
protection of a director of the Corporation  existing at the time of such repeal
or modification.

         THIRTEENTH:  The Corporation  reserves the right to amend or repeal any
provision   contained  in  this  Certificate  of  Incorporation  in  the  manner
prescribed  by the laws of the State of Delaware and all rights  conferred  upon
stockholders are granted subject to this reservation;  provided,  however, that,
notwithstanding  any other provision of this Certificate of Incorporation or any
provision of law which might  otherwise  permit a lesser vote or no vote, but in
addition  to any vote of the holders of any class or series of the stock of this
Corporation  required  by law  or by  this  Certificate  of  Incorporation,  the
affirmative  vote of the  holders of at least 80% of the voting  power of all of
the then-outstanding  shares of the capital stock of the Corporation entitled to
vote  generally  in the  election  of  directors  (after  giving  effect  to the
provisions  of Article  FOURTH),  voting  together as a single  class,  shall be
required to amend or repeal this Article THIRTEENTH,  Sections B or C of Article
FOURTH,  Sections C or D of  Article  FIFTH,  Article  SIXTH,  Article  SEVENTH,
Article EIGHTH, Article TENTH or Article ELEVENTH.

                                       16
<PAGE>


         FOURTEENTH:  The name and mailing address of the sole  incorporator are
as follows:

               NAME                               MAILING ADDRESS
               ----                               ---------------
           Carl A. Florio                  The Hudson City Savings Institution
                                           One Hudson City Centre
                                           Hudson, New York 12534


                                       17


<PAGE>



         I, THE UNDERSIGNED,  being the incorporator, for the purpose of forming
a corporation under the laws of the State of Delaware,  do make, file and record
this Certificate of  Incorporation,  do certify that the facts herein stated are
true, and, accordingly, have hereto set my hand this 5th day of March, 1998.




                                          /s/ Carl A. Florio
                                          --------------------------------------
                                              Carl A. Florio, Sole Incorporator

                                       18





                                                                     Exhibit 3.2


                           HUDSON RIVER BANCORP, INC.

                                     BY-LAWS


                                    ARTICLE I

                                  STOCKHOLDERS


Section 1. Annual Meeting.

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

Section 2. Special Meetings.

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

Section 3. Notice of Meetings.

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

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

Section 4. Quorum.

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

<PAGE>


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

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

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

Section 5. Organization.

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

Section 6. Conduct of Business.

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

         (b) At any annual meeting of the stockholders, only such business shall
be  conducted  as shall have been  brought  before the  meeting (i) by or at the
direction  of  the  Board  of  Directors  or  (ii)  by  any  stockholder  of the
Corporation  who is entitled to vote with respect  thereto and who complies with
the  notice  procedures  set forth in this  Section  6(b).  For  business  to be
properly brought before an annual meeting by a stockholder, the stockholder must
have given timely notice thereof in writing to the Secretary of the Corporation.
To be timely, a stockholder's notice must be delivered or mailed to and received
at the  principal  executive  offices of the  Corporation  not less than 90 days
prior to the  anniversary  of the  preceding  year's annual  meeting;  provided,
however,  that in the event that the date of the annual  meeting is  advanced by
more than 20 days, or delayed by more than 60 days from such  anniversary  date,
notice by the  stockholder  to be timely must be so delivered not later than the
close of business  on the later of the 90th day prior to such annual  meeting or
the  tenth  day  following  the day on which  notice  of the date of the  annual
meeting was mailed or public  announcement  of the date of such meeting is first
made. A stockholder's  notice to the Secretary shall set forth as to each matter
such  stockholder  proposes  to bring  before  the  annual  meeting  (i) a brief
description of the business  desired to be brought before the annual meeting and
the reasons for conducting  such business at the annual  meeting,  (ii) the name
and address,  as they appear on the Corporation's  books, of the stockholder who
proposed  such   business,   (iii)  the  class  and  number  of  shares  of  the

                                       2
<PAGE>


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

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

         (c) Only persons who are  nominated in accordance  with the  procedures
set  forth in these  By-laws  shall  be  eligible  for  election  as  directors.
Nominations of persons for election to the Board of Directors of the Corporation
may be made at a meeting of  stockholders  at which  directors are to be elected
only  (i) by or at the  direction  of the  Board  of  Directors  or  (ii) by any
stockholder of the Corporation entitled to vote for the election of directors at
the meeting who complies  with the notice  procedures  set forth in this Section
6(c).  Such  nominations,  other than those made by or at the  direction  of the
Board of  Directors,  shall be made by timely notice in writing to the Secretary
of the Corporation.  To be timely, a stockholder's  notice shall be delivered or
mailed to and received at the principal executive offices of the Corporation not
less than 90 days prior to the date of the meeting;  provided,  however, that in
the event that less than 100 days' notice or public  announcement of the date of
the meeting is given or made to  stockholders,  notice by the  stockholder to be
timely must be so received not later than the close of business on the tenth day
following  the day on which such  notice of the date of the  meeting was mailed.
Such  stockholder's  notice  shall  set forth  (x) as to each  person  whom such
stockholder proposes to nominate for election or re-election as a director,  all
information  relating  to  such  person  that is  required  to be  disclosed  in
solicitations of proxies for election of directors, or is otherwise required, in
each case pursuant to Regulation 14A under the Securities  Exchange Act of 1934,
as amended  (including such person's written consent to being named in the proxy
statement as a nominee and to serving as a director if  elected);  and (y) as to
the stockholder giving the notice:  (A) the name and address,  as they appear on
the  Corporation's  books,  of such  stockholder and (B) the class and number of
shares of the  Corporation's  capital stock that are beneficially  owned by such
stockholder.  At the request of the Board of Directors,  any person nominated by
the Board of Directors for election as a director shall furnish to the Secretary
of the Corporation that information  required to be set forth in a stockholder's
notice of nomination which pertains to the nominee.  No person shall be eligible
for election as a director of the  Corporation  unless  nominated in  accordance
with the  provisions of this Section  6(c).  The officer of the  Corporation  or
other person presiding at the meeting shall, if the facts so warrant,  determine
that a nomination was not made in accordance  with such provisions and, if he or
she  should so  determine,  he or she shall so declare  to the  meeting  and the
defective nomination shall be disregarded.

                                       3
<PAGE>


Section 7. Proxies and Voting.

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

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

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

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

Section 8. Stock List.

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

Section 9. Consent of Stockholders in Lieu of Meeting.

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

                                       4
<PAGE>


Section 10. Inspectors of Election

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


                                   ARTICLE II

                               BOARD OF DIRECTORS

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

         The  business  and  affairs of the  Corporation  shall be managed by or
under the direction of the Board of Directors.  The number of directors shall be
as provided  for in the  Certificate  of  Incorporation.  The Board of Directors
shall  annually  elect a Chairman  of the Board and a  President  from among its
members and shall designate,  when present,  either the Chairman of the Board or
the President to preside at its meetings.

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

Section 2. Vacancies and Newly Created Directorships.

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

                                       5
<PAGE>


Section 3. Regular Meetings.

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

Section 4. Special Meetings.

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

Section 5. Quorum.

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

Section 6. Participation in Meetings By Conference Telephone.

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

Section 7. Conduct of Business.

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

Section 8. Powers.

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

                                       6
<PAGE>


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

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

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

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

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

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

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

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

Section 9. Compensation of Directors.

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

Section 10. Age of Directors.

         No  person  who has  attained  seventy-five  (75)  years  of age may be
appointed or elected as a director of the Corporation.  This  restriction  shall
not apply to any person who was serving as a trustee of The Hudson City  Savings
Institution  immediately  prior  to  the  mutual-to-stock   conversion  of  such
institution.

                                       7
<PAGE>


                                   ARTICLE III

                                   COMMITTEES

Section 1. Committees of the Board of Directors.

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

Section 2. Conduct of Business.

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

Section 3. Nominating Committee.

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

                                       8
<PAGE>


                                   ARTICLE IV

                                    OFFICERS

Section 1. Generally.

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

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

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

Section 2. President.

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

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

Section 3. Vice President.

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

                                       9
<PAGE>

Section 4. Secretary.

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

Section 5. Treasurer.

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

Section 6. Assistant Secretaries and Other Officers.

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

Section 7. Action with Respect to Securities of Other Corporations

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

                                       10
<PAGE>


                                    ARTICLE V

                                      STOCK

Section 1. Certificates of Stock.

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

Section 2. Transfers of Stock.

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

Section 3. Record Date.

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

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

                                       11
<PAGE>

Section 4. Lost, Stolen or Destroyed Certificates.

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

Section 5. Regulations.

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


                                   ARTICLE VI

                                     NOTICES

Section 1. Notices.

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

Section 2. Waivers.

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

                                       12
<PAGE>


                                   ARTICLE VII

                                  MISCELLANEOUS

Section 1. Facsimile Signatures.

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

Section 2. Corporate Seal.

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

Section 3. Reliance upon Books, Reports and Records.

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

Section 4. Fiscal Year.

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

Section 5. Time Periods.

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

                                       13
<PAGE>


                                  ARTICLE VIII

                                   AMENDMENTS

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



                                       14




                                                                     Exhibit 3.3


                        RESTATED ORGANIZATION CERTIFICATE
                                       OF
                       HUDSON RIVER BANK AND TRUST COMPANY

                              UNDER SECTION 8007 OF
                                 THE BANKING LAW


         We, Carl A. Florio,  being the President and Chief  Executive  Officer,
and Pamela M. Wood, being the Secretary, of Hudson River Bank and Trust Company,
in accordance with Section 8007 of the Banking Law of the State of New York (the
"New York Banking Law"), do hereby certify as follows:

         FIRST,  the name of the  Corporation  is  Hudson  River  Bank and Trust
Company, originally formed under the name "The Hudson City Savings Institution."

         SECOND,  the  Corporation  was created  under the name "The Hudson City
Savings  Institution"  by an Act of the  Legislature  of the  State of New York,
passed April 4, 1850, such Act having been amended and supplemented from time to
time  thereafter.  Under  Section  1001(5) of the Banking  Law,  such Act is the
Organization Certificate of the Corporation.

         THIRD, the text of the  Organization  Certificate of the Corporation is
hereby amended and restated in its entirety to read as follows:

Section 1. Name.

         The name by which the  Corporation  is to be known is Hudson River Bank
and Trust Company (the "Bank").

Section 2. Principal Office.

         The  principal  office  of the  Bank  shall be  located  in the City of
Hudson, County of Columbia, State of New York.

Section 3. Duration.

         The duration of the Bank is perpetual.

Section 4. Capital Stock.

         The total  number of shares of all classes of the  capital  stock which
the Bank has authority to issue is  forty-five  million  (45,000,000),  of which
forty  million  (40,000,000)  shall be common  stock,  par value  $.01 per share
(ACommon Stock@) and of which five million (5,000,000) shall be preferred stock,
par value $.01 per share (APreferred Stock@). The shares may be issued from time
to time as  authorized  by the Board of Directors  without  further  approval of
stockholders  except as  otherwise  provided in this  Section 4 or to the extent

<PAGE>


that such  approval is required by  governing  law,  rule,  or  regulation.  The
consideration  for the issuance of the shares shall be paid in full before their
issuance and shall not be less than the par value.  Neither promissory notes nor
future  services  shall  constitute  payment or part payment for the issuance of
shares of the Bank. The consideration for the shares shall be cash,  tangible or
intangible  property (to the extent direct  investment in such property would be
permitted),   labor  or  services  actually  performed  for  the  Bank,  or  any
combination of the foregoing. In the absence of actual fraud in the transaction,
the value of such property,  labor,  or services,  as determined by the Board of
Directors of the Bank, shall be conclusive.  Upon payment of such consideration,
such shares shall be deemed to be fully paid and nonassessable. In the case of a
stock  dividend,  that part of the surplus of the Bank which is  transferred  to
stated  capital upon the issuance of shares as a share  dividend shall be deemed
to be the consideration for their issuance.

         Nothing contained in this Section 4 (or in any  supplementary  sections
hereto)  shall  entitle the  holders of any class or series of capital  stock to
vote as a separate class or series or to more than one vote per share, provided,
that this restriction on voting separately by class or series shall not apply:

          (i)  to any provision  which would  authorize the holders of Preferred
               Stock,  voting as a class or series, to elect some members of the
               Board of  Directors,  but less than a  majority  thereof,  in the
               event of default  in the  payment  of  dividends  on any class or
               series of Preferred Stock;

          (ii) to any  provision  which would  require the holders of  Preferred
               Stock,  voting as a class or  series,  to  approve  the merger or
               consolidation  of the Bank with another  corporation or the sale,
               lease,  or  conveyance  (other  than by  mortgage  or  pledge) of
               properties   or  business  in  exchange  for   securities   of  a
               corporation  other  than  the  Bank  if the  Preferred  Stock  is
               exchanged  for  securities of such other  corporation;  provided,
               that no  provision  may require such  approval  for  transactions
               undertaken  with the  assistance  or pursuant to the direction of
               any regulatory authority;

         (iii) to any amendment which would adversely  change the specific terms
               of any  class or  series  of  capital  stock as set forth in this
               Section 4 (or in any supplementary  sections  hereto),  including
               any  amendment  which would create or enlarge any class or series
               ranking  prior  thereto in rights and  preferences.  An amendment
               which  increases the number of authorized  shares of any class or
               series of capital stock, or substitutes the surviving institution
               in  a  merger  or  consolidation  for  the  Bank,  shall  not  be
               considered to be such an adverse change.

         A  description  of the  different  classes  and  series (if any) of the
Bank's  capital  stock and a statement  of the  designations,  and the  relative
rights,  preferences,  and  limitations  of the  shares  of  each  class  of and
series(if any) of capital stock are as follows:

                                      -2-
<PAGE>


          A.   Common  Stock.  Except as provided  in this  Section 4 (or in any
               supplementary  sections  hereto) the holders of the Common  Stock
               shall exclusively possess all voting power. Each holder of shares
               of Common Stock shall be entitled to one vote for each share held
               by such  holder.  Shareholders  shall not be entitled to cumulate
               their votes for the election of directors.  Whenever  there shall
               have been paid,  or declared  and set aside for  payment,  to the
               holders of the  outstanding  shares of any class of stock  having
               preference  over the Common Stock as to the payment of dividends,
               the full amount of dividends  and of sinking  fund, or retirement
               fund, or other retirement payments, if any, to which such holders
               are respectively entitled in preference to the Common Stock, then
               dividends  may be paid on the  Common  Stock  and on any class or
               series of stock entitled to participate therewith as to dividends
               out of any assets legally available for the payment of dividends.
               In the event of any  liquidation,  dissolution,  or winding up of
               the Bank, the holders of the Common Stock (and the holders of any
               class or series of stock entitled to participate  with the Common
               Stock  in the  distribution  of  assets)  shall  be  entitled  to
               receive, in cash or in kind, the assets of the Bank available for
               distribution  remaining  after:  (i)  payment  or  provision  for
               payment of the Bank's debts and liabilities;  (ii)  distributions
               or provision for  distributions  in settlement of its liquidation
               account;  and (iii)  distributions or provision for distributions
               to holders of any class or series of stock having preference over
               the Common Stock in the liquidation,  dissolution,  or winding up
               of the Bank.  Each  share of  Common  Stock  shall  have the same
               relative  rights as and be identical in all respects with all the
               other shares of Common Stock.

          B.   Preferred  Stock.  The Bank may  provide  in  amendments  to this
               Restated  Organization  Certificate  for one or more  classes  of
               Preferred Stock, which shall be separately identified. The shares
               of any class may be divided into and issued in series,  with each
               series  separately  designated  so as to  distinguish  the shares
               thereof  from the  shares of all other  series and  classes.  The
               terms of each series  shall be set forth in an  amendment to this
               Restated Organization  Certificate.  All shares of the same class
               shall be identical except as to the following relative rights and
               preferences,   as  to  which  there  may  be  variations  between
               different series:

               (a)  The distinctive  serial designation and the number of shares
                    constituting such series;

               (b)  The  dividend  rate or the amount of dividends to be paid on
                    the  shares  of such  series,  whether  dividends  shall  be
                    cumulative  and,  if so,  from which  date(s),  the  payment
                    date(s)  for  dividends,  and  the  participating  or  other
                    special rights, if any, with respect to dividends;

               (c)  The voting powers, full or limited, if any, of the shares of
                    such series;

                                      -3-
<PAGE>


               (d)  Whether the shares of such series shall be  redeemable  and,
                    if so, the price(s) at which,  and the terms and  conditions
                    on which, such shares may be redeemed;

               (e)  The amount(s)  payable upon the shares of such series in the
                    event of voluntary or involuntary liquidation,  dissolution,
                    or winding up of the Bank;

               (f)  Whether the shares of such  series  shall be entitled to the
                    benefit of a sinking or retirement fund to be applied to the
                    purchase or redemption  of such shares,  and if so entitled,
                    the amount of such fund and the  manner of its  application,
                    including  the price(s) at which such shares may be redeemed
                    or purchased through the application of such fund;

               (g)  Whether the shares of such series shall be convertible into,
                    or exchangeable for, shares of any other class or classes of
                    stock of the Bank and, if so, the conversion price(s) or the
                    rate(s) of exchange, and the adjustments thereof, if any, at
                    which such conversion or exchange may be made, and any other
                    terms and conditions of such conversion or exchange;

               (h)  The price or other  consideration  for  which the  shares of
                    such series shall be issued; and

               (i)  Whether  the shares of such  series  which are  redeemed  or
                    converted  shall have the status of authorized  but unissued
                    shares of serial Preferred Stock and whether such shares may
                    be  reissued  as shares  of the same or any other  series of
                    serial Preferred Stock.  Each share of each series of serial
                    Preferred  Stock shall have the same relative  rights as and
                    be identical  in all  respects  with all the other shares of
                    the same series. The Board of Directors shall have authority
                    to divide,  by the adoption of an amendment to this Restated
                    Organization Certificate,  any authorized class of Preferred
                    Stock into series,  and, within the limitations set forth in
                    this section and the remainder of this Restated Organization
                    Certificate,  fix and  determine  the  relative  rights  and
                    preferences  of the  shares of any  series  so  established.
                    Prior to the  issuance of any  preferred  shares of a series
                    established  by an amendment to this  Restated  Organization
                    Certificate  adopted  by the  Board of  Directors,  the Bank
                    shall make any filings of such amendments as may be required
                    by applicable law.

Section 5. Preemptive Rights.

         Holders  of the  capital  stock of the Bank  shall not be  entitled  to
preemptive rights with respect to any shares of the Bank which may be issued.

                                      -4-
<PAGE>


Section 6. Liquidation Account.

         Pursuant to the  regulations of the New York State Banking  Board,  the
Bank shall  establish and maintain a liquidation  account for the benefit of its
deposit  account  holders as of September 30, 1996 and March 31, 1998 ("eligible
depositors").  In the event of a  complete  liquidation  of the  Bank,  it shall
comply with such  regulations  with respect to the amount and the  priorities on
liquidation of each of the Bank's eligible  depositor's inchoate interest in the
liquidation account, to the extent it is still in existence;  provided,  that an
eligible  depositor's  inchoate  interest in the  liquidation  account shall not
entitle such  eligible  depositor to any voting rights at meetings of the Bank's
stockholders.

Section 7. Certain Provisions Applicable for Five Years.

         Notwithstanding  anything contained in the Bank's Restated Organization
Certificate or bylaws to the contrary,  for a period of five years from the date
of  consummation  of the  conversion  of the Bank from  mutual to stock  form no
person shall  directly or indirectly  acquire the  beneficial  ownership of more
than 10 percent of any class of any equity security of the Bank. This limitation
shall not apply to a  transaction  in which the Bank forms a holding  company in
conjunction with conversion,  or thereafter, if such formation is without change
in the  respective  beneficial  ownership  interests of the Bank's  stockholders
other than pursuant to the exercise of any dissenter and appraisal  rights,  the
purchase of shares by underwriters in connection with a public offering,  or the
purchase of shares by a tax-qualified  employee stock benefit plan. In the event
shares are  acquired in  violation  of this  Section 7, all shares  beneficially
owned by any person in excess of 10% shall be  considered  "excess  shares"  and
shall not be  counted as shares  entitled  to vote and shall not be voted by any
person or counted as voting shares in connection  with any matters  submitted to
the stockholders for a vote;  provided,  however a person shall not be deemed to
be the  beneficial  owner of shares  represented  by proxies held by such person
unless such shares are otherwise deemed beneficially owned by such person.

         For the purposes of this Section 7, the following definitions apply:

          (i)  The term "person" includes an individual,  a firm, a group acting
               in concert, a corporation, a partnership, an association, a joint
               venture,   a  pool,  a  joint  stock   company,   a  trust,   any
               unincorporated  organization or similar  company,  a syndicate or
               any other group formed for the purpose of  acquiring,  holding or
               disposing  of the  equity  securities  of the  Bank or any  other
               entity.

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

         (iii) The term "acting in concert" means (a) knowing  participation  in
               a joint  activity or conscious  parallel  action towards a common
               goal  whether or not pursuant to an express  agreement,  or (b) a

                                      -5-
<PAGE>


               combination  or  pooling  of  voting  or other  interests  in the
               securities  of an issuer  for a common  purpose  pursuant  to any
               contract,   understanding,   relationship,   agreement  or  other
               arrangement, whether written or otherwise.

Section 8. Call for Special Meetings.

         Special meetings of the stockholders for any purpose or purposes may be
called at any time by the  Chairman of the Board of Directors or the majority of
the Whole Board of Directors (the term "Whole Board of Directors" shall mean the
number of authorized directorships, whether or not there exists any vacancies in
any previously authorized directorships).

Section 9. Directors.

         The Bank  shall be under the  direction  of a Board of  Directors.  The
authorized  number of directors,  as stated in the Bank's  bylaws,  shall not be
less than seven nor more than 30 except when a greater number is approved by the
Superintendent of Banks of the State of New York or his delegatees.  Each of the
following  persons shall be a director of the Bank (the  "Superintendent")  upon
the  effectiveness  of this  Restated  Organization  Certificate,  for the terms
indicated  or until his  successor  is  elected  and  qualified,  and they shall
constitute the initial Board of Directors of the Bank:

         Class  I  with  terms  to  expire  at  the  first  annual   meeting  of
stockholders:

                                 Carl A. Florio

                               William E. Collins

                                Earl Schram, Jr.

         Class II with terms to expire at the annual meeting of stockholders one
year thereafter:

                             Stanley Bardwell, M.D.

                              Marilyn A. Herrington

                                  John G. Kelly

         Class  III  with  terms to  expire  at the  annual  meeting  two  years
thereafter:

                                William H. Jones

                                Joseph W. Phelan

                                 Marcia M. Race

                                      -6-
<PAGE>


Section 10. Amendment of Restated Organization Certificate.

         Except as provided in Section 4, no  amendment,  addition,  alteration,
change,  or  repeal of this  Restated  Organization  Certificate  shall be made,
unless such is first  proposed by a majority of the Whole Board of  Directors of
the Bank and then approved by the affirmative  vote of the holders of at least a
majority  of the  total  votes  eligible  to be  cast at a  legal  meeting.  Any
amendment,  addition,  alteration,  change  or  repeal  so acted  upon  shall be
effective  upon filing with the  Superintendent  in accordance  with  applicable
regulatory procedures.

Section 11. Amendment of Bylaws.

         No amendment,  addition,  alteration, change or repeal of the Bylaws of
the Bank shall be made,  unless  made in a manner  consistent  with the New York
Banking Law and the  regulations  thereunder  and  approved by a majority of the
Whole Board of Directors or by the affirmative vote of at least 80% of the votes
eligible to be cast by the stockholders of the Bank at any legal meeting.

Section 12. Indemnification.

          (a)  Scope of  Indemnification.  The Bank shall, to the maximum extent
               permitted and in the manner  provided by the New York Banking Law
               and any  applicable  federal law,  indemnify each person made, or
               threatened to be made, a party to any action, suit or proceeding,
               whether criminal or civil, by reason of the fact that such person
               or such  person's  testator or  intestate is or was a director or
               officer of the Bank, or is or was serving,  in any  capacity,  at
               the  request  of  the  Bank,  any  other   corporation,   or  any
               partnership, joint venture, trust, employee benefit plan or other
               enterprise,  against judgments, fines, penalties, amounts paid in
               settlement and reasonable expenses, including attorneys' fees and
               expenses   actually  and   necessarily   incurred  in  connection
               therewith, or any appeal therein,  provided that the person to be
               indemnified  has met the applicable  standard of conduct to be so
               indemnified   under  the  New  York  Banking  Law  or  any  other
               applicable law.

          (b)  Reimbursement  of  Expenses.  The Bank shall  advance or promptly
               reimburse  upon  request any person  entitled to  indemnification
               hereunder for all reasonable expenses,  including attorneys' fees
               and  expenses,  reasonably  incurred in  defending  any action or
               proceeding  in  advance  of the final  disposition  thereof  upon
               receipt of an undertaking by or on behalf of such person to repay
               such amount if such person is ultimately found not to be entitled
               to indemnification  or, where  indemnification is granted, to the
               extent the expenses so advanced or  reimbursed  exceed the amount
               to which such person is entitled;  provided,  however,  that such
               person shall cooperate in good faith with any request by the Bank
               that  common  counsel  be used by the  parties  to any  action or
               proceeding  who are similarly  situated  unless to do so would be
               inappropriate  due to  actual  or  potential  differing  interest
               between or among parties.

                                      -7-
<PAGE>


          (c)  Additional Rights. Nothing herein shall limit or affect any right
               of any director,  officer, or other corporate personnel otherwise
               than  hereunder  to   indemnification   or  expenses,   including
               attorneys'   fees  and   expenses,   under  any  statute,   rule,
               regulation,  certificate  of  incorporation,   bylaws,  insurance
               policy, contract, or otherwise; without affecting or limiting the
               rights of any  director,  officer  or other  corporate  personnel
               pursuant to this Section 12, the Bank is authorized to enter into
               agreements with any of its directors, officers or other corporate
               personnel  extending rights to indemnification and advancement of
               expenses to the fullest extent permitted by applicable law.

          (d)  Notice of  Amendments or  Elimination.  Anything in this Restated
               Organization  Certificate  to the  contrary  notwithstanding,  no
               elimination  or amendment of this Section 12 adversely  affecting
               the right of any  person to  indemnification  or  advancement  of
               expenses   hereunder  shall  be  effective  until  the  60th  day
               following   notice  to  such  person  of  such  action,   and  no
               elimination  of or amendment to this Section 12 shall deprive any
               such person's rights  hereunder  arising out of alleged or actual
               occurrences,  act or failures to act prior to such 60th day.  Any
               amendments or  eliminations  made pursuant to this Section 12 are
               only effective with regard to acts occurring after such date.

          (e)  Continuation  of  Benefit.  The  indemnification  of  any  person
               provided by this Section 12 shall  continue after such person has
               ceased to be a director or officer of the Bank and shall inure to
               the benefit of such person's heirs, executors, administrators and
               legal representatives.

          (f)  Severability of Provisions. In case any provision in this Section
               12 shall be  determined  at any time to be  unenforceable  in any
               respect, the other provisions of this Section 12 shall not in any
               way be affected or impaired thereby,  and the affected  provision
               shall  be  given  the  fullest   possible   enforcement   in  the
               circumstances,  it being  the  intention  of the  Bank to  afford
               indemnification  and  advancement of expenses to its directors or
               officers,  acting in such  capacities or in the other  capacities
               mentioned herein, to the fullest extent permitted by law.

         As  approved  by a  majority  of the Board of  Trustees  of the Bank on
_________,  1998 and  approved  by 75% of the  deposit  liabilities  of eligible
depositors  of the Bank  present in person or by proxy at a meeting of  eligible
depositors  held on _________ __ 1998,  to be effective on the date filed by the
Superintendent of Banks of the State of New York in his office.


_____________________________________            _______________________________
Carl A. Florio                                   Pamela M. Wood
President and Chief Executive Officer            Secretary

                                      -8-




                                                                     Exhibit 3.4


                                    BYLAWS OF

                       HUDSON RIVER BANK AND TRUST COMPANY

                           ARTICLE I. PRINCIPAL OFFICE

         The  principal  office of Hudson  River  Bank and  Trust  Company  (the
ABank") shall be located in the City of Hudson, County of Columbia, State of New
York.

                            ARTICLE II. STOCKHOLDERS

Section l. Place of Meetings.

         All annual and special  meetings of  stockholders  shall be held at the
principal  office of the Bank or at such  other  place in the state in which the
principal place of business of the Bank is located as the Board of Directors may
determine.

Section 2. Annual Meeting.

         A meeting of the stockholders of the Bank for the election of Directors
and for the transaction of any other  appropriate  business of the Bank shall be
held annually within 120 days after the end of each calendar year.

Section 3. Special Meetings.

         Special  meetings of stockholders  for any purpose or purposes,  may be
called at any time by the Chairman of the Board of Directors or by a majority of
the Whole Board of Directors. The term "Whole Board of Directors" shall mean the
number of authorized directorships, whether or not there exists any vacancies in
any previously authorized directorships.

Section 4. Conduct of Meetings.

         The  Chairman of the Board of Directors  shall  preside at all meetings
and in his absence,  a person designated by a majority of the Board of Directors
shall preside at all meetings. The chairman of any meeting of stockholders shall
determine  the order of business and the  procedures  at the meeting,  including
such  regulations  of the manner of voting and the conduct of discussion as seem
to him in order.

Section 5. Notice of Meetings.

         Written notice  stating the place,  day and hour of the meeting and the
purpose(s)  for which the meeting is called shall be delivered not fewer than 10
nor more than 50 days before the date of the meeting,  either  personally  or by
mail,  by or at the  direction  of the Chairman of the Board of  Directors,  the
Secretary, or the Board of Directors calling the meeting, to each stockholder of
record entitled to vote at such meeting.  If mailed, such notice shall be deemed
to be delivered when deposited in the mail,  addressed to the stockholder at the
address as it appears on the stock  transfer  books or records of the Bank as of

<PAGE>



the record  date  prescribed  in  Section 7 of this  Article II or at such other
address as the  stockholders shall have furnished in writing to the Secretary of
the Bank, with postage prepaid. When any stockholders' meeting, either annual or
special,  is  adjourned  to another  time or place,  no notice of the  adjourned
meeting need be given,  other than an  announcement at the meeting at which such
adjournment  is taken  giving  the  time and  place  to  which  the  meeting  is
adjourned.  However,  if, after adjournment,  the Board of Directors fixes a new
record date for the adjourned meeting,  notice of the adjourned meeting shall be
given to each stockholder of record as of the new record date.

Section 6. Waiver of Notice.

         Notice  of any  annual  or  special  meeting  need  not be given to any
stockholder  who  submits  a signed  waiver  of  notice,  in person or by proxy,
whether  before or after the meeting.  The  attendance of any  stockholder  at a
meeting,  in person or by proxy,  without  protesting prior to the conclusion of
the meeting the lack of notice of such  meeting,  shall  constitute  a waiver of
notice by such stockholder.

Section 7. Fixing of Record Date.

         For the purpose of determining stockholders entitled to notice of or to
vote at any meeting of stockholders or any adjournment, or stockholders entitled
to  receive  payment of any  dividend,  or in order to make a  determination  of
stockholders  for any other proper purpose,  the Board of Directors shall fix in
advance a date as the record date for any such  determination  of  stockholders.
Such date in any case  shall be not more than 50 days and,  in case of a meeting
of  stockholders,  not  fewer  than 10 days,  prior  to the  date on  which  the
particular  action requiring such  determination of stockholders is to be taken.
When a  determination  of  stockholders  entitled  to  vote  at any  meeting  of
stockholders has been made as provided in this section, such determination shall
apply to any  adjournment  unless the Board of Directors fixes a new record date
for the adjourned meeting.

Section 8. Voting Lists.

         A list of stockholders as of the record date,  certified by the officer
responsible  for its  preparation or by a transfer  agent of the Bank,  shall be
produced  at any  meeting  of  stockholders  upon the  request  thereat or prior
thereto of any  stockholder.  If the right to vote at any meeting is challenged,
the inspectors of election, or person presiding thereat, shall require such list
of  stockholders  to be  produced  as  evidence  of the  right  of  the  persons
challenged to vote at such meeting, and all persons who appear from such list to
be stockholders entitled to vote thereat may vote at such meeting.

Section 9. Quorum.

         A majority  of the  outstanding  shares of the Bank  entitled  to vote,
represented  in person or by proxy,  shall  constitute  a quorum at a meeting of
stockholders.  The stockholders present at a duly organized meeting may continue

                                      -2-
<PAGE>


to transact business until adjournment, notwithstanding the withdrawal of enough
stockholders  to constitute  less than a quorum.  If less than a majority of the
outstanding  shares is  represented  at a meeting,  a majority  of the shares so
represented may adjourn the meeting from time to time without further notice. At
such adjourned  meeting at which a quorum shall be present or  represented,  any
business may be  transacted  which might have been  transacted at the meeting as
originally notified.  The existence of a quorum at any meeting, or the existence
of a duly  organized  meeting at which enough  stockholders  have withdrawn from
such  meeting  to  constitute  less than a quorum,  however,  shall not serve to
amend,  alter or modify  any  provisions  in the  Bank's  Restated  Organization
Certificate  or these Bylaws  which  require the vote of more than a majority of
the outstanding shares entitled to vote at a duly organized meeting.

Section 10. Proxies.

         At all  meetings  of  stockholders,  a  stockholder  may  vote by proxy
executed in writing by the  stockholder  or by his duly  authorized  attorney in
fact.  Proxies  solicited on behalf of the management of the Bank shall be voted
as  directed  by the  stockholder  or,  in the  absence  of such  direction,  as
determined by the Board of  Directors.  No proxy shall be valid more than eleven
months  from  the  date of its  execution  except  for a proxy  coupled  with an
interest.

Section 11. Voting of Shares in the Name of Two or More Persons.

         When  ownership  stands  in the  name  of two or more  persons,  in the
absence of written directions to the Bank to the contrary, at any meeting of the
stockholders  of the  Bank any one or more of such  stockholders  may  cast,  in
person or by proxy, all votes to which such ownership is entitled.  In the event
an  attempt is made to cast  conflicting  votes,  in person or by proxy,  by the
several persons in whose names shares of stock stand, the vote or votes to which
those  persons  are  entitled  shall be cast as  directed by a majority of those
holding  such and  present in person or by proxy at such  meeting,  but no votes
shall be cast for such stock if a majority cannot agree.

Section 12. Voting of Shares by Certain Holders.

         Shares standing in the name of another  corporation may be voted by any
officer, agent or proxy as the bylaws of such corporation may prescribe,  or, in
the absence of such provision, as the Board of Directors of such corporation may
determine.  Shares held by an administrator,  executor,  guardian,  conservator,
committee, or other fiduciary,  except a trustee, may be voted by him, either in
person or by proxy, without a transfer of such shares into his name. Shares held
by a trustee may be voted by him,  either in person or by proxy,  but no trustee
shall be  entitled  to vote shares held by him without a transfer of such shares
into his name as  trustee  or into the name of his  nominee.  Shares  held by or
under the  control  of a  receiver  may be voted by such  receiver  without  the
transfer  into his name,  if authority  to do so is contained in an  appropriate
order  of the  court or other  public  authority  by  which  such  receiver  was
appointed.

                                      -3-
<PAGE>


         A  stockholder  whose shares are pledged shall be entitled to vote such
shares  until the shares have been  transferred  into the name of the pledgee or
nominee of the pledgee, and thereafter the pledgee shall be entitled to vote the
shares so transferred.

         Neither  treasury  shares of its own stock  held by the Bank nor shares
held by another  corporation,  if a majority of the shares  entitled to vote for
the election of directors of such other  corporation are held by the Bank, shall
be  voted  at any  meeting  or  counted  in  determining  the  total  number  of
outstanding shares at any given time for purposes of any meeting.

Section 13. Cumulative Voting.

         Stockholders  shall not be  entitled  to  cumulate  their votes for the
election of directors.

Section 14. Nominations.

         The  Board of  Directors,  or a  committee  appointed  by the  Board of
Directors,  shall  select the  nominees  for  election as directors of the Bank.
Except  in  the  case  of a  nominee  substituted  as a  result  of  the  death,
incapacity,  withdrawal or other  inability to serve of a nominee,  the Board of
Directors  shall  deliver  written  nominations  to the Secretary of the Bank at
least 20 days prior to the date of the  annual  meeting.  Provided  the Board of
Directors,  or a  committee  appointed  by the Board of  Directors,  makes  such
nominations,  no  nominations  for  directors  except those made by the Board of
Directors or such  committee  shall be voted upon at the annual  meeting  unless
other  nominations  by  stockholders  are made in writing and  delivered  to the
secretary of the Bank at least 30 days prior to the date of the annual  meeting.
Ballots bearing the names of all persons  nominated by the nominating  committee
and stockholders shall be provided for use at the annual meeting.

Section 15. New Business.

         Any new business to be taken up at an annual meeting shall be stated in
writing  and filed with the Bank at least 45 days  before the date of the annual
meeting, and all business so stated,  proposed, and filed shall be considered at
the  annual  meeting,  but no other  proposal  shall be acted upon at the annual
meeting.  Any  stockholder may make any other proposal at the annual meeting and
the same may be discussed and considered, but unless stated in writing and filed
with the secretary at least 45 days before the meeting,  such proposal  shall be
laid  over for  action  at an  adjourned,  special,  or  annual  meeting  of the
stockholders  taking place 30 days or more thereafter.  This provision shall not
prevent the  consideration  and approval or disapproval at the annual meeting of
reports of officers,  directors  and  committees;  but in  connection  with such
reports no new business shall be acted upon at such annual meeting unless stated
and filed as herein provided.

Section 16. Informal Action by Stockholders.

         Any action  required to be taken at a meeting of  stockholders,  or any
other action which may be taken at a meeting of the  stockholders,  may be taken
without a meeting  if  consent in  writing,  setting  forth the action so taken,

                                      -4-
<PAGE>



shall be given by all of the  stockholders  entitled to vote with respect to the
subject matter.

                         ARTICLE III. BOARD OF DIRECTORS

Section 1. Responsibilities; Number of Directors.

         The  business  and affairs of the Bank shall be under the  direction of
its Board of Directors.  The Board of Directors shall consist of not less than 7
nor more than 30 directors. Within the foregoing limits, the number of directors
shall be  determined  by  resolution  of the  Board of  Directors.  The Board of
Directors  shall be  divided  into three  classes  as nearly  equal in number as
possible.  The  members of each class shall be elected for a term of three years
and until their successors are elected and qualified. One class shall be elected
by ballot annually.

Section 2. Qualifications.

         Each director  shall be at least 18 years of age and at least  one-half
of the  directors  shall be citizens  of the United  States at the time of their
election and during their continuance in office.

Section 3. Age of Directors.

         No  person  who has  attained  seventy-five  (75)  years  of age may be
appointed or elected as a director of the Bank. This restriction shall not apply
to any person who was serving as a trustee of the Bank immediately  prior to its
mutual-to-stock conversion.

Section 4. Regular and Annual Meetings.

         An  annual  meeting  of the  Board of  Directors  for the  election  of
officers shall be held,  without  notice other than these  By-Laws,  immediately
after, and at the same place as, the annual meeting of stockholders of the Bank,
or at such other time or place within 25 days  following  the annual  meeting of
stockholders  as the  Board of  Directors  may fix by  resolution.  The Board of
Directors shall hold at least 10 regular meetings per year and shall be required
to meet at least twice during any three  consecutive  months during the calendar
year.  For these  purposes,  the annual  meeting  shall be  considered a regular
meeting.  The Board of Directors may provide, by resolution,  the time and place
for the holding of regular  meetings of the Board of  Directors  without  notice
other than such resolution.

Section 5. Special Meetings.

         Special meetings of the Board of Directors may be called at any time by
or at the request of the Chairman, if one has been elected, or by the President.
Special  meetings  of the  Board of  Directors  shall  also be  convened  by the
Secretary  upon the  written  request of at least three  directors.  The persons
authorized to call special  meetings of the Board of Directors shall give notice
of such  meetings  in the manner  prescribed  by these  By-Laws  and may fix any
place,  within or without the Bank's  regular  business  area,  as the place for

                                      -5-
<PAGE>


holding any special meeting of the Board of Directors called by such persons. No
business  shall be conducted at a special  meeting other than that  specified in
the notice of meeting.

Section 6. Conduct of Meetings.

         Meetings  of the  Board  of  Directors  shall be  presided  over by the
Chairman,  if a Chairman  has been  elected by the Board of  Directors,  or such
other director or officer as the Chairman shall designate. If a Chairman has not
been  elected by the Board of  Directors  or the Chairman is absent or otherwise
unable  to  preside  over  the  meeting,  the  presiding  officer  shall  be the
President.  If the  President is absent or otherwise  unable to preside over the
meeting,  the presiding  officer shall be the then senior member of the Board of
Directors in terms of length of service on the Board of Directors (including its
predecessor  body,  the  Board  of  Trustees  of the Bank  prior  to the  Bank's
mutual-to-stock  conversion).  The Secretary, or in the absence or disability of
the Secretary,  a person appointed by the Chairman (or other presiding  person),
shall act as secretary of the meeting.  The Chairman (or other presiding person)
shall conduct all meetings of the Board of Directors in accordance with the best
interests of the Bank and shall have the authority  and  discretion to establish
reasonable procedural rules for the conduct of Board of Directors meetings.  Any
one or more directors may  participate in a meeting of the Board of Directors or
committee thereof by means of a conference telephone or communications equipment
allowing all persons participating in the meeting to hear each other at the same
time.  Participation  by such means shall  constitute  presence in person at any
such meeting.

Section 7. Notice of Meetings; Waiver of Notice.

         Except as  otherwise  provided  herein,  at least 24  hours'  notice of
meetings  shall be given to each  director  if given in person or by  telephone,
telegraph, telex, facsimile, or other electronic transmission,  and at least two
business  days notice of  meetings  shall be given if notice is given in writing
and delivered by courier or by postage-prepaid  mail. The purpose of any special
meeting  shall be stated in the notice.  Such notice  shall be deemed given when
sent or  given  to any  such  mail  or  courier  service  or  company  providing
electronic transmission service. Any director may waive notice of any meeting by
filing a signed waiver of notice with the Secretary of the Bank,  whether before
or after the meeting. The attendance of a director at a meeting shall constitute
a waiver of notice of such  meeting  if the  director  does not  protest,  prior
thereto or at its commencement, the lack of notice to such director.

Section 8. Quorum and Voting Requirements.

         A quorum at any meeting of the Board of Directors  shall consist of not
less than a majority of the Whole Board of Directors  or such greater  number as
shall be required by law, these By-Laws or the Restated Organization Certificate
of the Bank. If less than a quorum is present,  the majority of those  directors
present  may  adjourn  the  meeting to another  time and place  without  further
notice. At such adjourned meeting at which a quorum shall be represented, any

                                      -6-
<PAGE>


business may be  transacted  that might have been  transacted  at the meeting as
originally   noticed.   Except  as  otherwise  provided  by  law,  the  Restated
Organization  Certificate of the Bank or these  By-Laws,  a majority vote of the
directors present at a meeting, if a quorum is present at the time of such vote,
shall constitute an act of the Board of Directors.

Section 9. Resignation.

         Any director may resign at any time by sending a written notice of such
resignation to the principal  office of the Bank  addressed to the Chairman,  if
one has been elected, or the President. Unless otherwise specified therein, such
resignation shall take effect upon receipt thereof.

Section 10. Removal.

         Notwithstanding  any  other  provision  of  the  Restated  Organization
Certificate  of the Bank or these  By-Laws,  any  director may be removed at any
time with or without cause,  upon the affirmative  vote of the holders of record
of not less  than 80% of the  outstanding  shares of  capital  stock of the Bank
entitled to vote  generally  in the  election of  directors  at a meeting of the
stockholders called for that purpose.

Section 11. Vacancies.

         Subject to the limitations prescribed by law, the Restated Organization
Certificate  of the Bank and  these  By-Laws,  all  vacancies  in the  office of
director,  including vacancies created by newly created directorships  resulting
from  an  increase  in  the  number  of  directors,   shall  be  filled  by  the
stockholders,  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.  No person  shall be elected a director  unless
nominated at a previous  regular or special  meeting,  called for that  purpose,
upon the recommendation of the Board of Directors,  or a committee  appointed by
the Board of Directors. Any director so elected shall serve for the remainder of
the full  term of the  class of  directors  in which  the new  directorship  was
created or the vacancy  occurred  and until his  successor  shall be elected and
qualified.

Section 12. Compensation.

         The  compensation  of the  directors  of the Bank shall be fixed by the
Board of Directors.

Section 13. Emergency Authority.

         In the event  there  shall occur an acute  emergency  resulting  from a
hostile attack,  as defined in Article 7 of the New York State Defense Emergency
Act, which shall be of such severity as to prevent the conduct and management of
the affairs and business of the Bank by its  Directors and officers as otherwise
provided  in these  Bylaws,  any  three or more  available  members  of the then
incumbent  Executive  Committee shall constitute an emergency Board of Directors

                                      -7-
<PAGE>


which shall have the power,  subject to  limitations  prescribed in Article 7 of
the New York State Defense Emergency Act, by a majority of such persons present,
to take any and every action which may be  necessary to meet the  exigencies  of
the acute  emergency and to enable the Bank to conduct its business  during such
period, including the relocation elsewhere of any office of the Bank which shall
be unable to function  because of the acute  emergency.  If during the period of
acute  emergency  there shall be no Executive  Committee,  or a minimum of three
members of the then incumbent Executive  Committee shall not be available,  then
and in that event such other available  Directors as may be needed to obtain the
minimum of three members shall serve on the emergency Board of Directors.

                             ARTICLE IV. COMMITTEES

Section 1. Enumeration of Committees.

         The standing committees of the Board of Directors shall be an Executive
Committee,  an  Audit  Committee,  and a  Nominating  Committee.  The  Board  of
Directors, by vote of a majority of the whole Board of Directors,  may from time
to time  designate  additional  committees  of the  Board of  Directors,  either
temporary or  permanent,  with such lawfully  delegable  powers and duties as it
thereby confers not inconsistent with these By-laws, to serve at the pleasure of
the Board of Directors and shall,  for these  committees and any others provided
for  herein,  elect a Director or  Directors  to serve as the member or members,
designating,  if it desires,  other Directors as alternate  members  ("Alternate
Directors") who may replace any absent or disqualified  member at any meeting of
the  committee;  provided  however,  that the Chairman shall be a member of, and
shall  serve  as the  chairman  of the  Executive  Committee  and he shall be an
ex-officio  member of all other  committees,  except the Audit Committee and any
other  committee  on which he is  prohibited  from being a member,  by law,  the
Restated Organization  Certificate or these Bylaws. The Board of Directors, by a
resolution  adopted by a majority of the Whole Board of Directors  may terminate
any committee previously established.

Section 2. The Executive Committee.

         The Executive  Committee  shall consist of the Chairman of the Board of
Directors  and four  additional  Directors  elected  annually by the vote of the
majority  of the  Whole  Board of  Directors.  If any  member  of the  Executive
Committee shall be absent from any meeting of the committee,  the Chairman shall
designate some other Director,  other than one serving as a salaried officer, to
act as a member of the committee at that meeting.  In the event there shall be a
vacancy in the office of Chairman,  then and in that event such other additional
Director or  Directors  as may be needed to obtain the full  complement  of five
members shall be elected by the Board of Directors to serve until the vacancy is
filled, or until the next annual meeting.  Any member of the executive committee
may be  removed  at any time with or without  cause by  resolution  adopted by a
majority  of the Whole Board of  Directors.  Regular  meetings of the  Executive
Committee  may be held without  notice at such times and places as the Executive
Committee  may fix from  time to time by  resolution.  Special  meetings  of the
committee may be called by the Chairman or at any time by any two members of the
committee, upon twenty-four hours' notice by mail, in person, or by telegraph or
telephone.  The notice of a special  meeting of the  committee,  however  given,

                                      -8-
<PAGE>


shall state the time when and the place,  which shall be within the State of New
York,  where the meeting is to be held and the business which is to be presented
and no business other than that stated in the notice shall be transacted at said
meeting.  The  Executive  Committee  may make  rules for the  regulation  of its
meetings and proceedings not inconsistent with these Bylaws. Four members of the
committee, including designees designated to act for an absent member or members
of the  committee,  shall  be  necessary  for a  quorum  at any  meeting  of the
committee.  Attendance by Alternate Directors shall constitute membership on the
Committee for determining quorum requirements. Action of the Executive Committee
must be authorized by the affirmative  vote of a majority of the members present
at a meeting at which a quorum is present.  Any action  required or permitted to
be taken by the Executive  Committee at a meeting may be taken without a meeting
if a consent in writing,  setting forth the action so taken,  shall be signed by
all of the members of the  Executive  Committee.  Except as  otherwise  provided
herein, the Executive Committee,  when the Board of Directors is not in session,
shall have and may  exercise  all of the  authority  of the Board of  Directors,
except to the extent,  if any, that such  authority may be limited by resolution
adopted  by a majority  of the Whole  Board of  Directors  or by the laws of the
State of New York.  In  addition,  the  Executive  Committee  shall not have the
authority  of the Board of  Directors  with  reference  to:  the  submission  to
stockholders of any action that requires  stockholders'  authorization under New
York law; the filling of vacancies in the Board of Directors or in any committee
of the Board of  Directors;  the fixing of  compensation  of the  Directors  for
serving on the Board of Directors or any  committee  thereof;  the  amendment or
repeal of any resolution of the Board of Directors  which by its terms shall not
be so  amendable  or  repealable;  the taking of any action  which is  expressly
required by New York law to be taken at a meeting of the Board of  Directors  or
by a specified proportion of Directors;  the amendment or repeal of the Restated
Organization  Certificate or Bylaws of the Bank or adoption of new Bylaws of the
Bank;  recommending  to the  stockholders  a plan of merger,  consolidation,  or
conversion;  the sale, lease or other disposition of all or substantially all of
the  property  and assets of the Bank  otherwise  than in the usual and  regular
course of its business; a voluntary dissolution of the Bank; a revocation of any
of the  foregoing;  or the approval of a transaction  in which any member of the
executive  committee,  directly  or  indirectly,  has  any  material  beneficial
interest.

Section 3. The Nominating Committee.

         The Board of  Directors,  by  resolution  adopted by a majority  of the
Whole Board of Directors,  shall appoint a Nominating  Committee of the Board of
the  Board of  Directors,  consisting  of not less  than  three  Directors.  The
Nominating  Committee  shall have  authority (a) to review any  nominations  for
election to the Board of Directors  made by a stockholder of the Bank and (b) to
recommend to the Whole Board of Directors  nominees for election to the Board of
Directors  (i) to  replace  those  Directors  whose  terms  expire at the annual
meeting of stockholders  next ensuing and (ii) to fill vacancies  resulting from
death, resignation, retirement,  disqualification,  removal from office or other
cause, or resulting from an increase in the authorized number of Directors.

                                      -9-
<PAGE>

Section 4. The Audit Committee.

         The Audit  Committee  shall consist of two or more  Directors,  none of
whom  shall be a  salaried  officer  of the Bank,  who shall be  elected to said
Committee at the annual meeting of the Board of Directors, or in the case of the
filling of a vacancy  (such  vacancy,  in every case to be filled by an existing
non-salaried  Director)  at any  regular  or  special  meeting  of the  Board of
Directors. The Audit Committee shall assist the Board of Directors in fulfilling
its obligation to oversee the appropriateness of accounting  policies,  and Bank
procedures  and  controls and shall be charged with the duty of carrying out the
requirements  of Section  254 of the  Banking  Law of the State of New York (the
ANew York  Banking  Law@) as the same now is in force or as it may be amended or
of any  law  substituted  therefor.  In  performing  its  functions,  the  Audit
Committee shall utilize the expertise of the Bank's internal Auditing Department
under the direction of the Bank's  internal  Auditor.  The Audit Committee shall
hold formal meetings with the Bank's internal auditors on a quarterly basis.

                               ARTICLE V. OFFICERS

Section 1. Positions.

         The  officers  of the  bank  shall  be a  president,  one or more  vice
presidents,  a secretary,  and a chief financial officer,  each of whom shall be
elected by the Board of Directors. The Board of Directors may also designate the
Chairman of the Board as an officer.  The President shall be the Chief Executive
Officer,  unless the Board of Directors  designates the Chairman of the Board as
Chief Executive Officer.  The President shall be a director of the Bank. Any two
or more  offices  may be held by the same  person,  except  for the  offices  of
President and  Secretary.  The Board of Directors may designate one or more vice
presidents as executive  vice president or senior vice  president.  The Board of
Directors may also elect or authorize the  appointment of such other officers as
the business of the bank may require. The officers shall have such authority and
perform such duties as the Board of Directors may from time to time authorize or
determine.  In the  absence of action by the Board of  Directors,  the  officers
shall  have such  powers  and duties as  generally  pertain to their  respective
offices.

Section 2. Election and Term of Office.

         The officers of the bank shall be elected annually at the first meeting
of the Board of Directors held after each annual meeting of the stockholders. If
the election of officers is not held at such  meeting,  such  election  shall be
held as soon  thereafter  as possible.  Each  officer  shall hold office until a
successor  has been duly  elected and  qualified or until the  officer's  death,
resignation,  or  removal  in  the  manner  hereinafter  provided.  Election  or
appointment  of an  officer,  employee,  or agent  shall  not of  itself  create
contractual  rights. The Board of Directors may authorize the Bank to enter into
an employment  contract with any officer in accordance  with applicable law, but
no such contract  shall impair the right of the Board of Directors to remove any
officer at any time in accordance with Section 3 of this Article V.

Section 3. Removal.

         Any officer may be removed by the Board of  Directors  at any time with
or without  cause,  but such  removal,  other  than for cause,  shall be without
prejudice to the contractual rights, if any, of the person so removed.

                                      -10-
<PAGE>


Section 4. Vacancies.

         A  vacancy  in any  office  because  of  death,  resignation,  removal,
disqualification,  or otherwise  may be filled by the Board of Directors for the
unexpired portion of the term.

Section 5. Remuneration.

         The  remuneration  of the officers  shall be fixed from time to time by
the Board of Directors.

                     ARTICLE VI. SECURITIES AND INVESTMENTS

Section 1. Loans and Investments.

         The Board of Directors  shall from time to time determine and direct to
what extent the funds and property of the Bank shall be invested,  and,  subject
to all applicable  provisions of law, the kind and character of the  investments
which are to be made and how the same shall be handled and dealt with.  No loans
shall be contracted on behalf of the Bank and no evidence of indebtedness  shall
be  issued  in its  name  unless  authorized  by the  Board of  Directors.  Such
authority may be general or confined to specific instances.

Section 2. Care and Custody of Securities.

         All stocks, bonds and other securities,  including bonds and mortgages,
not directed by the Board of Directors to be held in bearer form, or in the name
of a nominee,  shall be in the name of the Bank and, to the extent that the form
of the several  securities may permit or as may be permitted or required by law,
shall  be  registered  or  recorded  in the  name of the  Bank.  All  securities
including  bonds and mortgages held by the Bank shall be kept in such manner and
at such places as the Board of  Directors,  having due regard for the safety and
protection  thereof,  may direct,  and all or any part  thereof may be lodged or
deposited for safekeeping with such other institutions as the Board of Directors
may from time to time approve.

Section 3. Transfers of Securities, Etc.

         Transfers  and  assignments  of  stocks,  bonds  and  other  securities
standing,  issued or registered in the name of the Bank may be signed by any two
of the following officers acting by virtue of their several offices, to wit: the
Chairman, the President,  an Executive Vice President,  the Secretary, or may be
signed by any one of said officers together with such other officer or officers,
or person or persons,  as the Board of Directors may from time to time authorize
or designate.

         The Chairman or the  President,  or in their absence an Executive  Vice
President or the Secretary, shall execute any and all instruments for the proper
transaction  of the business of the Bank  relating to its mortgage  investments,
including extensions,  modifications,  alterations, and amendments,  assignments
and satisfaction pieces. The Board of Directors may,  nevertheless,  at any time
authorize  and empower other  additional  officers or employees to do any one or
more of these things.

                                      -11-
<PAGE>

                  ARTICLE VII. DEPOSITORIES, CHECKS AND DRAFTS

Section 1. Depositaries and Withdrawals.

         The Board of Directors  may from time to time  designate  banks,  trust
companies or similar  institutions  to be  depositaries of funds of the Bank and
may by resolution  designate the officer or officers,  or employee or employees,
who shall be  authorized to sign the checks,  drafts,  vouchers or orders of the
Bank upon which such  depositaries  shall be authorized to pay out the moneys so
deposited. Unless and until the Board of Directors shall otherwise provide, such
checks,  drafts,  vouchers or orders for the payment of deposited funds shall be
signed by any two of the following officers:  the Chairman,  the President,  the
Chief Financial Officer, an Executive Vice President, a Senior Vice President, a
Vice President, the Secretary,  the Controller,  an Assistant Vice President, an
Assistant Secretary, an Assistant Controller and the Assistant to the President,
if the Board of  Directors of Directors  shall have  established  the offices of
Assistant Vice President, Assistant Secretary, Assistant Controller or Assistant
to the Chairman.

Section 2. Depositors' Withdrawals.

         The  Chairman,  the  President,  an  Executive  Vice  President  or the
Secretary  shall  designate those officers and employees who shall be authorized
to sign or  countersign  checks drawn upon the general  deposit  accounts of the
Bank issued in payment of depositor withdrawals. The Board of Directors may also
adopt such other  means of payment of  depositor  withdrawals  as to it may seem
proper and expedient.

            ARTICLE VIII. CERTIFICATES FOR SHARES AND THEIR TRANSFER

Section l. Certificates for Shares.

         Certificates  representing shares of capital stock of the Bank shall be
in such form as shall be determined by the Board of Directors. Such certificates
shall be  signed  by the  Chairman  of the  Board of  Directors  or by any other
officer  of the Bank  authorized  by the  Board of  Directors,  attested  by the
secretary or an assistant  secretary,  and sealed with the  corporate  seal or a
facsimile  thereof.  The  signatures of such officers upon a certificate  may be
facsimiles if the  certificate is manually  signed on behalf of a transfer agent
or a  registrar,  other  than  the Bank  itself  or one of its  employees.  Each
certificate  for shares of capital  stock  shall be  consecutively  numbered  or
otherwise identified.  The name and address of the person to whom the shares are
issued,  with the  number of shares  and date of issue,  shall be entered on the
stock transfer books of the Bank. All  certificates  surrendered to the Bank for
transfer  shall be cancelled  and no new  certificate  shall be issued until the
former  certificate  for a like  number  of  shares  has  been  surrendered  and
cancelled,  except  that  in  case of a lost  or  destroyed  certificate,  a new
certificate may be issued upon such terms and indemnity to the Bank as the Board
of Directors may prescribe.

                                      -12-
<PAGE>


Section 2. Transfer of Shares.

         Transfer  of shares of capital  stock of the Bank shall be made only on
its stock transfer books. Authority for such transfer shall be given only by the
holder  of  record or by his legal  representative,  who  shall  furnish  proper
evidence of such  authority,  or by his attorney  authorized  by a duly executed
power of attorney and filed with the Bank.  Such transfer  shall be made only on
surrender for  cancellation of the  certificate  for such shares.  The person in
whose  name  shares of  capital  stock  stand on the books of the Bank  shall be
deemed by the Bank to be the owner for all purposes.

                      ARTICLE IX. FISCAL YEAR; ANNUAL AUDIT

         The  fiscal  year  of the  Bank  shall  be as  fixed  by the  Board  of
Directors.  The Bank shall be  subject  to an annual  audit as of the end of its
fiscal year by independent  public  accountants  appointed by and responsible to
the Board of Directors.  The appointment of such accountants shall be subject to
annual ratification by the stockholders.

                              ARTICLE X. DIVIDENDS

         Subject to the terms of the Bank's  Restated  Organization  Certificate
and applicable law, the Board of Directors may, from time to time, declare,  and
the Bank may pay, dividends on its outstanding shares of capital stock.

                           ARTICLE XI. CORPORATE SEAL

         The Board of Directors  shall  provide a Bank seal,  which shall be two
concentric circles between which shall be the name of the Bank, or in such other
form deemed appropriate by the Board of Directors.  The year of incorporation or
an emblem may appear in the center.

                            ARTICLE XII. SURETY BONDS

Section 1. Surety Bonds and Premiums Thereon.

         The Bank shall procure from a responsible  surety  company  approved by
the  Board of  Directors  and shall  keep  continuously  in force  and  effect a
banker's  blanket  bond of  insurance  or a fidelity  bond of  similar  type and
character  covering all of the officers and employees of the Bank in such amount
as the Board of Directors  may fix. The Board of Directors may also require that
individual  officers or employees shall furnish  separate bonds  conditioned for
the faithful  performance of their several  duties.  It shall be obligatory upon
the  officers  and  employees  to furnish to the Bank and to the surety  company
involved any and all information  necessary or appropriate to the procurement of
any bond or bonds  herein  provided  for.  The Bank may  dismiss  any officer or
employee  who  shall  fail when  asked or who  shall  refuse to give any and all
proper and relevant  information required by the designated surety company or as
to whom such  surety  company  shall  decline  to give a bond or whom the surety
company shall decline to include in a general bond.

                                      -13-
<PAGE>


         All expenses connected with such bond or bonds and all premiums thereon
shall be borne by the Bank.

                       ARTICLE XIII. RULES AND REGULATIONS

         Management shall adopt rules and regulations not inconsistent  with law
for the payment of deposits and interest and, generally, for the transaction and
management  of the  affairs  of the Bank.  Such rules and  regulations  shall be
posted in a conspicuous  place in the offices of the Bank and shall be available
to  depositors  upon  request.  Such  posting  shall be taken and held as actual
notice to and be binding  upon each  depositor  and to all persons  claiming any
interest  in any  account.  All  notices to the Bank from  depositors,  or other
persons claiming any interest in any account, shall be not effective unless they
are in writing and signed by the persons giving such notice.

         Rules and regulations  adopted by management or any amendments  thereto
shall be  transmitted  to the Board of  Directors  at its next  regular  monthly
meeting following the adoption of same.

                             ARTICLE XIV. AMENDMENTS

         These  Bylaws may be amended in a manner  consistent  with the New York
Banking Law and the regulations thereunder at any time by a majority vote of the
Whole  Board of  Directors,  or by the  affirmative  vote of at least 80% of the
votes eligible to be cast by the stockholders of the Bank at any legal meeting.

                                      -14-





                                                                       Exhibit 4


                           HUDSON RIVER BANCORP, INC.

              INCORPORATED UNDER THE LAWS OF THE STATE OF DELAWARE

THIS CERTIFIES THAT
                               S P E C I M E N
is the owner of:

               FULLY PAID AND NONASSESSABLE SHARES OF COMMON STOCK
                    $.01 PAR VALUE PER SHARE OF HUDSON RIVER
                                  BANCORP, INC.

The shares  represented by this certificate are  transferable  only on the stock
transfer books of the Corporation by the holder of record hereof, or by his duly
authorized  attorney  or  legal  representative,  upon  the  surrender  of  this
certificate  properly  endorsed.  This  certificate  and the shares  represented
hereby  are  issued  and  shall be held  subject  to all the  provisions  of the
Certificate of  Incorporation  of the  Corporation  and any  amendments  thereto
(copies  of  which  are on  file  with  the  Transfer  Agent),  to all of  which
provisions the holder by acceptance hereof, assents.

         This  certificate is not valid unless  countersigned  and registered by
the Transfer Agent and Registrar. The shares represented by this Certificate are
not insured by the Federal Deposit Insurance Corporation or any other government
agency.

         IN  WITNESS  THEREOF,  HUDSON  RIVER  BANCORP,  INC.  has  caused  this
certificate  to be executed by the facsimile  signatures of its duly  authorized
officers  and has  caused  a  facsimile  of its  corporate  seal to be  hereunto
affixed.


Dated:

______________________           [SEAL]                ________________________
Pamela Wood                                            Carl A. Florio
Secretary                                              President and Chief
                                                       Executive Officer
<PAGE>


                           HUDSON RIVER BANCORP, INC.

         The shares  represented by this certificate are subject to a limitation
contained in the  Certificate  of  Incorporation  to the effect that in no event
shall 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  outstanding  shares of common  stock (the  "Limit")  be  entitled or
permitted to any vote in respect of shares held in excess of the Limit.






                                                                       Exhibit 5


                      [SILVER, FREEDMAN & TAFF LETTERHEAD]



                                  March 5, 1998


Board of Trustees
The Hudson City Savings Institution
1 Hudson City Centre
Hudson, New York 12534

     Re:   The Offering of up to 15,525,000 Shares of Hudson River Bancorp, Inc.
           Common Stock
           ---------------------------------------------------------------------

Gentlemen:

         You have requested our opinion  concerning  certain matters of Delaware
law in connection  with the  conversion  of The Hudson City Savings  Institution
(the  "Bank"),  a New York  chartered  savings  bank,  from the  mutual  form of
ownership to the stock form of  ownership  (the  "Conversion"),  and the related
subscription offering, community offering and syndicated community offering (the
"Offerings")  by  Hudson  River  Bancorp,  Inc.,  a  Delaware  corporation  (the
"Company"),  of up to 15,525,000  shares of its common stock, par value $.01 per
share,  ("Common Stock"),  17,853,750 shares if the Estimated Valuation Range is
increased  up to 15% to  reflect  changes  in market  and  financial  conditions
following commencement of the Offerings).

         In connection  with your request for our opinion,  you have provided to
us and we have reviewed the Company's  certificate of  incorporation  filed with
the  Delaware  Secretary  of  State  on  March  5,  1998  (the  "Certificate  of
Incorporation");  the Company's Bylaws; the Company's  Registration Statement on
Form S-1, as filed with the  Securities  and  Exchange  Commission  initially on
March 9,  1998  (the  "Registration  Statement");  resolutions  of the  Board of
Directors  of the Company  (the  "Board")  concerning  the  organization  of the
Company,  the Offerings and designation of a Pricing Committee of the Board, and
the form of stock  certificate  approved  by the  Board to  represent  shares of
Common  Stock.  We have  also  been  furnished  a  certificate  of the  Delaware
Secretary  of  State  certifying  the  Company's  good  standing  as a  Delaware
corporation.  Capitalized  terms  used but not  defined  herein  shall  have the
meaning given them in the Certificate of Incorporation.

<PAGE>



Board of Trustees
The Hudson City Savings Institution
Page 2



         We  understand  that the Company  will loan to the trust for the Bank's
Employee  Stock  Ownership Plan (the "ESOP") the funds which the ESOP Trust will
use to  purchase  shares of Common  Stock  for which the ESOP  Trust  subscribes
pursuant to the Offerings and for purposes of rendering the opinion set forth in
paragraph 2 below, we assume that:

          (a) the  Board has duly  authorized  the loan to the ESOP  Trust  (the
         "Loan");  (b) the ESOP serves a valid corporate  purpose;  (c) the Loan
         will be made at an  interest  rate and on other  terms that are fair to
         the  Company;  (d) the terms of the Loan will be set forth in customary
         and appropriate documents including,  without limitation,  a promissory
         note  representing the indebtedness of the ESOP Trust to the Company as
         a result of the Loan; and (e) the closing for the Loan and for the sale
         of Common  Stock to the ESOP Trust will be held after the  closing  for
         the sale of the other shares of Common Stock sold in the  Offerings and
         the receipt by the Company of the proceeds thereof.

         Based upon and subject to the foregoing, and limited in all respects to
matters of Delaware law, it is our opinion that:

         1. The Company has been duly organized and is validly  existing in good
standing as a corporation under the laws of the State of Delaware.

         2. Upon the due  adoption  by the  Pricing  Committee  of a  resolution
fixing the  number of shares of Common  stock to be sold in the  Offerings,  the
Common Stock to be issued in the Offerings (including the shares to be issued to
the ESOP Trust and the shares to be granted  to a  charitable  foundation  to be
established  by the  Company in  connection  with the  Conversion)  will be duly
authorized  and, when such shares are sold and paid for in  accordance  with the
terms set forth in the Prospectus and such resolution of the Pricing  Committee,
and  certificates  representing  such shares in the form provided to us are duly
and properly issued, will be validly issued, fully paid and nonassessable.

         This opinion is furnished solely for your benefit and may not be relied
upon by any other person. We consent to the filing of this opinion as an exhibit
to the  Registration  Statement  on Form  S-1,  Notice  of the  Application  for
Conversion,  and the Form  86-AC and to the use of the name of our firm where it
appears in the Registration Statement, Notice of the Application for Conversion,
Form 86-AC and in the Prospectus.


                                          Very truly yours,


                                          /s/ SILVER  FREEDMAN AND TAFF, L.L.P.






                                                                     Exhibit 8.1

                                  March 3, 1998



Board of Trustees
The Hudson City Savings Institution
1 Hudson City Center
Hudson, New York 12534

          RE:  Federal  Income Tax  Opinion  Relating To The  Conversion  Of The
               Hudson City Savings  Institution  From A  State-Chartered  Mutual
               Savings   Institution   To  A   State-Chartered   Stock   Savings
               Institution  Under Section  368(a)(1)(F) of the Internal  Revenue
               Code of 1986, As Amended
               -----------------------------------------------------------------

        Gentlemen:

         In accordance with your request set forth hereinbelow is the opinion of
this firm relating to the federal income tax  consequences  of the conversion of
The Hudson City Savings Institution  (AMutual@) from a New York chartered mutual
savings  institution to a New York chartered stock savings  institution  ("Stock
Institution") pursuant to the provisions of Section 368(a)(1)(F) of the Internal
Revenue Code of 1986, as amended (the "Code").

         Capitalized  terms used herein which are not expressly  defined  herein
shall have the meaning ascribed to them in the Plan of Conversion dated November
20, 1997 (the "Plan").

         The  following  assumptions  have  been  made in  connection  with  our
opinions hereinbelow:

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

<PAGE>


Board of Trustees
The Hudson City Savings Institution
March 3, 1998
Page 2
- --------------------------------------------------------------------------------


         2. No amount of the savings accounts and deposits of Mutual,  as of the
Eligibility  Record Date or the  Supplemental  Eligibility  Record Date, will be
excluded from participating in the liquidation account of Stock Institution.  To
the best of the knowledge of the management of Mutual there is not now, nor will
there be at the time of the  Conversion,  any plan or intention,  on the part of
the depositors in Mutual to withdraw their  deposits  following the  Conversion.
Deposits  withdrawn  immediately  prior  to or  immediately  subsequent  to  the
Conversion  (other  than  maturing  deposits)  are  considered  in making  these
assumptions.

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

         4. Immediately  following the consummation of the proposed transaction,
Stock  Institution  will possess the same assets and  liabilities as Mutual held
immediately prior to the proposed transaction, plus substantially all of the net
proceeds from the sale of its stock to Holding Company except for assets used to
pay expenses of the Conversion. The liabilities transferred to Stock Institution
were incurred by Mutual in the ordinary course of business.

         5. No cash or property will be given to deposit account holders in lieu
of  Subscription  Rights or an  interest  in the  liquidation  account  of Stock
Institution.

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


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

<PAGE>


Board of Trustees
The Hudson City Savings Institution
March 3, 1998
Page 3
- --------------------------------------------------------------------------------


         8. The fair market  value of each  savings  account plus an interest in
the  liquidation  account  of  Stock  Institution  will,  in each  instance,  be
approximately  equal to the fair market value of each savings  account of Mutual
plus the  interest  in the  residual  equity of Mutual  surrendered  in exchange
therefor.

         9. Mutual,  Stock Institution and Holding Company are each corporations
within the meaning of Section 7701(a)(3) of the Code.

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

         11.  Both  Stock  Institution  and  Holding  Company  have  no  plan or
intention,  either  currently or at the time of Conversion,  to issue additional
shares of common stock following the proposed transaction, other than (a) shares
that may be issued to employees,  directors and/or trustees  pursuant to certain
stock option and stock incentive plans or that may be issued to employee benefit
plans and (b) up to 3% of Holding  Company Common Stock to the Hudson River Bank
& Trust Company Foundation of Holding Company, a charitable organization created
under Section 501 (c)(3) of the Code (the AFoundation@).

         12.  If all of the  net  proceeds  from  the  sale of  Holding  Company
Conversion Stock had been contributed by Holding Company to Stock Institution in
exchange for common stock of Stock Institution in the transaction, as opposed to
Holding  Company  retaining  a  portion  of such  net  proceeds  (the  "retained
proceeds"),  and Stock Institution immediately thereafter made a distribution of
the  retained  proceeds  to  Holding  Company,   Stock  Institution  would  have
sufficient  current and  accumulated  earnings and profits for tax purposes such
that the  distribution  would not result in the  recapture of any portion of the
bad debt reserves of Stock Institution.

         13. Assets used to pay expenses of the Conversion and all distributions
(except for regular,  normal interest  payments and other payments in the normal
course of business made by Mutual immediately preceding the transaction) will in
the aggregate  constitute  less than 1% of the net assets of Mutual and any such
expenses and distributions will be paid from the proceeds of the sale of Holding
Company Conversion Stock.


<PAGE>


Board of Trustees
The Hudson City Savings Institution
March 3, 1998
Page 4
- --------------------------------------------------------------------------------


         14. All  distributions  to deposit account holders in their capacity as
deposit account holders  (except for regular,  normal interest  payments made by
Mutual),  will,  in the  aggregate,  constitute  less than 1% of the fair market
value of the net assets of Mutual.

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

         16.  Mutual is not under the  jurisdiction  of a court in a Title 11 or
similar  case  within  the  meaning  of Section  368(a)(3)(A)  of the Code.  The
proposed  transaction does not involve a receivership,  foreclosure,  or similar
proceeding before a federal or state agency involving a financial institution to
which Section 585 of the Code applies.

         17. Mutual's Eligible Account Holders and Supplemental Eligible Account
Holders will pay expenses of the Conversion solely attributable to them, if any.

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

         19. There will be no purchase  price  advantage  for  Mutual's  deposit
account holders who purchase Holding Company Conversion Stock.

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

         21. None of the  compensation  to be  received  by any deposit  account
holder-employees  of Mutual or Holding  Company  will be separate  consideration
for,  or  allocable  to, any of their  deposits  in Mutual.  No  interest in the
liquidation account of Stock Institution will be received by any deposit account
holder-employee  as separate  consideration  for, or will otherwise be allocable

<PAGE>


Board of Trustees
The Hudson City Savings Institution
March 3, 1998
Page 5
- --------------------------------------------------------------------------------


to, any employment agreement,  and the compensation paid to each deposit account
holder-employee,  during the twelve-month  period preceding or subsequent to the
Conversion, will be for services actually rendered and will be commensurate with
amounts  paid to the  third  parties  bargaining  at  arm's-length  for  similar
services.  No shares of Holding  Company  Conversion  Stock will be issued to or
purchased by any deposit account holder-employee of Mutual or Holding Company at
a discount or as compensation in the proposed transaction.

         22.  No  creditors  of  Mutual  or the  depositors  in  their  role  as
creditors,  have  taken any steps to  enforce  their  claims  against  Mutual by
instituting  bankruptcy  or  other  legal  proceedings,  in  either  a court  or
appropriate regulatory agency, that would eliminate the proprietary interests of
depositors prior to the Conversion of Mutual as the equity holders of Mutual.

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

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

         25.  Mutual has  received or will  receive an opinion from RP Financial
LC. ("Appraiser's Opinion"),  which concludes that the Subscription Rights to be
received by Eligible Account Holders,  Supplemental Eligible Account Holders and
other  eligible  subscribers  do not have any  ascertainable  fair market value,
since they are acquired by the recipients without cost, are non-transferable and
of short  duration,  and afford the recipients a right only to purchase  Holding
Company  Conversion  Stock at a price equal to its estimated  fair market value,
which  will be the same  price as the  Public  Offering  Price for  unsubscribed
shares of Holding Company Conversion Stock.

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

<PAGE>


Board of Trustees
The Hudson City Savings Institution
March 3, 1998
Page 6
- --------------------------------------------------------------------------------


         As part of the  Conversion,  Holding  Company  intends to donate to the
Foundation up to 3% shares of its common stock. The funding of the Foundation as
part of the  Conversion  is subject to  separate  approval  by a majority of the
voting  depositors  of  Mutual at the  Special  Meeting.  In the event  that the
Foundation does not receive the prerequisite  approval,  Mutual may complete the
Conversion without funding the Foundation.

         The Plan states that the Foundation is intended to complement  Mutual's
existing  community  reinvestment  activities and to support the  communities in
which Mutual operates.

         The  Foundation  will  be  dedicated  to the  promotion  of  charitable
purposes within the communities that Mutual operates, including, but not limited
to grants or donations to support  not-for-profit  medical facilities,  cultural
activities,  community groups and other types of organizations or projects.  The
Foundation  will  annually  distribute  total  grants  and  donations  to assist
charitable  organizations or to fund projects of not less than five percent (5%)
of its net investment assets.

                                     OPINION

         Based solely on the assumptions set forth  hereinabove and our analysis
and  examination of applicable  federal income tax laws,  rulings,  regulations,
judicial  precedents and the Appraiser's  Opinion, we are of the opinion that if
the transaction is undertaken in accordance with the above assumptions:

         (1) The Conversion will constitute a reorganization  within the meaning
of Section  368(a)(1)(F) of the Code.  Neither Mutual nor Stock Institution will
recognize any gain or loss as a result of the  transaction  (Rev.  Rul.  80-105,
1980-1  C.B.  78).  Mutual  and  Stock  Institution  will  each be a party  to a
reorganization within the meaning of Section 368(b) of the Code.

         (2) Stock  Institution  will recognize no gain or loss upon the receipt
of money and other  property,  if any, in the  Conversion,  in exchange  for its
shares. (Section 1032(a) of the Code.)

<PAGE>


Board of Trustees
The Hudson City Savings Institution
March 3, 1998
Page 7
- --------------------------------------------------------------------------------


         (3) No gain or loss will be  recognized  by  Holding  Company  upon the
receipt of money for Holding Company  Conversion Stock.  (Section 1032(a) of the
Code.)

         (4) The basis of Mutual's assets in the hands of Stock Institution will
be the same as the basis of those  assets  in the  hands of  Mutual  immediately
prior to the transaction. (Section 362(b) of the Code.)

         (5) Stock  Institution's  holding  period of the assets of Mutual  will
include the period  during  which such  assets were held by Mutual  prior to the
Conversion. (Section 1223(2) of the Code).

         (6) Stock Institution, for purposes of Section 381 of the Code, will be
treated as if there had been no  reorganization.  The tax  attributes  of Mutual
enumerated  in Section  381(a) of the Code will be taken  into  account by Stock
Institution as if there had been no reorganization. Accordingly, the tax year of
Mutual will not end on the effective date of the Conversion. The part of the tax
year of Mutual before the Conversion will be includible in the tax year of Stock
Institution  after the  Conversion.  Therefore,  Mutual  will not have to file a
federal  income  tax  return  for the  portion  of the  tax  year  prior  to the
Conversion. (Rev. Rul. 57-276, 1957-1 C.B. 126).

         (7)  Depositors  will  realize  gain,  if any,  upon  the  constructive
issuance  to  them  of  withdrawable  deposit  accounts  of  Stock  Institution,
Subscription  Rights  and/or  interests  in the  liquidation  account  of  Stock
Institution.  Any gain resulting  therefrom  will be recognized,  but only in an
amount not in excess of the fair market value of the liquidation accounts and/or
Subscription  Rights received.  The liquidation  accounts will have nominal,  if
any, fair market value.  Based solely on the accuracy of the conclusion  reached
in the  Appraiser's  Opinion,  and  our  reliance  on  such  opinion,  that  the
Subscription  Rights have no value at the time of distribution  or exercise,  no
gain or loss will be required to be  recognized  by  depositors  upon receipt or
distribution of Subscription Rights.  (Section 1001 of the Code); See Paulsen v.
Commissioner, 469 U.S. 131,139 (1985). Likewise, based solely on the accuracy of
the aforesaid  conclusion reached in the Appraiser's  Opinion,  and our reliance

<PAGE>


Board of Trustees
The Hudson City Savings Institution
March 3, 1998
Page 8
- --------------------------------------------------------------------------------


thereon,  we  give  the  following  opinions:  (a) no  taxable  income  will  be
recognized  by  the  trustees,   officers  and  employees  of  Mutual  upon  the
distribution to them of Subscription Rights or upon the exercise or lapse of the
Subscription  Rights to acquire Holding Company  Conversion Stock at fair market
value;  (b) no taxable  income will be realized by the depositors of Mutual as a
result of the exercise or lapse of the  Subscription  Rights to purchase Holding
Company  Conversion Stock at fair market value.  Rev. Rul.  56-572,  1956-2 C.B.
182; and (c) no taxable income will be realized by Mutual,  Stock Institution or
Holding  Company on the  issuance  or  distribution  of  Subscription  Rights to
depositors of Mutual to purchase shares of Holding Company  Conversion  Stock at
fair market value. (Section 311 of the Code.)

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

         (8) The  creation  of the  liquidation  account on the records of Stock
Institution  will have no  effect on  Mutual's  or Stock  Institution's  taxable
income, deductions, or tax bad debt reserve.

         (9) A depositor's  basis in the savings  deposits of Stock  Institution
will be the same as the basis of his savings  deposits in Mutual.  (Section 1012
of the Code). Based upon the Appraiser's  Opinion, the basis of the Subscription
Rights will be zero.  The basis of the  interest in the  liquidation  account of
Stock Institution received by Eligible Account Holders and Supplemental Eligible
Account  Holders  will be  equal to the cost of such  property,  i.e.,  the fair
market value of the proprietary interest in Mutual, which in this transaction we
assume to be zero.


<PAGE>


Board of Trustees
The Hudson City Savings Institution
March 3, 1998
Page 9
- --------------------------------------------------------------------------------


         (10) The basis of Holding Company  Conversion Stock to its shareholders
will be the purchase price thereof. (Section 1012 of the Code).

         (11) Regardless of any book entries that are made for the establishment
of a liquidation  account,  the reorganization will not diminish the accumulated
earnings and profits of Mutual  available  for the  subsequent  distribution  of
dividends,  within the meaning of Section 316 of the Code.  Section  1.312-11(b)
and (c) of the  Regulations.  Stock  Institution  will  succeed to and take into
account the earnings  and profits or deficit in earnings and profits,  of Mutual
as of the date of Conversion.

         The above  opinions are effective to the extent that Mutual is solvent.
No opinion is expressed  about the tax treatment of the transaction if Mutual is
insolvent. Whether or not Mutual is solvent will be determined at the end of the
taxable year in which the transaction is consummated.

         No opinion is  expressed  as to the tax  treatment  of the  transaction
under the  provisions  of any of the other  sections  of the Code and Income Tax
Regulations which may also be applicable thereto, or to the tax treatment of any
conditions  existing at the time of, or effects  resulting from, the transaction
which are not  specifically  covered by the opinions set forth above. No opinion
is expressed  as to the tax  treatment  of the  establishment  or funding of the
Foundation.

                                             Respectfully submitted,


                                             SILVER, FREEDMAN & TAFF, L.L.P.

                                             /s/ SILVER, FREEDMAN & TAFF, L.L.P.
                                             -----------------------------------





                                                                     Exhibit 8.3


                                  March 6, 1998



Board of Trustees
The Hudson City Savings Institution
One Hudson City Centre
Hudson, New York  12534

Re:  Plan of Conversion:  Subscription Rights
     The Hudson City Savings Institution
     ----------------------------------------


Ladies and Gentlemen:

         All  capitalized  terms not  otherwise  defined in this letter have the
meanings  given  such  terms in the Plan of  Conversion  adopted by the Board of
Trustees of The Hudson City Savings  Institution  ("HCSI" or the "Bank") whereby
the Bank will convert from a New York state  chartered  mutual savings bank to a
New York  state  chartered  stock  savings  bank  and  issue  all of the  Bank's
outstanding capital stock to Hudson River Bancorp, Inc. (the "Holding Company").
Simultaneously, the Holding Company will issue shares of Common Stock.

         We  understand   that  in  accordance  with  the  Plan  of  Conversion,
Subscription  Rights to purchase  shares of Common Stock in the Holding  Company
are to be issued to: (1) Eligible Account Holders;  (2)  Tax-Qualified  Employee
Plans; (3) Supplemental  Eligible Account Holders; and (4) Other Members.  Based
solely upon our observation  that the  Subscription  Rights will be available to
such  parties  without  cost,  will be  legally  non-transferable  and of  short
duration,  and will  afford such  parties  the right only to purchase  shares of
Common Stock at the same price as will be paid by members of the general  public
in the Community Offering, but without undertaking any independent investigation
of state or federal law or the  position of the  Internal  Revenue  Service with
respect to this issue, we are of the belief that, as a factual matter:

     (1)  the Subscription Rights will have no ascertainable market value; and,

     (2)  the price at which the Subscription Rights are exercisable will not be
          more or less  than  the pro  forma  market  value of the  shares  upon
          issuance.

         Changes  in  the  local  and  national  economy,  the  legislative  and
regulatory  environment,  the stock market,  interest rates,  and other external
forces (such as natural  disasters or  significant  world events) may occur from
time to time, often with great  unpredictability  and may materially  impact the
value  of  thrift  stocks  as a whole  or the  Holding  Company's  value  alone.
Accordingly,  no assurance  can be given that persons who subscribe to shares of
Common Stock in the Subscription Offering will thereafter be able to buy or sell
such shares at the same price paid in the Subscription Offering.

                                        Sincerely,



                                        /s/ Ronald S. Riggins
                                        ---------------------
                                        Ronald S. Riggins
                                        President






                                                                    Exhibit 10.1


                              EMPLOYMENT AGREEMENT


         This EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of
______________,  1998  by and  between  HUDSON  RIVER  BANK & TRUST  COMPANY,  a
state-chartered  savings bank organized and existing under the laws of the State
of New York,  the  ("Bank"),  and Carl A.  Florio,  an  individual  residing  at
________________________ (the "Executive").

                              W I T N E S S E T H :

         WHEREAS,  the  Executive  currently  serves as the  President and Chief
Executive  Officer of the Bank and as the President and Chief Executive  Officer
of Hudson River Bancorp,  Inc. (the "Company"),  and effective as of the date of
this Agreement, the Bank has converted from mutual to capital stock form and has
become the wholly owned subsidiary of the Company; and

         WHEREAS,   the  Bank  desires  to  assure  for  itself  the   continued
availability of the Executive's services as provided in this Agreement,  and the
Board  of  Directors  of the  Bank  (the  "Board")  recognizes  the need for the
Executive  to be able to  perform  such  services  with a  minimum  of  personal
distraction  in the event of a pending  or  threatened  Change  in  Control  (as
hereinafter defined); and

         WHEREAS,  the Executive is willing to continue to serve the Bank on the
terms and conditions hereinafter set forth;

         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
covenants  and  conditions  hereinafter  set forth,  the Bank and the  Executive
hereby agree as follows:

SECTION 1. EMPLOYMENT.

         The Bank agrees to continue to employ the Executive,  and the Executive
hereby agrees to such continued employment, during the period and upon the terms
and conditions set forth in this Agreement.

SECTION 2. EMPLOYMENT PERIOD; REMAINING UNEXPIRED EMPLOYMENT PERIOD.

         (a) The terms and conditions of this  Agreement  shall be and remain in
effect  during  the  period  of  employment  established  under  this  section 2
("Employment Period"). The Employment Period shall be for an initial term of two
years  beginning  on the  date  of  this  Agreement  and  ending  on the  second
anniversary  date of this Agreement  (each,  an "Anniversary  Date"),  plus such
extensions,  if any, as are  provided  pursuant to section  2(b).

<PAGE>


         (b) Except as provided in section  2(c),  beginning on the date of this
Agreement,  the  Employment  Period  shall  automatically  be  extended  for one
additional day each day,  unless either the Bank or the Executive  elects not to
extend the  Agreement  further  by giving  written  notice  thereof to the other
party, in which case the Employment  Period shall end on the second  anniversary
of the date on which such  written  notice is given.  For all  purposes  of this
Agreement, the term "Remaining Unexpired Employment Period" as of any date shall
mean  the  period  beginning  on such  date  and  ending  on the last day of the
Employment  Period taking into account any  extensions  under this section 2(b).
Upon  termination  of the  Executive's  employment  with the Bank for any reason
whatsoever,  any daily extensions provided pursuant to this section 2(b), if not
theretofore discontinued, shall automatically cease.

         (c) Nothing in this  Agreement  shall be deemed to prohibit the Bank at
any time from  terminating  the  Executive's  employment  during the  Employment
Period  with or  without  notice for any  reason;  provided,  however,  that the
relative  rights and  obligations  of the Bank and the Executive in the event of
any such termination shall be determined under this Agreement.

SECTION 3. DUTIES.

         The Executive shall serve as President and Chief  Executive  Officer of
the Bank, having such power,  authority and  responsibility  and performing such
duties  as are  prescribed  by or  under  the  By-Laws  of the  Bank  and as are
customarily  associated with such position.  The Executive shall devote his full
business  time and attention  (other than during  weekends,  holidays,  approved
vacation  periods,  and periods of illness or approved leaves of absence) to the
business  and affairs of the Bank and shall use his best  efforts to advance the
interests of the Bank.

SECTION 4. CASH COMPENSATION.

         In  consideration  for the  services to be  rendered  by the  Executive
hereunder,  the Bank shall pay to him a salary equal to the base salary from the
Company and the Bank in effect on the date of this Agreement, less the amount of
base salary  actually paid to the Executive by the Company during the Employment
Period.  The  Executive's  salary  shall  be  payable  in  approximately   equal
installments  in  accordance  with the Bank's  customary  payroll  practices for
senior officers. The Board shall review the Executive's annual rate of salary at
such times during the Employment  Period as it deems  appropriate,  but not less
frequently than once every twelve months, and may, in its discretion, approve an
increase  therein.  In addition to salary,  the Executive may receive other cash
compensation from the Bank for services hereunder at such times, in such amounts
and on such terms and conditions as the Board may determine from time to time.

                                       2
<PAGE>

SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

         During the  Employment  Period,  the  Executive  shall be treated as an
employee  of the Bank and  shall  be  entitled  to  participate  in and  receive
benefits  under any and all  qualified  or  non-qualified  retirement,  pension,
savings,  profit-sharing  or stock bonus plans,  any and all group life,  health
(including  hospitalization,  medical and major medical),  dental,  accident and
long term  disability  insurance  plans,  and any  other  employee  benefit  and
compensation  plans (including,  but not limited to, any incentive  compensation
plans or programs,  stock option and  appreciation  rights plans and  restricted
stock plans) as may from time to time be maintained  by, or cover  employees of,
the Bank, in accordance  with the terms and conditions of such employee  benefit
plans and programs and  compensation  plans and programs and consistent with the
Bank's customary practices.

SECTION 6. INDEMNIFICATION AND INSURANCE.

         (a)  During  the  Employment  Period  and  for a  period  of six  years
thereafter,  the Bank shall cause the Executive to be covered by and named as an
insured  under any policy or contract of insurance  obtained by it to insure its
directors  and  officers  against  personal  liability  for acts or omissions in
connection  with  service as an officer  or  director  of the Bank or service in
other  capacities  at the  request of the Bank.  The  coverage  provided  to the
Executive  pursuant to this section 6 shall be of the same scope and on the same
terms and  conditions  as the  coverage (if any)  provided to other  officers or
directors of the Bank.

         (b) To the maximum extent  permitted  under  applicable law, during the
Employment  Period  and for a period of six  years  thereafter,  the Bank  shall
indemnify  the  Executive   against  and  hold  him  harmless  from  any  costs,
liabilities,  losses  and  exposures  to the  fullest  extent  and  on the  most
favorable  terms and conditions that similar  indemnification  is offered to any
director or officer of the Bank or any subsidiary or affiliate thereof.

SECTION 7. OUTSIDE ACTIVITIES.

         The  Executive may serve as a member of the boards of directors of such
business,  community and charitable  organizations  as he may disclose to and as
may  be  approved  by the  Board  (which  approval  shall  not  be  unreasonably
withheld);  provided,  however, that such service shall not materially interfere
with the performance of his duties under this Agreement.  The Executive may also
engage in personal  business and investment  activities  which do not materially
interfere with the performance of his duties hereunder;  provided, however, that
such  activities are not  prohibited  under any code of conduct or investment or
securities  trading policy  established by the Bank and generally  applicable to
all similarly situated Executives. The Executive may also serve as an officer or
director of the Company on such terms and conditions as the Company and the Bank
may  mutually  agree upon,  and such service  shall not be deemed to  materially
interfere with the Executive's  performance of his duties hereunder or otherwise
result in a material breach of this Agreement. If the Executive is discharged or

                                       3
<PAGE>



suspended,  or is subject to any  regulatory  prohibition  or  restriction  with
respect to  participation  in the affairs of the Company,  he shall  continue to
perform  services for the Bank in accordance  with this  Agreement but shall not
directly or indirectly  provide services to or participate in the affairs of the
Company in a manner  inconsistent with the terms of such discharge or suspension
or any applicable regulatory order.


SECTION 8. WORKING FACILITIES AND EXPENSES.

         The Executive's  principal  place of employment  shall be at the Bank's
executive offices located in Hudson,  New York, or at such other location within
50 miles of the address at which the Bank shall maintain its principal executive
offices,  or at such other  location as the Bank and the  Executive may mutually
agree upon.  The Bank shall  provide the  Executive  at his  principal  place of
employment  with a  private  office,  secretarial  services  and  other  support
services and facilities  suitable to his position with the Bank and necessary or
appropriate in connection with the performance of his assigned duties under this
Agreement. The Bank shall reimburse the Executive for his ordinary and necessary
business expenses,  including,  without  limitation,  the Executive's travel and
entertainment expenses incurred in connection with the performance of his duties
under this Agreement,  in each case upon presentation to the Bank of an itemized
account of such expenses in such form as the Bank may reasonably require.

SECTION 9. TERMINATION OF EMPLOYMENT WITH BENEFITS.

         (a) The  Executive  shall be  entitled  to the  benefits  described  in
section 9(b) in the event that:

          (i) his  employment  with the Bank  terminates  during the  Employment
     Period as a result of the Executive's  voluntary resignation within 90 days
     following:

               (A) the failure of the Board to appoint or re-appoint or elect or
          re-elect the Executive to the position with the Bank stated in section
          3 of this Agreement (or a more senior office);

               (B) if the Executive is a member of the Board, the failure of the
          shareholders  of the Bank to elect or re-elect  the  Executive  to the
          Board  or the  failure  of the  Board  (or  the  nominating  committee
          thereof) to nominate the Executive for such election or re-election;

               (C) the expiration of a 30-day period following the date on which
          the  Executive  gives  written  notice  to the  Bank  of its  material
          failure,  whether by  amendment  of the Bank's  Restated  Organization
          Certificate,  the  Bank's  By-Laws,  action of the Board or the Bank's
          shareholders  or otherwise,  to vest in the  Executive the  functions,
          duties, or responsibilities prescribed in section 3 of this Agreement,
          unless, during such 30-day period, the Bank cures such failure;

                                       4
<PAGE>


               (D) the expiration of a 30-day period following the date on which
          the Executive  gives written notice to the Bank of its material breach
          of any  term,  condition  or  covenant  contained  in  this  Agreement
          (including,  without limitation, any reduction of the Executive's rate
          of base salary in effect from time to time and any change in the terms
          and  conditions of any  compensation  or benefit  program in which the
          Executive  participates  which,  either  individually or together with
          other changes, has a material adverse effect on the aggregate value of
          his total compensation  package),  unless,  during such 30-day period,
          the Bank cures such failure; or

               (E) a change in the Executive's principal place of employment for
          a distance in excess of 50 miles from the Bank's  principal  office in
          Hudson, New York; or

               (F) the liquidation,  dissolution,  bankruptcy,  or insolvency of
          the  Bank,  the  Bank  or  any of  their  respective  subsidiaries  or
          affiliates; or

          (ii) the  Executive's  employment  with the Bank is  terminated by the
     Bank during the Employment Period for any reason other than for "cause," as
     provided in section 10(a).

          (b) Upon the occurrence of any of the events described in section 9(a)
     of this Agreement,  the Bank shall pay and provide to the Executive (or, in
     the event of his death, to his estate):

          (i) his earned but unpaid salary (including,  without limitation,  all
     items which  constitute wages under applicable law and the payment of which
     is not  otherwise  provided for in this section 9(b)) as of the date of the
     termination of his employment with the Bank, such payment to be made at the
     time and in the manner prescribed by law applicable to the payment of wages
     but in no event later than 30 days after termination of employment;

          (ii)  the  benefits,  if any,  to  which  he is  entitled  as a former
     employee  under the employee  benefit  plans and programs and  compensation
     plans and programs  maintained  for the benefit of the Bank's  officers and
     employees;

          (iii) continued group life, health (including hospitalization, medical
     and major medical),  dental,  accident and long term  disability  insurance
     benefits,  in addition to that provided pursuant to section  9(b)(ii),  and
     after taking into account the coverage provided by any subsequent employer,
     if and to the  extent  necessary  to  provide  for the  Executive,  for the
     Remaining Unexpired Employment Period,  coverage equivalent to the coverage
     to which he would have been entitled  under such plans (as in effect on the
     date of his termination of employment, or, if his termination of employment
     occurs  after a Change of  Control,  on the date of such Change of Control,
     whichever  benefits are greater),  if he had continued working for the Bank
     during the Remaining Unexpired Employment Period at the highest annual rate
     of salary achieved during the Employment Period;

                                       5
<PAGE>



          (iv)  within  30  days  following  the   Executive's   termination  of
     employment  with the Bank,  a lump sum  payment,  in an amount equal to the
     present value of the salary (excluding any additional  payments made to the
     Executive in lieu of the use of an  automobile)  that the  Executive  would
     have earned if he had  continued  working for the Bank during the Remaining
     Unexpired  Employment  Period at the highest annual rate of salary achieved
     during the Employment Period,  where such present value is to be determined
     using a  discount  rate equal to the  applicable  short-term  federal  rate
     prescribed  under section 1274(d) of the Internal  Revenue Code of 1986, as
     amended   (the   "Code"),   compounded   using  the   compounding   periods
     corresponding to the Bank's regular payroll periods for its officers,  such
     lump sum to be paid in lieu of all other  payments of salary  provided  for
     under  this  Agreement  in  respect  of  the  period   following  any  such
     termination;

          (v) within 30 days following the Executive's termination of employment
     with the Bank, a lump sum payment in an amount equal to the excess, if any,
     of:

               (A) the present value of the aggregate benefits to which he would
          be entitled under The Retirement Plan of the Hudson River Bank & Trust
          Company  (together  with the  defined  benefit  portion of the Benefit
          Restoration  Plan of Hudson  River Bank & Trust  Company and any other
          supplemental defined benefit plan) and any and all other qualified and
          non-qualified defined benefit pension plans maintained by, or covering
          employees  of,  the Bank if he were  100%  vested  thereunder  and had
          continued  working  for  the  Bank  during  the  Remaining   Unexpired
          Employment Period at the highest annual rate of salary achieved during
          the Employment Period; over

                  (B) the present  value of the benefits to which he is actually
         entitled under such defined benefit pension plans as of the date of his
         termination;  where such present values are to be determined  using the
         mortality tables prescribed under section  415(b)(2)(E)(v)  of the Code
         and a discount rate, compounded monthly equal to the annualized rate of
         interest prescribed by the Pension Benefit Guaranty Corporation for the
         valuation   of   immediate    annuities   payable   under   terminating
         single-employer  defined  benefit  plans  for the  month in  which  the
         Executive's termination of employment occurs ("Applicable PBGC Rate");

          (vi)  within  30  days  following  the   Executive's   termination  of
     employment  with the Bank,  a lump sum  payment  in an amount  equal to the
     present value of the additional  employer  contributions  to which he would
     have been  entitled  under the  Hudson  River Bank & Trust  Company  401(k)
     Savings Plan, the Hudson River Bancorp,  Inc. Employee Stock Ownership Plan
     (together with the defined  contribution portion of the Benefit Restoration
     Plan of Hudson River Bank & Trust Company or any other supplemental defined
     contribution  plan)  and any  and all  other  qualified  and  non-qualified
     defined  contribution  plans  maintained by, or covering  employees of, the
     Bank as if he were 100% vested thereunder and had continued working for the
     Bank during the Remaining Unexpired Employment Period at the highest annual

                                       6
<PAGE>


     rate of salary achieved during the Employment Period and making the maximum
     amount of employee contributions,  if any, required or permitted under such
     plan or  plans,  such  present  value to be  determined  on the  basis of a
     discount rate,  compounded using the compounding period that corresponds to
     the frequency  with which employer  contributions  are made to the relevant
     plan, equal to the Applicable PBGC Rate;

          (vii)  within  30  days  following  the  Executive's   termination  of
     employment  with the Bank,  a lump sum  payment  in an amount  equal to the
     payments that would have been made (without  discounting for early payment)
     to the  Executive  under any cash bonus or  long-term  or  short-term  cash
     incentive  compensation  plan maintained by, or covering  employees of, the
     Bank  if he had  continued  working  for  the  Bank  during  the  Remaining
     Unexpired  Employment  Period and had earned the maximum bonus or incentive
     award in each  calendar  year  that ends  during  the  Remaining  Unexpired
     Employment Period, such payments to be equal to the product of:

               (A) the  maximum  percentage  rate at  which  an  award  was ever
          available to the Executive  under such  incentive  compensation  plan;
          multiplied by

               (B) the salary that would have been paid to the Executive  during
          each such calendar year at the highest annual rate of salary  achieved
          during the Employment Period.

          (viii) at the election of the Bank made within 30 days  following  the
     occurrence of the event  described in section  9(a),  upon the surrender of
     options or  appreciation  rights  issued to the  Executive  under any stock
     option and appreciation  rights plan or program  maintained by, or covering
     employees  of,  the Bank,  a lump sum  payment  in an  amount  equal to the
     product of:

               (A) the excess of (I) the fair  market  value of a share of stock
          of the same class as the stock  subject to the option or  appreciation
          right,  determined as of the date of termination  of employment,  over
          (II) the  exercise  price per share  for such  option or  appreciation
          right,  as  specified  in or  under  the  relevant  plan  or  program;
          multiplied by

               (B) the  number  of  shares  with  respect  to which  options  or
          appreciation rights are being surrendered.

     For  purposes of this section  9(b)(viii),  the  Executive  shall be deemed
     fully vested in all options and appreciation  rights under any stock option
     or appreciation rights plan or program maintained by, or covering employees
     of,  the  Bank,  even if he is not  vested  under the terms of such plan or
     program; and

          (ix) at the  election  of the Bank made within 30 days  following  the
     occurrence of the event  described in section  9(a),  upon the surrender of
     any  shares  awarded  to the  Executive  under any  restricted  stock  plan
     maintained by, or covering employees of, the Bank, a lump sum payment in an
     amount equal to the product of:

                                       7
<PAGE>


               (A) the fair  market  value of a share of stock of the same class
          of stock  granted  under such plan,  determined  as of the date of the
          Executive's termination of employment; multiplied by

               (B) the number of shares which are being surrendered.

     For purposes of this section 9(b)(ix),  the Executive shall be deemed fully
     vested in all shares awarded under any restricted stock plan maintained by,
     or  covering  employees  of, the Bank,  even if he is not vested  under the
     terms of such plan.

The Bank and the  Executive  hereby  stipulate  that the  damages  which  may be
incurred by the Executive  following any such  termination of employment are not
capable of accurate  measurement as of the date first above written and that the
payments and benefits  contemplated by this section 9(b)  constitute  reasonable
damages under the  circumstances and shall be payable without any requirement of
proof of actual damage and without regard to the Executive's efforts, if any, to
mitigate  damages.  The Bank and the  Executive  further agree that the Bank may
condition the payments and benefits (if any) due under sections 9(b)(iii), (iv),
(v), (vi) and (vii) on the receipt of the Executive's  resignation  from any and
all positions  which he holds as an officer,  director or committee  member with
respect to the Bank or any of its subsidiaries or affiliates.

SECTION 10. TERMINATION WITHOUT ADDITIONAL BANK LIABILITY.

         In the  event  that the  Executive's  employment  with  the Bank  shall
terminate during the Employment Period on account of:

         (a) the discharge of the Executive for "cause," which,  for purposes of
this  Agreement,  shall mean a discharge  because the Board  determines that the
Executive:  (i) has  intentionally  failed to perform his assigned  duties under
this Agreement  (including,  for these purposes,  the  Executive's  inability to
perform  such  duties  as a  result  of drug or  alcohol  dependency);  (ii) has
intentionally  engaged in dishonest or illegal  conduct in  connection  with his
performance  of services for the Bank or has been  convicted of a felony;  (iii)
has willfully  violated,  in any material  respect,  any law, rule,  regulation,
written  agreement  or  final   cease-and-desist   order  with  respect  to  his
performance  of services for the Bank, as  determined by the Board;  or (iv) has
intentionally breached the material terms of this Agreement;

         (b) the Executive's voluntary resignation from employment with the Bank
for reasons other than those specified in section 9(a)(i); or

         (c) the death of the  Executive  while  employed  by the  Bank,  or the
termination  of the  Executive's  employment  because  of "total  and  permanent
disability"  within  the  meaning  of  the  Company's  or the  Bank's  long-term
disability plan for employees;  then the Bank shall have no further  obligations
under this Agreement,  other than the payment to the Executive of his earned but

                                       8
<PAGE>



unpaid  salary  as of the  date of the  termination  of his  employment  and the
provision  of such other  benefits,  if any, to which he is entitled as a former
employee under the Bank's employee  benefit plans and programs and  compensation
plans and programs.

         For  purposes of this section 10, no act or failure to act, on the part
of the Executive, shall be considered "willful" unless it is done, or omitted to
be done,  by the  Executive in bad faith or without  reasonable  belief that the
Executive's  action or omission was in the best  interests of the Bank. Any act,
or failure to act,  based upon  authority  given  pursuant to a resolution  duly
adopted by the Board or based upon the  written  advice of counsel  for the Bank
shall  be  conclusively  presumed  to be done,  or  omitted  to be done,  by the
Executive in good faith and in the best interests of the Bank. Prior to the date
on  which a Change  in  Control  occurs,  the  cessation  of  employment  of the
Executive  shall not be deemed to be for  "cause"  within the meaning of section
10(a) unless and until there shall have been  delivered to the  Executive a copy
of a resolution duly adopted by the  affirmative  vote of  three-fourths  of the
members of the Board at a meeting of the Board  called and held for such purpose
(after reasonable notice is provided to the Executive and the Executive is given
an opportunity,  together with counsel,  to be heard before the Board),  finding
that,  in the good faith  opinion of the Board,  the  Executive is guilty of the
conduct described in section 10(a) above, and specifying the particulars thereof
in  detail.  On  and  after  the  date  that  a  Change  in  Control  occurs,  a
determination  under this section 10 shall  require the  affirmative  vote of at
least  three-fourths  of the members of the Board acting in good faith, and such
vote shall not be made prior to the expiration of a 60-day period  following the
date on which the Board shall,  by written notice to the  Executive,  furnish to
him a statement of its grounds for proposing to make such determination,  during
which period the Executive  shall be afforded a reasonable  opportunity  to make
oral  and  written  presentations  to  the  members  of  the  Board,  and  to be
represented by his legal counsel at such presentations to refute the grounds for
the proposed determination.

SECTION 11. TERMINATION UPON OR FOLLOWING A CHANGE IN CONTROL.

          (a) A Change in Control of the Bank  ("Change  in  Control")  shall be
     deemed to have occurred upon the happening of any of the following events:

               (i)  approval by the  shareholders  of the Bank of a  transaction
          that would  result and does  result in the  reorganization,  merger or
          consolidation  of the  Bank,  respectively,  with  one or  more  other
          persons, other than a transaction following which:

                    (A) at least 51% of the equity  ownership  interests  of the
               entity  resulting from such  transaction are  beneficially  owned
               (within  the  meaning  of  Rule  13d-3   promulgated   under  the
               Securities  Exchange Act of 1934, as amended ("Exchange Act")) in
               substantially  the same  relative  proportions  by  persons  who,
               immediately prior to such transaction, beneficially owned (within
               the meaning of Rule 13d-3  promulgated under the Exchange Act) at
               least 51% of the outstanding  equity  ownership  interests in the
               Bank; and

                                       9
<PAGE>




                    (B)  at  least  51%  of  the  securities  entitled  to  vote
               generally in the  election of  directors of the entity  resulting
               from such transaction are beneficially  owned (within the meaning
               of  Rule   13d-3   promulgated   under  the   Exchange   Act)  in
               substantially  the same  relative  proportions  by  persons  who,
               immediately prior to such transaction, beneficially owned (within
               the meaning of Rule 13d-3  promulgated under the Exchange Act) at
               least 51% of the  securities  entitled to vote  generally  in the
               election of directors of the Bank;

               (ii) the acquisition of all or substantially all of the assets of
          the Bank or  beneficial  ownership  (within  the meaning of Rule 13d-3
          promulgated  under the Exchange Act) of 25% or more of the outstanding
          securities of the Bank  entitled to vote  generally in the election of
          directors  by any  person  or by any  persons  acting in  concert,  or
          approval  by the  shareholders  of the Bank of any  transaction  which
          would result in such an acquisition;

               (iii) a  complete  liquidation  or  dissolution  of the Bank,  or
          approval  by  the  shareholders  of  the  Bank  of  a  plan  for  such
          liquidation or dissolution;

               (iv) the occurrence of any event if,  immediately  following such
          event,  at least 50% of the  members of the Board do not belong to any
          of the following groups:

                    (A) individuals who were members of the Board on the date of
               this Agreement; or

                    (B)  individuals who first became members of the Board after
               the date of this Agreement either:

                         (1) upon  election to serve as a member of the Board by
                    affirmative  vote of  three-quarters  of the members of such
                    board, or of a nominating  committee  thereof,  in office at
                    the time of such first election; or

                         (2) upon election by the  shareholders  of the Board to
                    serve as a member of the Board,  but only if  nominated  for
                    election  by  affirmative  vote  of  three-quarters  of  the
                    members  of the board of  directors  of the  Board,  or of a
                    nominating  committee thereof, in office at the time of such
                    first nomination;

     provided,  however,  that such individual's  election or nomination did not
     result from an actual or threatened election contest (within the meaning of
     Rule 14a-11 of Regulation 14A promulgated  under the Exchange Act) or other
     actual or  threatened  solicitation  of proxies  or  consents  (within  the
     meaning of Rule 14a-11 of  Regulation  14A  promulgated  under the Exchange
     Act) other than by or on behalf of the Board of the Bank; or

          (v) any event  which would be  described  in section  11(a)(i),  (ii),
     (iii) or (iv) if the term  "Company" were  substituted  for the term "Bank"
     therein and the term "Company Board" were  substituted for the term "Board"
     therein.

                                       10
<PAGE>


In no event, however,  shall a Change in Control be deemed to have occurred as a
result of any acquisition of securities or assets of the Company, the Bank, or a
subsidiary  of either of them, by the Company,  the Bank,  or any  subsidiary of
either of them, or by any employee  benefit plan  maintained by any of them. For
purposes  of this  section  11(a),  the term  "person"  shall  have the  meaning
assigned to it under sections 13(d)(3) or 14(d)(2) of the Exchange Act.

         (b)  In the  event  that  the  Executive=s  employment  with  the  Bank
terminates  within eighteen months  following a Change in Control for any reason
other than for  "cause," as  described  in section 10, the Bank shall pay to the
Executive, in addition to the amounts payable pursuant to section 9, a severance
benefit in a lump sum payment,  within 25 days after the later of the  effective
time of such Change in Control or his  termination of  employment,  equal to the
greater of (i) the sum of the  amounts  payable as salary  pursuant to section 4
hereof during the Remaining  Unexpired  Employment Period and as additional cash
compensation  pursuant to the terms of section  9(b)(vii)  hereof, or (ii) three
times the annual  average of the amount paid or payable to the  Executive  under
section 4 of this Agreement or the corresponding section of any prior employment
agreement with the Bank or its  predecessor  during the five  preceding  taxable
years of the Executive (or during the entire period of the Executive= employment
with the Bank or its  predecessor  if such period is less than five years).  The
Bank  shall  also  continue  to provide  to the  Executive  and to his  eligible
dependents the benefits described in section 9(b)(iii) hereof for a period of at
least 36 months  following  the later of the  effective  time of such  Change in
Control or his termination of employment.


SECTION 12. TAX INDEMNIFICATION.

         (a) This  section  12  shall  apply if the  Executive's  employment  is
terminated  upon or following  (i) a Change in Control (as defined in section 11
of this Agreement);  or (ii) a change "in the ownership or effective control" of
the Company or the Bank or "in the  ownership  of a  substantial  portion of the
assets" of the  Company or the Bank  within the  meaning of section  280G of the
Code. If this section 12 applies,  then, if for any taxable year,  the Executive
shall be liable for the payment of an excise tax under  section 4999 of the Code
with  respect to any payment in the nature of  compensation  made by the Bank or
any  direct  or  indirect  subsidiary  or  affiliate  of the Bank to (or for the
benefit of) the  Executive,  the Bank shall pay to the Executive an amount equal
to X determined under the following formula:


                                      E x P
                   X= ---------------------------------------
                       1 - [F I x (1-SLI)) + SLI + E + M]

where

               E=   the rate at which the excise  tax is  assessed under section
                    4999 of the Code;

                                       11
<PAGE>



               P=   the  amount  with  respect   to  which  such  excise  tax is
                    assessed, determined without regard to this section 12;

              FI=   the highest  marginal  rate  of income tax applicable to the
                    Executive under the Code for the taxable year in question;

             SLI=   the  sum  of  the  highest  marginal  rates  of  income  tax
                    applicable to the Executive  under all applicable  state and
                    local laws for the taxable year in question; and

              M=    the  highest  marginal  rate  of Medicare tax  applicable to
                    the  Executive  under  the  Code  for  the  taxable  year in
                    question.

With  respect to any payment in the nature of  compensation  that is made to (or
for the  benefit  of) the  Executive  under  the  terms of this  Agreement,  the
Executive's employment agreement with the Company, or otherwise, and on which an
excise  tax  under  section  4999 of the  Code  will be  assessed,  the  payment
determined  under  this  section  12(a)  shall be made to the  Executive  on the
earlier  of (i) the  date  the  Company,  the  Bank or any  direct  or  indirect
subsidiary  or affiliate of the Company or the Bank is required to withhold such
tax, or (ii) the date the tax is required to be paid by the Executive.

         (b) Notwithstanding anything in this section 12 to the contrary, in the
event that the  Executive's  liability  for the excise tax under section 4999 of
the Code for a taxable year is subsequently  determined to be different than the
amount determined by the formula (X + P) x E, where X, P and E have the meanings
provided in section 12(a),  the Executive or the Bank, as the case may be, shall
pay to the other party at the time that the amount of such excise tax is finally
determined,  an appropriate  amount,  plus interest,  such that the payment made
under  section  12(a),  when  increased by the amount of the payment made to the
Executive under this section 12(b) by the Bank, or when reduced by the amount of
the payment made to the Bank under this section 12(b) by the  Executive,  equals
the amount that should have properly  been paid to the  Executive  under section
12(a).  The interest  paid under this section  12(b) shall be  determined at the
rate  provided  under  section  1274(b)(2)(B)  of the Code.  To confirm that the
proper  amount,  if any,  was paid to the  Executive  under this section 12, the
Executive  shall furnish to the Bank a copy of each tax return which  reflects a
liability  for an excise tax payment  made by the Bank,  at least 20 days before
the date on which such return is required to be filed with the Internal  Revenue
Service.

SECTION 13. COVENANT NOT TO COMPETE.

         The  Executive  hereby  covenants  and agrees that, in the event of his
termination  of  employment  with  the  Bank  prior  to  the  expiration  of the
Employment  Period,  for a  period  of  one  year  following  the  date  of  his
termination  of  employment  with  the Bank  (or,  if  less,  for the  Remaining
Unexpired  Employment  Period), he shall not, without the written consent of the
Bank,  become an  officer,  employee,  consultant,  director  or  trustee of any
savings bank,  savings and loan  association,  savings and loan holding company,

                                       12
<PAGE>

bank or bank holding company,  or any direct or indirect subsidiary or affiliate
of any such  entity,  that entails  working  within any county in which the Bank
maintains an office; provided,  however, that this section 13 shall not apply if
the  Executive's  employment is terminated  for the reasons set forth in section
9(a).

SECTION 14. CONFIDENTIALITY.

         Unless he obtains the prior written  consent of the Bank, the Executive
shall keep confidential and shall refrain from using for the benefit of himself,
or any person or entity  other than the Bank or any entity which is a subsidiary
of the Bank or of which  the Bank is a  subsidiary,  any  material  document  or
information  obtained from the Bank, or from its parent or subsidiaries,  in the
course  of  his  employment  with  any  of  them  concerning  their  properties,
operations  or  business   (unless  such  document  or  information  is  readily
ascertainable  from  public or  published  information  or trade  sources or has
otherwise  been made  available to the public through no fault of his own) until
the same  ceases to be  material  (or becomes so  ascertainable  or  available);
provided,  however, that nothing in this section 14 shall prevent the Executive,
with  or  without  the  Bank's  consent,  from  participating  in or  disclosing
documents or  information  in  connection  with any  judicial or  administrative
investigation,  inquiry or proceeding to the extent that such  participation  or
disclosure is required under applicable law.

SECTION 15. SOLICITATION.

         The Executive  hereby  covenants  and agrees that,  for a period of one
year  following  his  termination  of  employment  with the Bank,  he shall not,
without the written consent of the Bank, either directly or indirectly:

          (a) solicit,  offer  employment to, or take any other action intended,
     or that a reasonable person acting in like  circumstances  would expect, to
     have the effect of causing  any  officer or  employee of the Bank or any of
     its  subsidiaries  or  affiliates to terminate  his  employment  and accept
     employment or become  affiliated with, or provide services for compensation
     in any capacity  whatsoever  to, any savings  bank,  savings and loan bank,
     bank,  bank holding  company,  savings and loan holding  company,  or other
     institution engaged in the business of accepting deposits,  making loans or
     doing business within the counties specified in section 13;

          (b) provide any information,  advice or recommendation with respect to
     any such  officer or employee of any savings  bank,  savings and loan bank,
     bank,  bank holding  company,  savings and loan holding  company,  or other
     institution engaged in the business of accepting deposits,  making loans or
     doing  business  within  the  counties  specified  in section  13,  that is
     intended,  or that a reasonable person acting in like  circumstances  would
     expect,  to have the effect of causing  any officer or employee of the Bank
     or any of its  subsidiaries  or affiliates to terminate his  employment and
     accept  employment  or become  affiliated  with,  or provide  services  for

                                       13
<PAGE>


     compensation in any capacity  whatsoever to, any savings bank,  savings and
     loan  association,  bank,  bank holding  company,  savings and loan holding
     company,  or  other  institution  engaged  in  the  business  of  accepting
     deposits,  making loans or doing business within the counties  specified in
     section 13;

          (c) solicit, provide any information, advice or recommendation or take
     any other  action  intended,  or that a  reasonable  person  acting in like
     circumstances  would expect,  to have the effect of causing any customer of
     the Bank to terminate an existing business or commercial  relationship with
     the Bank.

SECTION 16. NO EFFECT ON EMPLOYEE BENEFIT PLANS OR PROGRAMS.


         The termination of the Executive's  employment  during the term of this
Agreement or thereafter,  whether by the Bank or by the Executive, shall have no
effect on the rights and  obligations  of the  parties  hereto  under the Bank's
qualified or non-qualified retirement,  pension, savings, thrift, profit-sharing
or stock bonus plans, group life, health (including hospitalization, medical and
major medical),  dental,  accident and long term  disability  insurance plans or
such  other  employee  benefit  plans  or  programs,  or  compensation  plans or
programs,  as may be maintained by, or cover employees of, the Bank from time to
time;  provided,  however,  that  nothing in this  Agreement  shall be deemed to
duplicate any  compensation  or benefits  provided under any agreement,  plan or
program  covering the Executive to which the Bank is a party and any duplicative
amount payable under any such agreement,  plan or program shall be applied as an
offset to reduce the amounts otherwise payable hereunder.

SECTION 17. SUCCESSORS AND ASSIGNS.

         This  Agreement  will inure to the  benefit of and be binding  upon the
Executive, his legal representatives and testate or intestate distributees,  and
the Bank and its  successors  and assigns,  including any successor by merger or
consolidation or a statutory receiver or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Bank may be
sold or otherwise transferred.  Failure of the Bank to obtain from any successor
its express written assumption of the Bank's  obligations  hereunder at least 60
days in advance of the scheduled  effective date of any such succession shall be
deemed a material breach of this Agreement.

SECTION 18. NOTICES.

         Any  communication  required  or  permitted  to  be  given  under  this
Agreement, including any notice, direction,  designation,  consent, instruction,
objection or waiver,  shall be in writing and shall be deemed to have been given
at such time as it is  delivered  personally,  or five  days  after  mailing  if
mailed,  postage  prepaid,  by  registered  or certified  mail,  return  receipt
requested,  addressed to such party at the address listed below or at such other
address as one such party may by written notice specify to the other party:

                                       14

<PAGE>



                  If to the Executive:

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

                  If to the Bank:

                  Hudson River Bank & Trust Company
                  1 Hudson City Center
                  Hudson, New York  12534
                  Attention: President

                  with a copy to:

                  Silver, Freedman & Taff, L.L.P.
                  1100 New York Avenue
                  Washington, D.C.  20005-3934

                  Attention:  Robert J. Freedman, P.C.

SECTION 19. INDEMNIFICATION FOR ATTORNEYS' FEES.

         (a) The Bank shall  indemnify,  hold  harmless and defend the Executive
against reasonable costs, including legal fees and expenses,  incurred by him in
connection with or arising out of any action, suit or proceeding in which he may
be involved, as a result of his efforts, in good faith, to defend or enforce the
terms  of this  Agreement.  For  purposes  of  this  Agreement,  any  settlement
agreement  which provides for payment of any amounts in settlement of the Bank's
obligations   hereunder   shall  be  conclusive   evidence  of  the  Executive's
entitlement to indemnification  hereunder, and any such indemnification payments
shall be in addition to amounts payable  pursuant to such settlement  agreement,
unless such settlement agreement expressly provides otherwise.

         (b) The Bank's  obligation  to make the  payments  provided for in this
Agreement  and  otherwise  to perform  its  obligations  hereunder  shall not be
affected by any set-off, counterclaim, recoupment, defense or other claim, right
or action which the Bank may have against the  Executive or others.  In no event
shall the  Executive  be obligated  to seek other  employment  or take any other
action by way of mitigation of the amounts payable to the Executive under any of
the provisions of this Agreement,  and such amounts shall not be reduced whether
or not the Executive  obtains other  employment.  Unless it is determined that a
claim made by the Executive was either  frivolous or made in bad faith, the Bank
agrees to pay as incurred,  to the full extent  permitted by law, all legal fees
and  expenses  which the  Executive  may  reasonably  incur as a result of or in
connection  with his  consultation  with legal  counsel  or  arising  out of any
action,  suit,  proceeding or contest (regardless of the outcome thereof) by the
Bank, the Executive or others  regarding the validity or  enforceability  of, or
liability under, any provision of this Agreement or any guarantee of performance
thereof  (including as a result of any contest by the Executive about the amount
of any payment  pursuant to this  Agreement),  plus in each case interest on any
delayed  payment  at  the  applicable  Federal  rate  provided  for  in  section
7872(f)(2)(A)  of  the  Code.  This  section  19(b)  shall  apply  whether  such
consultation, action, suit, proceeding or contest arises before, on, after or as
a result of a Change in Control.

                                       15
<PAGE>



SECTION 20. SEVERABILITY.

         A  determination  that any  provision  of this  Agreement is invalid or
unenforceable  shall not  affect the  validity  or  enforceability  of any other
provision hereof.

SECTION 21. WAIVER.

         Failure  to  insist  upon  strict  compliance  with  any of the  terms,
covenants  or  conditions  hereof  shall not be  deemed a waiver  of such  term,
covenant, or condition. A waiver of any provision of this Agreement must be made
in writing,  designated  as a waiver,  and signed by the party  against whom its
enforcement  is  sought.  Any  waiver  or  relinquishment  of any right or power
hereunder   at  any  one  or  more  times  shall  not  be  deemed  a  waiver  or
relinquishment of such right or power at any other time or times.

SECTION 22. COUNTERPARTS.

         This  Agreement  may be executed in two or more  counterparts,  each of
which shall be deemed an original, and all of which shall constitute one and the
same Agreement.

SECTION 23. GOVERNING LAW.

         This  Agreement  shall be governed  by and  construed  and  enforced in
accordance  with the federal  laws of the United  States and, to the extent that
federal law is  inapplicable,  in  accordance  with the laws of the State of New
York  applicable to contracts  entered into and to be performed  entirely within
the State of New York.


SECTION 24. HEADINGS AND CONSTRUCTION.

         The  headings of  sections in this  Agreement  are for  convenience  of
reference  only and are not intended to qualify the meaning of any section.  Any
reference to a section number shall refer to a section of this Agreement, unless
otherwise stated.

                                       16

<PAGE>



SECTION 25. ENTIRE AGREEMENT; MODIFICATIONS.

         This instrument  contains the entire  agreement of the parties relating
to the subject matter  hereof,  and supersedes in its entirety any and all prior
agreements,  understandings  or  representations  relating to the subject matter
hereof. No modifications of this Agreement shall be valid unless made in writing
and signed by the parties hereto.

SECTION 26. NON-DUPLICATION.

         In the event that the Executive shall perform  services for the Company
or any other  direct or indirect  subsidiary  or  affiliate  of the Bank,  it is
intended  that any  compensation  or benefits  provided to the Executive by such
other employer shall not duplicate the  compensation or benefits  provided under
this Agreement. The compensation and benefits payable under this Agreement shall
be reduced to the extent necessary to effectuate this intention.

SECTION 27. REQUIRED REGULATORY PROVISIONS.

         Notwithstanding anything herein contained to the contrary, any payments
to the Executive by the Bank,  whether  pursuant to this Agreement or otherwise,
are subject to and conditioned  upon their  compliance with section 18(k) of the
Federal Deposit  Insurance Act, 12 U.S.C.  Section 1828(k),  and any regulations
promulgated thereunder.

         IN WITNESS  WHEREOF,  the Bank has caused this Agreement to be executed
and the  Executive  has hereunto set his hand,  all as of the day and year first
above written.



                                        ----------------------------------------
                                        EXECUTIVE



ATTEST:                                 HUDSON RIVER BANK & TRUST COMPANY

By_____________________________         By____________________________________
    Secretary                               Name:
                                            Title:

                                       17


<PAGE>



[Seal]


STATE OF NEW YORK                   )
                        : ss.:
COUNTY OF __________                )


         On  this  ________  day  of   ____________________,   1998,  before  me
personally  came  __________________,  to me  known,  and  known to me to be the
individual described in the foregoing  instrument,  who, being by me duly sworn,
did depose and say that he resides at the address set forth in said  instrument,
and that he signed his name to the foregoing instrument.


                                             -----------------------------------
                                             Notary Public

My commission expires:


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


                                       18


<PAGE>



STATE OF NEW YORK                   )
                          : ss.:
COUNTY OF __________                )

         On  this  ________  day  of   ____________________,   1998,  before  me
personally  came  ___________,  to me known,  who,  being by me duly sworn,  did
depose and say that he resides at _______________________________________,  that
he is the  _______________________ of HUDSON RIVER BANK & TRUST COMPANY, the New
York State  chartered  stock  savings bank  described in and which  executed the
foregoing instrument; that he knows the seal of said corporation;  that the seal
affixed to said  instrument is such seal; that it was so affixed by order of the
Board of  Directors  of said  corporation;  and that he or she  signed  his name
thereto by like order.


                                             -----------------------------------
                                             Notary Public
My commission expires:


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

                                       19


<PAGE>


                              EMPLOYMENT AGREEMENT


         This EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of
______________,  1998  by and  between  HUDSON  RIVER  BANK & TRUST  COMPANY,  a
state-chartered  savings bank organized and existing under the laws of the State
of New York,  the  ("Bank"),  and  Timothy E. Blow,  an  individual  residing at
________________________ (the "Executive").

                              W I T N E S S E T H :

         WHEREAS,  the Executive currently serves as the Chief Financial Officer
of the Bank and as the Chief  Financial  Officer of Hudson River  Bancorp,  Inc.
(the  "Company"),  and effective as of the date of this Agreement,  the Bank has
converted  from  mutual to capital  stock  form and has become the wholly  owned
subsidiary of the Company; and

         WHEREAS,   the  Bank  desires  to  assure  for  itself  the   continued
availability of the Executive's services as provided in this Agreement,  and the
Board  of  Directors  of the  Bank  (the  "Board")  recognizes  the need for the
Executive  to be able to  perform  such  services  with a  minimum  of  personal
distraction  in the event of a pending  or  threatened  Change  in  Control  (as
hereinafter defined); and

         WHEREAS,  the Executive is willing to continue to serve the Bank on the
terms and conditions hereinafter set forth;

         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
covenants  and  conditions  hereinafter  set forth,  the Bank and the  Executive
hereby agree as follows:

SECTION 1. EMPLOYMENT.

         The Bank agrees to continue to employ the Executive,  and the Executive
hereby agrees to such continued employment, during the period and upon the terms
and conditions set forth in this Agreement.

SECTION 2. EMPLOYMENT PERIOD; REMAINING UNEXPIRED EMPLOYMENT PERIOD.

         (a) The terms and conditions of this  Agreement  shall be and remain in
effect  during  the  period  of  employment  established  under  this  section 2
("Employment Period"). The Employment Period shall be for an initial term of two
years  beginning  on the  date  of  this  Agreement  and  ending  on the  second
anniversary  date of this Agreement  (each,  an "Anniversary  Date"),  plus such
extensions,  if any, as are  provided  pursuant to section  2(b).

<PAGE>


         (b) Except as provided in section  2(c),  beginning on the date of this
Agreement,  the  Employment  Period  shall  automatically  be  extended  for one
additional day each day,  unless either the Bank or the Executive  elects not to
extend the  Agreement  further  by giving  written  notice  thereof to the other
party, in which case the Employment  Period shall end on the second  anniversary
of the date on which such  written  notice is given.  For all  purposes  of this
Agreement, the term "Remaining Unexpired Employment Period" as of any date shall
mean  the  period  beginning  on such  date  and  ending  on the last day of the
Employment  Period taking into account any  extensions  under this section 2(b).
Upon  termination  of the  Executive's  employment  with the Bank for any reason
whatsoever,  any daily extensions provided pursuant to this section 2(b), if not
theretofore discontinued, shall automatically cease.

         (c) Nothing in this  Agreement  shall be deemed to prohibit the Bank at
any time from  terminating  the  Executive's  employment  during the  Employment
Period  with or  without  notice for any  reason;  provided,  however,  that the
relative  rights and  obligations  of the Bank and the Executive in the event of
any such termination shall be determined under this Agreement.

SECTION 3. DUTIES.

         The  Executive  shall  serve as Chief  Financial  Officer  of the Bank,
having such power,  authority and  responsibility  and performing such duties as
are  prescribed  by or under  the  By-Laws  of the  Bank and as are  customarily
associated with such position. The Executive shall devote his full business time
and attention (other than during weekends,  holidays, approved vacation periods,
and  periods of illness or  approved  leaves of  absence)  to the  business  and
affairs of the Bank and shall use his best  efforts to advance the  interests of
the Bank.

SECTION 4. CASH COMPENSATION.

         In  consideration  for the  services to be  rendered  by the  Executive
hereunder,  the Bank shall pay to him a salary equal to the base salary from the
Company and the Bank in effect on the date of this Agreement, less the amount of
base salary  actually paid to the Executive by the Company during the Employment
Period.  The  Executive's  salary  shall  be  payable  in  approximately   equal
installments  in  accordance  with the Bank's  customary  payroll  practices for
senior officers. The Board shall review the Executive's annual rate of salary at
such times during the Employment  Period as it deems  appropriate,  but not less
frequently than once every twelve months, and may, in its discretion, approve an
increase  therein.  In addition to salary,  the Executive may receive other cash
compensation from the Bank for services hereunder at such times, in such amounts
and on such terms and conditions as the Board may determine from time to time.

                                       2
<PAGE>

SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

         During the  Employment  Period,  the  Executive  shall be treated as an
employee  of the Bank and  shall  be  entitled  to  participate  in and  receive
benefits  under any and all  qualified  or  non-qualified  retirement,  pension,
savings,  profit-sharing  or stock bonus plans,  any and all group life,  health
(including  hospitalization,  medical and major medical),  dental,  accident and
long term  disability  insurance  plans,  and any  other  employee  benefit  and
compensation  plans (including,  but not limited to, any incentive  compensation
plans or programs,  stock option and  appreciation  rights plans and  restricted
stock plans) as may from time to time be maintained  by, or cover  employees of,
the Bank, in accordance  with the terms and conditions of such employee  benefit
plans and programs and  compensation  plans and programs and consistent with the
Bank's customary practices.

SECTION 6. INDEMNIFICATION AND INSURANCE.

         (a)  During  the  Employment  Period  and  for a  period  of six  years
thereafter,  the Bank shall cause the Executive to be covered by and named as an
insured  under any policy or contract of insurance  obtained by it to insure its
directors  and  officers  against  personal  liability  for acts or omissions in
connection  with  service as an officer  or  director  of the Bank or service in
other  capacities  at the  request of the Bank.  The  coverage  provided  to the
Executive  pursuant to this section 6 shall be of the same scope and on the same
terms and  conditions  as the  coverage (if any)  provided to other  officers or
directors of the Bank.

         (b) To the maximum extent  permitted  under  applicable law, during the
Employment  Period  and for a period of six  years  thereafter,  the Bank  shall
indemnify  the  Executive   against  and  hold  him  harmless  from  any  costs,
liabilities,  losses  and  exposures  to the  fullest  extent  and  on the  most
favorable  terms and conditions that similar  indemnification  is offered to any
director or officer of the Bank or any subsidiary or affiliate thereof.

SECTION 7. OUTSIDE ACTIVITIES.

         The  Executive may serve as a member of the boards of directors of such
business,  community and charitable  organizations  as he may disclose to and as
may  be  approved  by the  Board  (which  approval  shall  not  be  unreasonably
withheld);  provided,  however, that such service shall not materially interfere
with the performance of his duties under this Agreement.  The Executive may also
engage in personal  business and investment  activities  which do not materially
interfere with the performance of his duties hereunder;  provided, however, that
such  activities are not  prohibited  under any code of conduct or investment or
securities  trading policy  established by the Bank and generally  applicable to
all similarly situated Executives. The Executive may also serve as an officer or
director of the Company on such terms and conditions as the Company and the Bank
may  mutually  agree upon,  and such service  shall not be deemed to  materially
interfere with the Executive's  performance of his duties hereunder or otherwise
result in a material breach of this Agreement. If the Executive is discharged or

                                       3
<PAGE>



suspended,  or is subject to any  regulatory  prohibition  or  restriction  with
respect to  participation  in the affairs of the Company,  he shall  continue to
perform  services for the Bank in accordance  with this  Agreement but shall not
directly or indirectly  provide services to or participate in the affairs of the
Company in a manner  inconsistent with the terms of such discharge or suspension
or any applicable regulatory order.


SECTION 8. WORKING FACILITIES AND EXPENSES.

         The Executive's  principal  place of employment  shall be at the Bank's
executive offices located in Hudson,  New York, or at such other location within
50 miles of the address at which the Bank shall maintain its principal executive
offices,  or at such other  location as the Bank and the  Executive may mutually
agree upon.  The Bank shall  provide the  Executive  at his  principal  place of
employment  with a  private  office,  secretarial  services  and  other  support
services and facilities  suitable to his position with the Bank and necessary or
appropriate in connection with the performance of his assigned duties under this
Agreement. The Bank shall reimburse the Executive for his ordinary and necessary
business expenses,  including,  without  limitation,  the Executive's travel and
entertainment expenses incurred in connection with the performance of his duties
under this Agreement,  in each case upon presentation to the Bank of an itemized
account of such expenses in such form as the Bank may reasonably require.

SECTION 9. TERMINATION OF EMPLOYMENT WITH BENEFITS.

         (a) The  Executive  shall be  entitled  to the  benefits  described  in
section 9(b) in the event that:

          (i) his  employment  with the Bank  terminates  during the  Employment
     Period as a result of the Executive's  voluntary resignation within 90 days
     following:

               (A) the failure of the Board to appoint or re-appoint or elect or
          re-elect the Executive to the position with the Bank stated in section
          3 of this Agreement (or a more senior office);

               (B) if the Executive is a member of the Board, the failure of the
          shareholders  of the Bank to elect or re-elect  the  Executive  to the
          Board  or the  failure  of the  Board  (or  the  nominating  committee
          thereof) to nominate the Executive for such election or re-election;

               (C) the expiration of a 30-day period following the date on which
          the  Executive  gives  written  notice  to the  Bank  of its  material
          failure,  whether by  amendment  of the Bank's  Restated  Organization
          Certificate,  the  Bank's  By-Laws,  action of the Board or the Bank's
          shareholders  or otherwise,  to vest in the  Executive the  functions,
          duties, or responsibilities prescribed in section 3 of this Agreement,
          unless, during such 30-day period, the Bank cures such failure;

                                       4
<PAGE>


               (D) the expiration of a 30-day period following the date on which
          the Executive  gives written notice to the Bank of its material breach
          of any  term,  condition  or  covenant  contained  in  this  Agreement
          (including,  without limitation, any reduction of the Executive's rate
          of base salary in effect from time to time and any change in the terms
          and  conditions of any  compensation  or benefit  program in which the
          Executive  participates  which,  either  individually or together with
          other changes, has a material adverse effect on the aggregate value of
          his total compensation  package),  unless,  during such 30-day period,
          the Bank cures such failure; or

               (E) a change in the Executive's principal place of employment for
          a distance in excess of 50 miles from the Bank's  principal  office in
          Hudson, New York; or

               (F) the liquidation,  dissolution,  bankruptcy,  or insolvency of
          the  Bank,  the  Bank  or  any of  their  respective  subsidiaries  or
          affiliates; or

          (ii) the  Executive's  employment  with the Bank is  terminated by the
     Bank during the Employment Period for any reason other than for "cause," as
     provided in section 10(a).

          (b) Upon the occurrence of any of the events described in section 9(a)
     of this Agreement,  the Bank shall pay and provide to the Executive (or, in
     the event of his death, to his estate):

          (i) his earned but unpaid salary (including,  without limitation,  all
     items which  constitute wages under applicable law and the payment of which
     is not  otherwise  provided for in this section 9(b)) as of the date of the
     termination of his employment with the Bank, such payment to be made at the
     time and in the manner prescribed by law applicable to the payment of wages
     but in no event later than 30 days after termination of employment;

          (ii)  the  benefits,  if any,  to  which  he is  entitled  as a former
     employee  under the employee  benefit  plans and programs and  compensation
     plans and programs  maintained  for the benefit of the Bank's  officers and
     employees;

          (iii) continued group life, health (including hospitalization, medical
     and major medical),  dental,  accident and long term  disability  insurance
     benefits,  in addition to that provided pursuant to section  9(b)(ii),  and
     after taking into account the coverage provided by any subsequent employer,
     if and to the  extent  necessary  to  provide  for the  Executive,  for the
     Remaining Unexpired Employment Period,  coverage equivalent to the coverage
     to which he would have been entitled  under such plans (as in effect on the
     date of his termination of employment, or, if his termination of employment
     occurs  after a Change of  Control,  on the date of such Change of Control,
     whichever  benefits are greater),  if he had continued working for the Bank
     during the Remaining Unexpired Employment Period at the highest annual rate
     of salary achieved during the Employment Period;

                                       5
<PAGE>



          (iv)  within  30  days  following  the   Executive's   termination  of
     employment  with the Bank,  a lump sum  payment,  in an amount equal to the
     present value of the salary (excluding any additional  payments made to the
     Executive in lieu of the use of an  automobile)  that the  Executive  would
     have earned if he had  continued  working for the Bank during the Remaining
     Unexpired  Employment  Period at the highest annual rate of salary achieved
     during the Employment Period,  where such present value is to be determined
     using a  discount  rate equal to the  applicable  short-term  federal  rate
     prescribed  under section 1274(d) of the Internal  Revenue Code of 1986, as
     amended   (the   "Code"),   compounded   using  the   compounding   periods
     corresponding to the Bank's regular payroll periods for its officers,  such
     lump sum to be paid in lieu of all other  payments of salary  provided  for
     under  this  Agreement  in  respect  of  the  period   following  any  such
     termination;

          (v) within 30 days following the Executive's termination of employment
     with the Bank, a lump sum payment in an amount equal to the excess, if any,
     of:

               (A) the present value of the aggregate benefits to which he would
          be entitled under The Retirement Plan of the Hudson River Bank & Trust
          Company  (together  with the  defined  benefit  portion of the Benefit
          Restoration  Plan of Hudson  River Bank & Trust  Company and any other
          supplemental defined benefit plan) and any and all other qualified and
          non-qualified defined benefit pension plans maintained by, or covering
          employees  of,  the Bank if he were  100%  vested  thereunder  and had
          continued  working  for  the  Bank  during  the  Remaining   Unexpired
          Employment Period at the highest annual rate of salary achieved during
          the Employment Period; over

                  (B) the present  value of the benefits to which he is actually
         entitled under such defined benefit pension plans as of the date of his
         termination;  where such present values are to be determined  using the
         mortality tables prescribed under section  415(b)(2)(E)(v)  of the Code
         and a discount rate, compounded monthly equal to the annualized rate of
         interest prescribed by the Pension Benefit Guaranty Corporation for the
         valuation   of   immediate    annuities   payable   under   terminating
         single-employer  defined  benefit  plans  for the  month in  which  the
         Executive's termination of employment occurs ("Applicable PBGC Rate");

          (vi)  within  30  days  following  the   Executive's   termination  of
     employment  with the Bank,  a lump sum  payment  in an amount  equal to the
     present value of the additional  employer  contributions  to which he would
     have been  entitled  under the  Hudson  River Bank & Trust  Company  401(k)
     Savings Plan, the Hudson River Bancorp,  Inc. Employee Stock Ownership Plan
     (together with the defined  contribution portion of the Benefit Restoration
     Plan of Hudson River Bank & Trust Company or any other supplemental defined
     contribution  plan)  and any  and all  other  qualified  and  non-qualified
     defined  contribution  plans  maintained by, or covering  employees of, the
     Bank as if he were 100% vested thereunder and had continued working for the
     Bank during the Remaining Unexpired Employment Period at the highest annual

                                       6
<PAGE>


     rate of salary achieved during the Employment Period and making the maximum
     amount of employee contributions,  if any, required or permitted under such
     plan or  plans,  such  present  value to be  determined  on the  basis of a
     discount rate,  compounded using the compounding period that corresponds to
     the frequency  with which employer  contributions  are made to the relevant
     plan, equal to the Applicable PBGC Rate;

          (vii)  within  30  days  following  the  Executive's   termination  of
     employment  with the Bank,  a lump sum  payment  in an amount  equal to the
     payments that would have been made (without  discounting for early payment)
     to the  Executive  under any cash bonus or  long-term  or  short-term  cash
     incentive  compensation  plan maintained by, or covering  employees of, the
     Bank  if he had  continued  working  for  the  Bank  during  the  Remaining
     Unexpired  Employment  Period and had earned the maximum bonus or incentive
     award in each  calendar  year  that ends  during  the  Remaining  Unexpired
     Employment Period, such payments to be equal to the product of:

               (A) the  maximum  percentage  rate at  which  an  award  was ever
          available to the Executive  under such  incentive  compensation  plan;
          multiplied by

               (B) the salary that would have been paid to the Executive  during
          each such calendar year at the highest annual rate of salary  achieved
          during the Employment Period.

          (viii) at the election of the Bank made within 30 days  following  the
     occurrence of the event  described in section  9(a),  upon the surrender of
     options or  appreciation  rights  issued to the  Executive  under any stock
     option and appreciation  rights plan or program  maintained by, or covering
     employees  of,  the Bank,  a lump sum  payment  in an  amount  equal to the
     product of:

               (A) the excess of (I) the fair  market  value of a share of stock
          of the same class as the stock  subject to the option or  appreciation
          right,  determined as of the date of termination  of employment,  over
          (II) the  exercise  price per share  for such  option or  appreciation
          right,  as  specified  in or  under  the  relevant  plan  or  program;
          multiplied by

               (B) the  number  of  shares  with  respect  to which  options  or
          appreciation rights are being surrendered.

     For  purposes of this section  9(b)(viii),  the  Executive  shall be deemed
     fully vested in all options and appreciation  rights under any stock option
     or appreciation rights plan or program maintained by, or covering employees
     of,  the  Bank,  even if he is not  vested  under the terms of such plan or
     program; and

          (ix) at the  election  of the Bank made within 30 days  following  the
     occurrence of the event  described in section  9(a),  upon the surrender of
     any  shares  awarded  to the  Executive  under any  restricted  stock  plan
     maintained by, or covering employees of, the Bank, a lump sum payment in an
     amount equal to the product of:

                                       7
<PAGE>


               (A) the fair  market  value of a share of stock of the same class
          of stock  granted  under such plan,  determined  as of the date of the
          Executive's termination of employment; multiplied by

               (B) the number of shares which are being surrendered.

     For purposes of this section 9(b)(ix),  the Executive shall be deemed fully
     vested in all shares awarded under any restricted stock plan maintained by,
     or  covering  employees  of, the Bank,  even if he is not vested  under the
     terms of such plan.

The Bank and the  Executive  hereby  stipulate  that the  damages  which  may be
incurred by the Executive  following any such  termination of employment are not
capable of accurate  measurement as of the date first above written and that the
payments and benefits  contemplated by this section 9(b)  constitute  reasonable
damages under the  circumstances and shall be payable without any requirement of
proof of actual damage and without regard to the Executive's efforts, if any, to
mitigate  damages.  The Bank and the  Executive  further agree that the Bank may
condition the payments and benefits (if any) due under sections 9(b)(iii), (iv),
(v), (vi) and (vii) on the receipt of the Executive's  resignation  from any and
all positions  which he holds as an officer,  director or committee  member with
respect to the Bank or any of its subsidiaries or affiliates.

SECTION 10. TERMINATION WITHOUT ADDITIONAL BANK LIABILITY.

         In the  event  that the  Executive's  employment  with  the Bank  shall
terminate during the Employment Period on account of:

         (a) the discharge of the Executive for "cause," which,  for purposes of
this  Agreement,  shall mean a discharge  because the Board  determines that the
Executive:  (i) has  intentionally  failed to perform his assigned  duties under
this Agreement  (including,  for these purposes,  the  Executive's  inability to
perform  such  duties  as a  result  of drug or  alcohol  dependency);  (ii) has
intentionally  engaged in dishonest or illegal  conduct in  connection  with his
performance  of services for the Bank or has been  convicted of a felony;  (iii)
has willfully  violated,  in any material  respect,  any law, rule,  regulation,
written  agreement  or  final   cease-and-desist   order  with  respect  to  his
performance  of services for the Bank, as  determined by the Board;  or (iv) has
intentionally breached the material terms of this Agreement;

         (b) the Executive's voluntary resignation from employment with the Bank
for reasons other than those specified in section 9(a)(i); or

         (c) the death of the  Executive  while  employed  by the  Bank,  or the
termination  of the  Executive's  employment  because  of "total  and  permanent
disability"  within  the  meaning  of  the  Company's  or the  Bank's  long-term
disability plan for employees;  then the Bank shall have no further  obligations
under this Agreement,  other than the payment to the Executive of his earned but

                                       8
<PAGE>



unpaid  salary  as of the  date of the  termination  of his  employment  and the
provision  of such other  benefits,  if any, to which he is entitled as a former
employee under the Bank's employee  benefit plans and programs and  compensation
plans and programs.

         For  purposes of this section 10, no act or failure to act, on the part
of the Executive, shall be considered "willful" unless it is done, or omitted to
be done,  by the  Executive in bad faith or without  reasonable  belief that the
Executive's  action or omission was in the best  interests of the Bank. Any act,
or failure to act,  based upon  authority  given  pursuant to a resolution  duly
adopted by the Board or based upon the  written  advice of counsel  for the Bank
shall  be  conclusively  presumed  to be done,  or  omitted  to be done,  by the
Executive in good faith and in the best interests of the Bank. Prior to the date
on  which a Change  in  Control  occurs,  the  cessation  of  employment  of the
Executive  shall not be deemed to be for  "cause"  within the meaning of section
10(a) unless and until there shall have been  delivered to the  Executive a copy
of a resolution duly adopted by the  affirmative  vote of  three-fourths  of the
members of the Board at a meeting of the Board  called and held for such purpose
(after reasonable notice is provided to the Executive and the Executive is given
an opportunity,  together with counsel,  to be heard before the Board),  finding
that,  in the good faith  opinion of the Board,  the  Executive is guilty of the
conduct described in section 10(a) above, and specifying the particulars thereof
in  detail.  On  and  after  the  date  that  a  Change  in  Control  occurs,  a
determination  under this section 10 shall  require the  affirmative  vote of at
least  three-fourths  of the members of the Board acting in good faith, and such
vote shall not be made prior to the expiration of a 60-day period  following the
date on which the Board shall,  by written notice to the  Executive,  furnish to
him a statement of its grounds for proposing to make such determination,  during
which period the Executive  shall be afforded a reasonable  opportunity  to make
oral  and  written  presentations  to  the  members  of  the  Board,  and  to be
represented by his legal counsel at such presentations to refute the grounds for
the proposed determination.

SECTION 11. TERMINATION UPON OR FOLLOWING A CHANGE IN CONTROL.

          (a) A Change in Control of the Bank  ("Change  in  Control")  shall be
     deemed to have occurred upon the happening of any of the following events:

               (i)  approval by the  shareholders  of the Bank of a  transaction
          that would  result and does  result in the  reorganization,  merger or
          consolidation  of the  Bank,  respectively,  with  one or  more  other
          persons, other than a transaction following which:

                    (A) at least 51% of the equity  ownership  interests  of the
               entity  resulting from such  transaction are  beneficially  owned
               (within  the  meaning  of  Rule  13d-3   promulgated   under  the
               Securities  Exchange Act of 1934, as amended ("Exchange Act")) in
               substantially  the same  relative  proportions  by  persons  who,
               immediately prior to such transaction, beneficially owned (within
               the meaning of Rule 13d-3  promulgated under the Exchange Act) at
               least 51% of the outstanding  equity  ownership  interests in the
               Bank; and

                                       9
<PAGE>




                    (B)  at  least  51%  of  the  securities  entitled  to  vote
               generally in the  election of  directors of the entity  resulting
               from such transaction are beneficially  owned (within the meaning
               of  Rule   13d-3   promulgated   under  the   Exchange   Act)  in
               substantially  the same  relative  proportions  by  persons  who,
               immediately prior to such transaction, beneficially owned (within
               the meaning of Rule 13d-3  promulgated under the Exchange Act) at
               least 51% of the  securities  entitled to vote  generally  in the
               election of directors of the Bank;

               (ii) the acquisition of all or substantially all of the assets of
          the Bank or  beneficial  ownership  (within  the meaning of Rule 13d-3
          promulgated  under the Exchange Act) of 25% or more of the outstanding
          securities of the Bank  entitled to vote  generally in the election of
          directors  by any  person  or by any  persons  acting in  concert,  or
          approval  by the  shareholders  of the Bank of any  transaction  which
          would result in such an acquisition;

               (iii) a  complete  liquidation  or  dissolution  of the Bank,  or
          approval  by  the  shareholders  of  the  Bank  of  a  plan  for  such
          liquidation or dissolution;

               (iv) the occurrence of any event if,  immediately  following such
          event,  at least 50% of the  members of the Board do not belong to any
          of the following groups:

                    (A) individuals who were members of the Board on the date of
               this Agreement; or

                    (B)  individuals who first became members of the Board after
               the date of this Agreement either:

                         (1) upon  election to serve as a member of the Board by
                    affirmative  vote of  three-quarters  of the members of such
                    board, or of a nominating  committee  thereof,  in office at
                    the time of such first election; or

                         (2) upon election by the  shareholders  of the Board to
                    serve as a member of the Board,  but only if  nominated  for
                    election  by  affirmative  vote  of  three-quarters  of  the
                    members  of the board of  directors  of the  Board,  or of a
                    nominating  committee thereof, in office at the time of such
                    first nomination;

     provided,  however,  that such individual's  election or nomination did not
     result from an actual or threatened election contest (within the meaning of
     Rule 14a-11 of Regulation 14A promulgated  under the Exchange Act) or other
     actual or  threatened  solicitation  of proxies  or  consents  (within  the
     meaning of Rule 14a-11 of  Regulation  14A  promulgated  under the Exchange
     Act) other than by or on behalf of the Board of the Bank; or

          (v) any event  which would be  described  in section  11(a)(i),  (ii),
     (iii) or (iv) if the term  "Company" were  substituted  for the term "Bank"
     therein and the term "Company Board" were  substituted for the term "Board"
     therein.

                                       10
<PAGE>


In no event, however,  shall a Change in Control be deemed to have occurred as a
result of any acquisition of securities or assets of the Company, the Bank, or a
subsidiary  of either of them, by the Company,  the Bank,  or any  subsidiary of
either of them, or by any employee  benefit plan  maintained by any of them. For
purposes  of this  section  11(a),  the term  "person"  shall  have the  meaning
assigned to it under sections 13(d)(3) or 14(d)(2) of the Exchange Act.

         (b)  In the  event  that  the  Executive=s  employment  with  the  Bank
terminates  within eighteen months  following a Change in Control for any reason
other than for  "cause," as  described  in section 10, the Bank shall pay to the
Executive, in addition to the amounts payable pursuant to section 9, a severance
benefit in a lump sum payment,  within 25 days after the later of the  effective
time of such Change in Control or his  termination of  employment,  equal to the
greater of (i) the sum of the  amounts  payable as salary  pursuant to section 4
hereof during the Remaining  Unexpired  Employment Period and as additional cash
compensation  pursuant to the terms of section  9(b)(vii)  hereof, or (ii) three
times the annual  average of the amount paid or payable to the  Executive  under
section 4 of this Agreement or the corresponding section of any prior employment
agreement with the Bank or its  predecessor  during the five  preceding  taxable
years of the Executive (or during the entire period of the Executive= employment
with the Bank or its  predecessor  if such period is less than five years).  The
Bank  shall  also  continue  to provide  to the  Executive  and to his  eligible
dependents the benefits described in section 9(b)(iii) hereof for a period of at
least 36 months  following  the later of the  effective  time of such  Change in
Control or his termination of employment.


SECTION 12. TAX INDEMNIFICATION.

         (a) This  section  12  shall  apply if the  Executive's  employment  is
terminated  upon or following  (i) a Change in Control (as defined in section 11
of this Agreement);  or (ii) a change "in the ownership or effective control" of
the Company or the Bank or "in the  ownership  of a  substantial  portion of the
assets" of the  Company or the Bank  within the  meaning of section  280G of the
Code. If this section 12 applies,  then, if for any taxable year,  the Executive
shall be liable for the payment of an excise tax under  section 4999 of the Code
with  respect to any payment in the nature of  compensation  made by the Bank or
any  direct  or  indirect  subsidiary  or  affiliate  of the Bank to (or for the
benefit of) the  Executive,  the Bank shall pay to the Executive an amount equal
to X determined under the following formula:


                                      E x P
                   X= ---------------------------------------
                       1 - [F I x (1-SLI)) + SLI + E + M]

where

                 E= the rate  at which  the excise tax is assessed under section
                    4999 of the Code;

                                       11
<PAGE>



               P=   the  amount   with  respect  to  which  such  excise  tax is
                    assessed, determined without regard to this section 12;

              FI=   the  highest  marginal  rate of income tax applicable to the
                    Executive under the Code for the taxable year in question;

             SLI=   the  sum  of  the  highest  marginal  rates  of  income  tax
                    applicable to the Executive  under all applicable  state and
                    local laws for the taxable year in question; and

               M=   the  highest  marginal  rate of  Medicare tax  applicable to
                    the  Executive  under  the  Code  for  the  taxable  year in
                    question.

With  respect to any payment in the nature of  compensation  that is made to (or
for the  benefit  of) the  Executive  under  the  terms of this  Agreement,  the
Executive's employment agreement with the Company, or otherwise, and on which an
excise  tax  under  section  4999 of the  Code  will be  assessed,  the  payment
determined  under  this  section  12(a)  shall be made to the  Executive  on the
earlier  of (i) the  date  the  Company,  the  Bank or any  direct  or  indirect
subsidiary  or affiliate of the Company or the Bank is required to withhold such
tax, or (ii) the date the tax is required to be paid by the Executive.

         (b) Notwithstanding anything in this section 12 to the contrary, in the
event that the  Executive's  liability  for the excise tax under section 4999 of
the Code for a taxable year is subsequently  determined to be different than the
amount determined by the formula (X + P) x E, where X, P and E have the meanings
provided in section 12(a),  the Executive or the Bank, as the case may be, shall
pay to the other party at the time that the amount of such excise tax is finally
determined,  an appropriate  amount,  plus interest,  such that the payment made
under  section  12(a),  when  increased by the amount of the payment made to the
Executive under this section 12(b) by the Bank, or when reduced by the amount of
the payment made to the Bank under this section 12(b) by the  Executive,  equals
the amount that should have properly  been paid to the  Executive  under section
12(a).  The interest  paid under this section  12(b) shall be  determined at the
rate  provided  under  section  1274(b)(2)(B)  of the Code.  To confirm that the
proper  amount,  if any,  was paid to the  Executive  under this section 12, the
Executive  shall furnish to the Bank a copy of each tax return which  reflects a
liability  for an excise tax payment  made by the Bank,  at least 20 days before
the date on which such return is required to be filed with the Internal  Revenue
Service.

SECTION 13. COVENANT NOT TO COMPETE.

         The  Executive  hereby  covenants  and agrees that, in the event of his
termination  of  employment  with  the  Bank  prior  to  the  expiration  of the
Employment  Period,  for a  period  of  one  year  following  the  date  of  his
termination  of  employment  with  the Bank  (or,  if  less,  for the  Remaining
Unexpired  Employment  Period), he shall not, without the written consent of the
Bank,  become an  officer,  employee,  consultant,  director  or  trustee of any
savings bank,  savings and loan  association,  savings and loan holding company,

                                       12
<PAGE>

bank or bank holding company,  or any direct or indirect subsidiary or affiliate
of any such  entity,  that entails  working  within any county in which the Bank
maintains an office; provided,  however, that this section 13 shall not apply if
the  Executive's  employment is terminated  for the reasons set forth in section
9(a).

SECTION 14. CONFIDENTIALITY.

         Unless he obtains the prior written  consent of the Bank, the Executive
shall keep confidential and shall refrain from using for the benefit of himself,
or any person or entity  other than the Bank or any entity which is a subsidiary
of the Bank or of which  the Bank is a  subsidiary,  any  material  document  or
information  obtained from the Bank, or from its parent or subsidiaries,  in the
course  of  his  employment  with  any  of  them  concerning  their  properties,
operations  or  business   (unless  such  document  or  information  is  readily
ascertainable  from  public or  published  information  or trade  sources or has
otherwise  been made  available to the public through no fault of his own) until
the same  ceases to be  material  (or becomes so  ascertainable  or  available);
provided,  however, that nothing in this section 14 shall prevent the Executive,
with  or  without  the  Bank's  consent,  from  participating  in or  disclosing
documents or  information  in  connection  with any  judicial or  administrative
investigation,  inquiry or proceeding to the extent that such  participation  or
disclosure is required under applicable law.

SECTION 15. SOLICITATION.

         The Executive  hereby  covenants  and agrees that,  for a period of one
year  following  his  termination  of  employment  with the Bank,  he shall not,
without the written consent of the Bank, either directly or indirectly:

          (a) solicit,  offer  employment to, or take any other action intended,
     or that a reasonable person acting in like  circumstances  would expect, to
     have the effect of causing  any  officer or  employee of the Bank or any of
     its  subsidiaries  or  affiliates to terminate  his  employment  and accept
     employment or become  affiliated with, or provide services for compensation
     in any capacity  whatsoever  to, any savings  bank,  savings and loan bank,
     bank,  bank holding  company,  savings and loan holding  company,  or other
     institution engaged in the business of accepting deposits,  making loans or
     doing business within the counties specified in section 13;

          (b) provide any information,  advice or recommendation with respect to
     any such  officer or employee of any savings  bank,  savings and loan bank,
     bank,  bank holding  company,  savings and loan holding  company,  or other
     institution engaged in the business of accepting deposits,  making loans or
     doing  business  within  the  counties  specified  in section  13,  that is
     intended,  or that a reasonable person acting in like  circumstances  would
     expect,  to have the effect of causing  any officer or employee of the Bank
     or any of its  subsidiaries  or affiliates to terminate his  employment and
     accept  employment  or become  affiliated  with,  or provide  services  for

                                       13
<PAGE>


     compensation in any capacity  whatsoever to, any savings bank,  savings and
     loan  association,  bank,  bank holding  company,  savings and loan holding
     company,  or  other  institution  engaged  in  the  business  of  accepting
     deposits,  making loans or doing business within the counties  specified in
     section 13;

          (c) solicit, provide any information, advice or recommendation or take
     any other  action  intended,  or that a  reasonable  person  acting in like
     circumstances  would expect,  to have the effect of causing any customer of
     the Bank to terminate an existing business or commercial  relationship with
     the Bank.

SECTION 16. NO EFFECT ON EMPLOYEE BENEFIT PLANS OR PROGRAMS.


         The termination of the Executive's  employment  during the term of this
Agreement or thereafter,  whether by the Bank or by the Executive, shall have no
effect on the rights and  obligations  of the  parties  hereto  under the Bank's
qualified or non-qualified retirement,  pension, savings, thrift, profit-sharing
or stock bonus plans, group life, health (including hospitalization, medical and
major medical),  dental,  accident and long term  disability  insurance plans or
such  other  employee  benefit  plans  or  programs,  or  compensation  plans or
programs,  as may be maintained by, or cover employees of, the Bank from time to
time;  provided,  however,  that  nothing in this  Agreement  shall be deemed to
duplicate any  compensation  or benefits  provided under any agreement,  plan or
program  covering the Executive to which the Bank is a party and any duplicative
amount payable under any such agreement,  plan or program shall be applied as an
offset to reduce the amounts otherwise payable hereunder.

SECTION 17. SUCCESSORS AND ASSIGNS.

         This  Agreement  will inure to the  benefit of and be binding  upon the
Executive, his legal representatives and testate or intestate distributees,  and
the Bank and its  successors  and assigns,  including any successor by merger or
consolidation or a statutory receiver or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Bank may be
sold or otherwise transferred.  Failure of the Bank to obtain from any successor
its express written assumption of the Bank's  obligations  hereunder at least 60
days in advance of the scheduled  effective date of any such succession shall be
deemed a material breach of this Agreement.

SECTION 18. NOTICES.

         Any  communication  required  or  permitted  to  be  given  under  this
Agreement, including any notice, direction,  designation,  consent, instruction,
objection or waiver,  shall be in writing and shall be deemed to have been given
at such time as it is  delivered  personally,  or five  days  after  mailing  if
mailed,  postage  prepaid,  by  registered  or certified  mail,  return  receipt
requested,  addressed to such party at the address listed below or at such other
address as one such party may by written notice specify to the other party:

                                       14

<PAGE>



                  If to the Executive:

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

                  If to the Bank:

                  Hudson River Bank & Trust Company
                  1 Hudson City Center
                  Hudson, New York  12534
                  Attention: President

                  with a copy to:

                  Silver, Freedman & Taff, L.L.P.
                  1100 New York Avenue
                  Washington, D.C.  20005-3934

                  Attention:  Robert J. Freedman, P.C.

SECTION 19. INDEMNIFICATION FOR ATTORNEYS' FEES.

         (a) The Bank shall  indemnify,  hold  harmless and defend the Executive
against reasonable costs, including legal fees and expenses,  incurred by him in
connection with or arising out of any action, suit or proceeding in which he may
be involved, as a result of his efforts, in good faith, to defend or enforce the
terms  of this  Agreement.  For  purposes  of  this  Agreement,  any  settlement
agreement  which provides for payment of any amounts in settlement of the Bank's
obligations   hereunder   shall  be  conclusive   evidence  of  the  Executive's
entitlement to indemnification  hereunder, and any such indemnification payments
shall be in addition to amounts payable  pursuant to such settlement  agreement,
unless such settlement agreement expressly provides otherwise.

         (b) The Bank's  obligation  to make the  payments  provided for in this
Agreement  and  otherwise  to perform  its  obligations  hereunder  shall not be
affected by any set-off, counterclaim, recoupment, defense or other claim, right
or action which the Bank may have against the  Executive or others.  In no event
shall the  Executive  be obligated  to seek other  employment  or take any other
action by way of mitigation of the amounts payable to the Executive under any of
the provisions of this Agreement,  and such amounts shall not be reduced whether
or not the Executive  obtains other  employment.  Unless it is determined that a
claim made by the Executive was either  frivolous or made in bad faith, the Bank
agrees to pay as incurred,  to the full extent  permitted by law, all legal fees
and  expenses  which the  Executive  may  reasonably  incur as a result of or in
connection  with his  consultation  with legal  counsel  or  arising  out of any
action,  suit,  proceeding or contest (regardless of the outcome thereof) by the
Bank, the Executive or others  regarding the validity or  enforceability  of, or
liability under, any provision of this Agreement or any guarantee of performance
thereof  (including as a result of any contest by the Executive about the amount
of any payment  pursuant to this  Agreement),  plus in each case interest on any
delayed  payment  at  the  applicable  Federal  rate  provided  for  in  section
7872(f)(2)(A)  of  the  Code.  This  section  19(b)  shall  apply  whether  such
consultation, action, suit, proceeding or contest arises before, on, after or as
a result of a Change in Control.

                                       15
<PAGE>



SECTION 20. SEVERABILITY.

         A  determination  that any  provision  of this  Agreement is invalid or
unenforceable  shall not  affect the  validity  or  enforceability  of any other
provision hereof.

SECTION 21. WAIVER.

         Failure  to  insist  upon  strict  compliance  with  any of the  terms,
covenants  or  conditions  hereof  shall not be  deemed a waiver  of such  term,
covenant, or condition. A waiver of any provision of this Agreement must be made
in writing,  designated  as a waiver,  and signed by the party  against whom its
enforcement  is  sought.  Any  waiver  or  relinquishment  of any right or power
hereunder   at  any  one  or  more  times  shall  not  be  deemed  a  waiver  or
relinquishment of such right or power at any other time or times.

SECTION 22. COUNTERPARTS.

         This  Agreement  may be executed in two or more  counterparts,  each of
which shall be deemed an original, and all of which shall constitute one and the
same Agreement.

SECTION 23. GOVERNING LAW.

         This  Agreement  shall be governed  by and  construed  and  enforced in
accordance  with the federal  laws of the United  States and, to the extent that
federal law is  inapplicable,  in  accordance  with the laws of the State of New
York  applicable to contracts  entered into and to be performed  entirely within
the State of New York.


SECTION 24. HEADINGS AND CONSTRUCTION.

         The  headings of  sections in this  Agreement  are for  convenience  of
reference  only and are not intended to qualify the meaning of any section.  Any
reference to a section number shall refer to a section of this Agreement, unless
otherwise stated.

                                       16

<PAGE>



SECTION 25. ENTIRE AGREEMENT; MODIFICATIONS.

         This instrument  contains the entire  agreement of the parties relating
to the subject matter  hereof,  and supersedes in its entirety any and all prior
agreements,  understandings  or  representations  relating to the subject matter
hereof. No modifications of this Agreement shall be valid unless made in writing
and signed by the parties hereto.

SECTION 26. NON-DUPLICATION.

         In the event that the Executive shall perform  services for the Company
or any other  direct or indirect  subsidiary  or  affiliate  of the Bank,  it is
intended  that any  compensation  or benefits  provided to the Executive by such
other employer shall not duplicate the  compensation or benefits  provided under
this Agreement. The compensation and benefits payable under this Agreement shall
be reduced to the extent necessary to effectuate this intention.

SECTION 27. REQUIRED REGULATORY PROVISIONS.

         Notwithstanding anything herein contained to the contrary, any payments
to the Executive by the Bank,  whether  pursuant to this Agreement or otherwise,
are subject to and conditioned  upon their  compliance with section 18(k) of the
Federal Deposit  Insurance Act, 12 U.S.C.  Section 1828(k),  and any regulations
promulgated thereunder.

         IN WITNESS  WHEREOF,  the Bank has caused this Agreement to be executed
and the  Executive  has hereunto set his hand,  all as of the day and year first
above written.



                                        ----------------------------------------
                                        EXECUTIVE



ATTEST:                                 HUDSON RIVER BANK & TRUST COMPANY

By_____________________________         By____________________________________
    Secretary                               Name:
                                            Title:

                                       17


<PAGE>



[Seal]


STATE OF NEW YORK                   )
                        : ss.:
COUNTY OF __________                )


         On  this  ________  day  of   ____________________,   1998,  before  me
personally  came  __________________,  to me  known,  and  known to me to be the
individual described in the foregoing  instrument,  who, being by me duly sworn,
did depose and say that he resides at the address set forth in said  instrument,
and that he signed his name to the foregoing instrument.


                                             -----------------------------------
                                             Notary Public

My commission expires:


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


                                       18


<PAGE>



STATE OF NEW YORK                   )
                          : ss.:
COUNTY OF __________                )

         On  this  ________  day  of   ____________________,   1998,  before  me
personally  came  ___________,  to me known,  who,  being by me duly sworn,  did
depose and say that he resides at _______________________________________,  that
he is the  _______________________ of HUDSON RIVER BANK & TRUST COMPANY, the New
York State  chartered  stock  savings bank  described in and which  executed the
foregoing instrument; that he knows the seal of said corporation;  that the seal
affixed to said  instrument is such seal; that it was so affixed by order of the
Board of  Directors  of said  corporation;  and that he or she  signed  his name
thereto by like order.


                                             -----------------------------------
                                             Notary Public
My commission expires:


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

                                       19


<PAGE>


                              EMPLOYMENT AGREEMENT


         This EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of
______________,  1998  by and  between  HUDSON  RIVER  BANK & TRUST  COMPANY,  a
state-chartered  savings bank organized and existing under the laws of the State
of New York,  the  ("Bank"),  and Sidney D. Richter,  an individual  residing at
________________________ (the "Executive").

                              W I T N E S S E T H :

         WHEREAS, the Executive currently serves as the Senior Vice President of
the Bank and as the Senior Vice  President of Hudson River  Bancorp,  Inc.  (the
"Company"),  and  effective  as of the  date of this  Agreement,  the  Bank  has
converted  from  mutual to capital  stock  form and has become the wholly  owned
subsidiary of the Company; and

         WHEREAS,   the  Bank  desires  to  assure  for  itself  the   continued
availability of the Executive's services as provided in this Agreement,  and the
Board  of  Directors  of the  Bank  (the  "Board")  recognizes  the need for the
Executive  to be able to  perform  such  services  with a  minimum  of  personal
distraction  in the event of a pending  or  threatened  Change  in  Control  (as
hereinafter defined); and

         WHEREAS,  the Executive is willing to continue to serve the Bank on the
terms and conditions hereinafter set forth;

         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
covenants  and  conditions  hereinafter  set forth,  the Bank and the  Executive
hereby agree as follows:

SECTION 1. EMPLOYMENT.

         The Bank agrees to continue to employ the Executive,  and the Executive
hereby agrees to such continued employment, during the period and upon the terms
and conditions set forth in this Agreement.

SECTION 2. EMPLOYMENT PERIOD; REMAINING UNEXPIRED EMPLOYMENT PERIOD.

         (a) The terms and conditions of this  Agreement  shall be and remain in
effect  during  the  period  of  employment  established  under  this  section 2
("Employment Period"). The Employment Period shall be for an initial term of two
years  beginning  on the  date  of  this  Agreement  and  ending  on the  second
anniversary  date of this Agreement  (each,  an "Anniversary  Date"),  plus such
extensions,  if any, as are  provided  pursuant to section  2(b).

<PAGE>


         (b) Except as provided in section  2(c),  beginning on the date of this
Agreement,  the  Employment  Period  shall  automatically  be  extended  for one
additional day each day,  unless either the Bank or the Executive  elects not to
extend the  Agreement  further  by giving  written  notice  thereof to the other
party, in which case the Employment  Period shall end on the second  anniversary
of the date on which such  written  notice is given.  For all  purposes  of this
Agreement, the term "Remaining Unexpired Employment Period" as of any date shall
mean  the  period  beginning  on such  date  and  ending  on the last day of the
Employment  Period taking into account any  extensions  under this section 2(b).
Upon  termination  of the  Executive's  employment  with the Bank for any reason
whatsoever,  any daily extensions provided pursuant to this section 2(b), if not
theretofore discontinued, shall automatically cease.

         (c) Nothing in this  Agreement  shall be deemed to prohibit the Bank at
any time from  terminating  the  Executive's  employment  during the  Employment
Period  with or  without  notice for any  reason;  provided,  however,  that the
relative  rights and  obligations  of the Bank and the Executive in the event of
any such termination shall be determined under this Agreement.

SECTION 3. DUTIES.

         The Executive shall serve as Senior Vice President of the Bank,  having
such power,  authority  and  responsibility  and  performing  such duties as are
prescribed by or under the By-Laws of the Bank and as are customarily associated
with such  position.  The  Executive  shall  devote his full  business  time and
attention (other than during weekends,  holidays, approved vacation periods, and
periods of illness or approved leaves of absence) to the business and affairs of
the Bank and shall use his best efforts to advance the interests of the Bank.

SECTION 4. CASH COMPENSATION.

         In  consideration  for the  services to be  rendered  by the  Executive
hereunder,  the Bank shall pay to him a salary equal to the base salary from the
Company and the Bank in effect on the date of this Agreement, less the amount of
base salary  actually paid to the Executive by the Company during the Employment
Period.  The  Executive's  salary  shall  be  payable  in  approximately   equal
installments  in  accordance  with the Bank's  customary  payroll  practices for
senior officers. The Board shall review the Executive's annual rate of salary at
such times during the Employment  Period as it deems  appropriate,  but not less
frequently than once every twelve months, and may, in its discretion, approve an
increase  therein.  In addition to salary,  the Executive may receive other cash
compensation from the Bank for services hereunder at such times, in such amounts
and on such terms and conditions as the Board may determine from time to time.

                                       2
<PAGE>

SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

         During the  Employment  Period,  the  Executive  shall be treated as an
employee  of the Bank and  shall  be  entitled  to  participate  in and  receive
benefits  under any and all  qualified  or  non-qualified  retirement,  pension,
savings,  profit-sharing  or stock bonus plans,  any and all group life,  health
(including  hospitalization,  medical and major medical),  dental,  accident and
long term  disability  insurance  plans,  and any  other  employee  benefit  and
compensation  plans (including,  but not limited to, any incentive  compensation
plans or programs,  stock option and  appreciation  rights plans and  restricted
stock plans) as may from time to time be maintained  by, or cover  employees of,
the Bank, in accordance  with the terms and conditions of such employee  benefit
plans and programs and  compensation  plans and programs and consistent with the
Bank's customary practices.

SECTION 6. INDEMNIFICATION AND INSURANCE.

         (a)  During  the  Employment  Period  and  for a  period  of six  years
thereafter,  the Bank shall cause the Executive to be covered by and named as an
insured  under any policy or contract of insurance  obtained by it to insure its
directors  and  officers  against  personal  liability  for acts or omissions in
connection  with  service as an officer  or  director  of the Bank or service in
other  capacities  at the  request of the Bank.  The  coverage  provided  to the
Executive  pursuant to this section 6 shall be of the same scope and on the same
terms and  conditions  as the  coverage (if any)  provided to other  officers or
directors of the Bank.

         (b) To the maximum extent  permitted  under  applicable law, during the
Employment  Period  and for a period of six  years  thereafter,  the Bank  shall
indemnify  the  Executive   against  and  hold  him  harmless  from  any  costs,
liabilities,  losses  and  exposures  to the  fullest  extent  and  on the  most
favorable  terms and conditions that similar  indemnification  is offered to any
director or officer of the Bank or any subsidiary or affiliate thereof.

SECTION 7. OUTSIDE ACTIVITIES.

         The  Executive may serve as a member of the boards of directors of such
business,  community and charitable  organizations  as he may disclose to and as
may  be  approved  by the  Board  (which  approval  shall  not  be  unreasonably
withheld);  provided,  however, that such service shall not materially interfere
with the performance of his duties under this Agreement.  The Executive may also
engage in personal  business and investment  activities  which do not materially
interfere with the performance of his duties hereunder;  provided, however, that
such  activities are not  prohibited  under any code of conduct or investment or
securities  trading policy  established by the Bank and generally  applicable to
all similarly situated Executives. The Executive may also serve as an officer or
director of the Company on such terms and conditions as the Company and the Bank
may  mutually  agree upon,  and such service  shall not be deemed to  materially
interfere with the Executive's  performance of his duties hereunder or otherwise
result in a material breach of this Agreement. If the Executive is discharged or

                                       3
<PAGE>



suspended,  or is subject to any  regulatory  prohibition  or  restriction  with
respect to  participation  in the affairs of the Company,  he shall  continue to
perform  services for the Bank in accordance  with this  Agreement but shall not
directly or indirectly  provide services to or participate in the affairs of the
Company in a manner  inconsistent with the terms of such discharge or suspension
or any applicable regulatory order.


SECTION 8. WORKING FACILITIES AND EXPENSES.

         The Executive's  principal  place of employment  shall be at the Bank's
executive offices located in Hudson,  New York, or at such other location within
50 miles of the address at which the Bank shall maintain its principal executive
offices,  or at such other  location as the Bank and the  Executive may mutually
agree upon.  The Bank shall  provide the  Executive  at his  principal  place of
employment  with a  private  office,  secretarial  services  and  other  support
services and facilities  suitable to his position with the Bank and necessary or
appropriate in connection with the performance of his assigned duties under this
Agreement. The Bank shall reimburse the Executive for his ordinary and necessary
business expenses,  including,  without  limitation,  the Executive's travel and
entertainment expenses incurred in connection with the performance of his duties
under this Agreement,  in each case upon presentation to the Bank of an itemized
account of such expenses in such form as the Bank may reasonably require.

SECTION 9. TERMINATION OF EMPLOYMENT WITH BENEFITS.

         (a) The  Executive  shall be  entitled  to the  benefits  described  in
section 9(b) in the event that:

          (i) his  employment  with the Bank  terminates  during the  Employment
     Period as a result of the Executive's  voluntary resignation within 90 days
     following:

               (A) the failure of the Board to appoint or re-appoint or elect or
          re-elect the Executive to the position with the Bank stated in section
          3 of this Agreement (or a more senior office);

               (B) if the Executive is a member of the Board, the failure of the
          shareholders  of the Bank to elect or re-elect  the  Executive  to the
          Board  or the  failure  of the  Board  (or  the  nominating  committee
          thereof) to nominate the Executive for such election or re-election;

               (C) the expiration of a 30-day period following the date on which
          the  Executive  gives  written  notice  to the  Bank  of its  material
          failure,  whether by  amendment  of the Bank's  Restated  Organization
          Certificate,  the  Bank's  By-Laws,  action of the Board or the Bank's
          shareholders  or otherwise,  to vest in the  Executive the  functions,
          duties, or responsibilities prescribed in section 3 of this Agreement,
          unless, during such 30-day period, the Bank cures such failure;

                                       4
<PAGE>


               (D) the expiration of a 30-day period following the date on which
          the Executive  gives written notice to the Bank of its material breach
          of any  term,  condition  or  covenant  contained  in  this  Agreement
          (including,  without limitation, any reduction of the Executive's rate
          of base salary in effect from time to time and any change in the terms
          and  conditions of any  compensation  or benefit  program in which the
          Executive  participates  which,  either  individually or together with
          other changes, has a material adverse effect on the aggregate value of
          his total compensation  package),  unless,  during such 30-day period,
          the Bank cures such failure; or

               (E) a change in the Executive's principal place of employment for
          a distance in excess of 50 miles from the Bank's  principal  office in
          Hudson, New York; or

               (F) the liquidation,  dissolution,  bankruptcy,  or insolvency of
          the  Bank,  the  Bank  or  any of  their  respective  subsidiaries  or
          affiliates; or

          (ii) the  Executive's  employment  with the Bank is  terminated by the
     Bank during the Employment Period for any reason other than for "cause," as
     provided in section 10(a).

          (b) Upon the occurrence of any of the events described in section 9(a)
     of this Agreement,  the Bank shall pay and provide to the Executive (or, in
     the event of his death, to his estate):

          (i) his earned but unpaid salary (including,  without limitation,  all
     items which  constitute wages under applicable law and the payment of which
     is not  otherwise  provided for in this section 9(b)) as of the date of the
     termination of his employment with the Bank, such payment to be made at the
     time and in the manner prescribed by law applicable to the payment of wages
     but in no event later than 30 days after termination of employment;

          (ii)  the  benefits,  if any,  to  which  he is  entitled  as a former
     employee  under the employee  benefit  plans and programs and  compensation
     plans and programs  maintained  for the benefit of the Bank's  officers and
     employees;

          (iii) continued group life, health (including hospitalization, medical
     and major medical),  dental,  accident and long term  disability  insurance
     benefits,  in addition to that provided pursuant to section  9(b)(ii),  and
     after taking into account the coverage provided by any subsequent employer,
     if and to the  extent  necessary  to  provide  for the  Executive,  for the
     Remaining Unexpired Employment Period,  coverage equivalent to the coverage
     to which he would have been entitled  under such plans (as in effect on the
     date of his termination of employment, or, if his termination of employment
     occurs  after a Change of  Control,  on the date of such Change of Control,
     whichever  benefits are greater),  if he had continued working for the Bank
     during the Remaining Unexpired Employment Period at the highest annual rate
     of salary achieved during the Employment Period;

                                       5
<PAGE>



          (iv)  within  30  days  following  the   Executive's   termination  of
     employment  with the Bank,  a lump sum  payment,  in an amount equal to the
     present value of the salary (excluding any additional  payments made to the
     Executive in lieu of the use of an  automobile)  that the  Executive  would
     have earned if he had  continued  working for the Bank during the Remaining
     Unexpired  Employment  Period at the highest annual rate of salary achieved
     during the Employment Period,  where such present value is to be determined
     using a  discount  rate equal to the  applicable  short-term  federal  rate
     prescribed  under section 1274(d) of the Internal  Revenue Code of 1986, as
     amended   (the   "Code"),   compounded   using  the   compounding   periods
     corresponding to the Bank's regular payroll periods for its officers,  such
     lump sum to be paid in lieu of all other  payments of salary  provided  for
     under  this  Agreement  in  respect  of  the  period   following  any  such
     termination;

          (v) within 30 days following the Executive's termination of employment
     with the Bank, a lump sum payment in an amount equal to the excess, if any,
     of:

               (A) the present value of the aggregate benefits to which he would
          be entitled under The Retirement Plan of the Hudson River Bank & Trust
          Company  (together  with the  defined  benefit  portion of the Benefit
          Restoration  Plan of Hudson  River Bank & Trust  Company and any other
          supplemental defined benefit plan) and any and all other qualified and
          non-qualified defined benefit pension plans maintained by, or covering
          employees  of,  the Bank if he were  100%  vested  thereunder  and had
          continued  working  for  the  Bank  during  the  Remaining   Unexpired
          Employment Period at the highest annual rate of salary achieved during
          the Employment Period; over

                  (B) the present  value of the benefits to which he is actually
         entitled under such defined benefit pension plans as of the date of his
         termination;  where such present values are to be determined  using the
         mortality tables prescribed under section  415(b)(2)(E)(v)  of the Code
         and a discount rate, compounded monthly equal to the annualized rate of
         interest prescribed by the Pension Benefit Guaranty Corporation for the
         valuation   of   immediate    annuities   payable   under   terminating
         single-employer  defined  benefit  plans  for the  month in  which  the
         Executive's termination of employment occurs ("Applicable PBGC Rate");

          (vi)  within  30  days  following  the   Executive's   termination  of
     employment  with the Bank,  a lump sum  payment  in an amount  equal to the
     present value of the additional  employer  contributions  to which he would
     have been  entitled  under the  Hudson  River Bank & Trust  Company  401(k)
     Savings Plan, the Hudson River Bancorp,  Inc. Employee Stock Ownership Plan
     (together with the defined  contribution portion of the Benefit Restoration
     Plan of Hudson River Bank & Trust Company or any other supplemental defined
     contribution  plan)  and any  and all  other  qualified  and  non-qualified
     defined  contribution  plans  maintained by, or covering  employees of, the
     Bank as if he were 100% vested thereunder and had continued working for the
     Bank during the Remaining Unexpired Employment Period at the highest annual

                                       6
<PAGE>


     rate of salary achieved during the Employment Period and making the maximum
     amount of employee contributions,  if any, required or permitted under such
     plan or  plans,  such  present  value to be  determined  on the  basis of a
     discount rate,  compounded using the compounding period that corresponds to
     the frequency  with which employer  contributions  are made to the relevant
     plan, equal to the Applicable PBGC Rate;

          (vii)  within  30  days  following  the  Executive's   termination  of
     employment  with the Bank,  a lump sum  payment  in an amount  equal to the
     payments that would have been made (without  discounting for early payment)
     to the  Executive  under any cash bonus or  long-term  or  short-term  cash
     incentive  compensation  plan maintained by, or covering  employees of, the
     Bank  if he had  continued  working  for  the  Bank  during  the  Remaining
     Unexpired  Employment  Period and had earned the maximum bonus or incentive
     award in each  calendar  year  that ends  during  the  Remaining  Unexpired
     Employment Period, such payments to be equal to the product of:

               (A) the  maximum  percentage  rate at  which  an  award  was ever
          available to the Executive  under such  incentive  compensation  plan;
          multiplied by

               (B) the salary that would have been paid to the Executive  during
          each such calendar year at the highest annual rate of salary  achieved
          during the Employment Period.

          (viii) at the election of the Bank made within 30 days  following  the
     occurrence of the event  described in section  9(a),  upon the surrender of
     options or  appreciation  rights  issued to the  Executive  under any stock
     option and appreciation  rights plan or program  maintained by, or covering
     employees  of,  the Bank,  a lump sum  payment  in an  amount  equal to the
     product of:

               (A) the excess of (I) the fair  market  value of a share of stock
          of the same class as the stock  subject to the option or  appreciation
          right,  determined as of the date of termination  of employment,  over
          (II) the  exercise  price per share  for such  option or  appreciation
          right,  as  specified  in or  under  the  relevant  plan  or  program;
          multiplied by

               (B) the  number  of  shares  with  respect  to which  options  or
          appreciation rights are being surrendered.

     For  purposes of this section  9(b)(viii),  the  Executive  shall be deemed
     fully vested in all options and appreciation  rights under any stock option
     or appreciation rights plan or program maintained by, or covering employees
     of,  the  Bank,  even if he is not  vested  under the terms of such plan or
     program; and

          (ix) at the  election  of the Bank made within 30 days  following  the
     occurrence of the event  described in section  9(a),  upon the surrender of
     any  shares  awarded  to the  Executive  under any  restricted  stock  plan
     maintained by, or covering employees of, the Bank, a lump sum payment in an
     amount equal to the product of:

                                       7
<PAGE>


               (A) the fair  market  value of a share of stock of the same class
          of stock  granted  under such plan,  determined  as of the date of the
          Executive's termination of employment; multiplied by

               (B) the number of shares which are being surrendered.

     For purposes of this section 9(b)(ix),  the Executive shall be deemed fully
     vested in all shares awarded under any restricted stock plan maintained by,
     or  covering  employees  of, the Bank,  even if he is not vested  under the
     terms of such plan.

The Bank and the  Executive  hereby  stipulate  that the  damages  which  may be
incurred by the Executive  following any such  termination of employment are not
capable of accurate  measurement as of the date first above written and that the
payments and benefits  contemplated by this section 9(b)  constitute  reasonable
damages under the  circumstances and shall be payable without any requirement of
proof of actual damage and without regard to the Executive's efforts, if any, to
mitigate  damages.  The Bank and the  Executive  further agree that the Bank may
condition the payments and benefits (if any) due under sections 9(b)(iii), (iv),
(v), (vi) and (vii) on the receipt of the Executive's  resignation  from any and
all positions  which he holds as an officer,  director or committee  member with
respect to the Bank or any of its subsidiaries or affiliates.

SECTION 10. TERMINATION WITHOUT ADDITIONAL BANK LIABILITY.

         In the  event  that the  Executive's  employment  with  the Bank  shall
terminate during the Employment Period on account of:

         (a) the discharge of the Executive for "cause," which,  for purposes of
this  Agreement,  shall mean a discharge  because the Board  determines that the
Executive:  (i) has  intentionally  failed to perform his assigned  duties under
this Agreement  (including,  for these purposes,  the  Executive's  inability to
perform  such  duties  as a  result  of drug or  alcohol  dependency);  (ii) has
intentionally  engaged in dishonest or illegal  conduct in  connection  with his
performance  of services for the Bank or has been  convicted of a felony;  (iii)
has willfully  violated,  in any material  respect,  any law, rule,  regulation,
written  agreement  or  final   cease-and-desist   order  with  respect  to  his
performance  of services for the Bank, as  determined by the Board;  or (iv) has
intentionally breached the material terms of this Agreement;

         (b) the Executive's voluntary resignation from employment with the Bank
for reasons other than those specified in section 9(a)(i); or

         (c) the death of the  Executive  while  employed  by the  Bank,  or the
termination  of the  Executive's  employment  because  of "total  and  permanent
disability"  within  the  meaning  of  the  Company's  or the  Bank's  long-term
disability plan for employees;  then the Bank shall have no further  obligations
under this Agreement,  other than the payment to the Executive of his earned but

                                       8
<PAGE>



unpaid  salary  as of the  date of the  termination  of his  employment  and the
provision  of such other  benefits,  if any, to which he is entitled as a former
employee under the Bank's employee  benefit plans and programs and  compensation
plans and programs.

         For  purposes of this section 10, no act or failure to act, on the part
of the Executive, shall be considered "willful" unless it is done, or omitted to
be done,  by the  Executive in bad faith or without  reasonable  belief that the
Executive's  action or omission was in the best  interests of the Bank. Any act,
or failure to act,  based upon  authority  given  pursuant to a resolution  duly
adopted by the Board or based upon the  written  advice of counsel  for the Bank
shall  be  conclusively  presumed  to be done,  or  omitted  to be done,  by the
Executive in good faith and in the best interests of the Bank. Prior to the date
on  which a Change  in  Control  occurs,  the  cessation  of  employment  of the
Executive  shall not be deemed to be for  "cause"  within the meaning of section
10(a) unless and until there shall have been  delivered to the  Executive a copy
of a resolution duly adopted by the  affirmative  vote of  three-fourths  of the
members of the Board at a meeting of the Board  called and held for such purpose
(after reasonable notice is provided to the Executive and the Executive is given
an opportunity,  together with counsel,  to be heard before the Board),  finding
that,  in the good faith  opinion of the Board,  the  Executive is guilty of the
conduct described in section 10(a) above, and specifying the particulars thereof
in  detail.  On  and  after  the  date  that  a  Change  in  Control  occurs,  a
determination  under this section 10 shall  require the  affirmative  vote of at
least  three-fourths  of the members of the Board acting in good faith, and such
vote shall not be made prior to the expiration of a 60-day period  following the
date on which the Board shall,  by written notice to the  Executive,  furnish to
him a statement of its grounds for proposing to make such determination,  during
which period the Executive  shall be afforded a reasonable  opportunity  to make
oral  and  written  presentations  to  the  members  of  the  Board,  and  to be
represented by his legal counsel at such presentations to refute the grounds for
the proposed determination.

SECTION 11. TERMINATION UPON OR FOLLOWING A CHANGE IN CONTROL.

          (a) A Change in Control of the Bank  ("Change  in  Control")  shall be
     deemed to have occurred upon the happening of any of the following events:

               (i)  approval by the  shareholders  of the Bank of a  transaction
          that would  result and does  result in the  reorganization,  merger or
          consolidation  of the  Bank,  respectively,  with  one or  more  other
          persons, other than a transaction following which:

                    (A) at least 51% of the equity  ownership  interests  of the
               entity  resulting from such  transaction are  beneficially  owned
               (within  the  meaning  of  Rule  13d-3   promulgated   under  the
               Securities  Exchange Act of 1934, as amended ("Exchange Act")) in
               substantially  the same  relative  proportions  by  persons  who,
               immediately prior to such transaction, beneficially owned (within
               the meaning of Rule 13d-3  promulgated under the Exchange Act) at
               least 51% of the outstanding  equity  ownership  interests in the
               Bank; and

                                       9
<PAGE>




                    (B)  at  least  51%  of  the  securities  entitled  to  vote
               generally in the  election of  directors of the entity  resulting
               from such transaction are beneficially  owned (within the meaning
               of  Rule   13d-3   promulgated   under  the   Exchange   Act)  in
               substantially  the same  relative  proportions  by  persons  who,
               immediately prior to such transaction, beneficially owned (within
               the meaning of Rule 13d-3  promulgated under the Exchange Act) at
               least 51% of the  securities  entitled to vote  generally  in the
               election of directors of the Bank;

               (ii) the acquisition of all or substantially all of the assets of
          the Bank or  beneficial  ownership  (within  the meaning of Rule 13d-3
          promulgated  under the Exchange Act) of 25% or more of the outstanding
          securities of the Bank  entitled to vote  generally in the election of
          directors  by any  person  or by any  persons  acting in  concert,  or
          approval  by the  shareholders  of the Bank of any  transaction  which
          would result in such an acquisition;

               (iii) a  complete  liquidation  or  dissolution  of the Bank,  or
          approval  by  the  shareholders  of  the  Bank  of  a  plan  for  such
          liquidation or dissolution;

               (iv) the occurrence of any event if,  immediately  following such
          event,  at least 50% of the  members of the Board do not belong to any
          of the following groups:

                    (A) individuals who were members of the Board on the date of
               this Agreement; or

                    (B)  individuals who first became members of the Board after
               the date of this Agreement either:

                         (1) upon  election to serve as a member of the Board by
                    affirmative  vote of  three-quarters  of the members of such
                    board, or of a nominating  committee  thereof,  in office at
                    the time of such first election; or

                         (2) upon election by the  shareholders  of the Board to
                    serve as a member of the Board,  but only if  nominated  for
                    election  by  affirmative  vote  of  three-quarters  of  the
                    members  of the board of  directors  of the  Board,  or of a
                    nominating  committee thereof, in office at the time of such
                    first nomination;

     provided,  however,  that such individual's  election or nomination did not
     result from an actual or threatened election contest (within the meaning of
     Rule 14a-11 of Regulation 14A promulgated  under the Exchange Act) or other
     actual or  threatened  solicitation  of proxies  or  consents  (within  the
     meaning of Rule 14a-11 of  Regulation  14A  promulgated  under the Exchange
     Act) other than by or on behalf of the Board of the Bank; or

          (v) any event  which would be  described  in section  11(a)(i),  (ii),
     (iii) or (iv) if the term  "Company" were  substituted  for the term "Bank"
     therein and the term "Company Board" were  substituted for the term "Board"
     therein.

                                       10
<PAGE>


In no event, however,  shall a Change in Control be deemed to have occurred as a
result of any acquisition of securities or assets of the Company, the Bank, or a
subsidiary  of either of them, by the Company,  the Bank,  or any  subsidiary of
either of them, or by any employee  benefit plan  maintained by any of them. For
purposes  of this  section  11(a),  the term  "person"  shall  have the  meaning
assigned to it under sections 13(d)(3) or 14(d)(2) of the Exchange Act.

         (b)  In the  event  that  the  Executive=s  employment  with  the  Bank
terminates  within eighteen months  following a Change in Control for any reason
other than for  "cause," as  described  in section 10, the Bank shall pay to the
Executive, in addition to the amounts payable pursuant to section 9, a severance
benefit in a lump sum payment,  within 25 days after the later of the  effective
time of such Change in Control or his  termination of  employment,  equal to the
greater of (i) the sum of the  amounts  payable as salary  pursuant to section 4
hereof during the Remaining  Unexpired  Employment Period and as additional cash
compensation  pursuant to the terms of section  9(b)(vii)  hereof, or (ii) three
times the annual  average of the amount paid or payable to the  Executive  under
section 4 of this Agreement or the corresponding section of any prior employment
agreement with the Bank or its  predecessor  during the five  preceding  taxable
years of the Executive (or during the entire period of the Executive= employment
with the Bank or its  predecessor  if such period is less than five years).  The
Bank  shall  also  continue  to provide  to the  Executive  and to his  eligible
dependents the benefits described in section 9(b)(iii) hereof for a period of at
least 36 months  following  the later of the  effective  time of such  Change in
Control or his termination of employment.


SECTION 12. TAX INDEMNIFICATION.

         (a) This  section  12  shall  apply if the  Executive's  employment  is
terminated  upon or following  (i) a Change in Control (as defined in section 11
of this Agreement);  or (ii) a change "in the ownership or effective control" of
the Company or the Bank or "in the  ownership  of a  substantial  portion of the
assets" of the  Company or the Bank  within the  meaning of section  280G of the
Code. If this section 12 applies,  then, if for any taxable year,  the Executive
shall be liable for the payment of an excise tax under  section 4999 of the Code
with  respect to any payment in the nature of  compensation  made by the Bank or
any  direct  or  indirect  subsidiary  or  affiliate  of the Bank to (or for the
benefit of) the  Executive,  the Bank shall pay to the Executive an amount equal
to X determined under the following formula:


                                      E x P
                   X= ---------------------------------------
                       1 - [F I x (1-SLI)) + SLI + E + M]

where

               E=   the  rate at which  the excise tax is assessed under section
                    4999 of the Code;

                                       11
<PAGE>



               P=   the  amount  with   respect  to  which  such  excise  tax is
                    assessed, determined without regard to this section 12;

              FI=   the  highest  marginal  rate of income tax applicable to the
                    Executive under the Code for the taxable year in question;

             SLI=   the  sum  of  the  highest  marginal  rates  of  income  tax
                    applicable to the Executive  under all applicable  state and
                    local laws for the taxable year in question; and

               M=   the highest  marginal  rate  of  Medicare tax  applicable to
                    the  Executive  under  the  Code  for  the  taxable  year in
                    question.

With  respect to any payment in the nature of  compensation  that is made to (or
for the  benefit  of) the  Executive  under  the  terms of this  Agreement,  the
Executive's employment agreement with the Company, or otherwise, and on which an
excise  tax  under  section  4999 of the  Code  will be  assessed,  the  payment
determined  under  this  section  12(a)  shall be made to the  Executive  on the
earlier  of (i) the  date  the  Company,  the  Bank or any  direct  or  indirect
subsidiary  or affiliate of the Company or the Bank is required to withhold such
tax, or (ii) the date the tax is required to be paid by the Executive.

         (b) Notwithstanding anything in this section 12 to the contrary, in the
event that the  Executive's  liability  for the excise tax under section 4999 of
the Code for a taxable year is subsequently  determined to be different than the
amount determined by the formula (X + P) x E, where X, P and E have the meanings
provided in section 12(a),  the Executive or the Bank, as the case may be, shall
pay to the other party at the time that the amount of such excise tax is finally
determined,  an appropriate  amount,  plus interest,  such that the payment made
under  section  12(a),  when  increased by the amount of the payment made to the
Executive under this section 12(b) by the Bank, or when reduced by the amount of
the payment made to the Bank under this section 12(b) by the  Executive,  equals
the amount that should have properly  been paid to the  Executive  under section
12(a).  The interest  paid under this section  12(b) shall be  determined at the
rate  provided  under  section  1274(b)(2)(B)  of the Code.  To confirm that the
proper  amount,  if any,  was paid to the  Executive  under this section 12, the
Executive  shall furnish to the Bank a copy of each tax return which  reflects a
liability  for an excise tax payment  made by the Bank,  at least 20 days before
the date on which such return is required to be filed with the Internal  Revenue
Service.

SECTION 13. COVENANT NOT TO COMPETE.

         The  Executive  hereby  covenants  and agrees that, in the event of his
termination  of  employment  with  the  Bank  prior  to  the  expiration  of the
Employment  Period,  for a  period  of  one  year  following  the  date  of  his
termination  of  employment  with  the Bank  (or,  if  less,  for the  Remaining
Unexpired  Employment  Period), he shall not, without the written consent of the
Bank,  become an  officer,  employee,  consultant,  director  or  trustee of any
savings bank,  savings and loan  association,  savings and loan holding company,

                                       12
<PAGE>

bank or bank holding company,  or any direct or indirect subsidiary or affiliate
of any such  entity,  that entails  working  within any county in which the Bank
maintains an office; provided,  however, that this section 13 shall not apply if
the  Executive's  employment is terminated  for the reasons set forth in section
9(a).

SECTION 14. CONFIDENTIALITY.

         Unless he obtains the prior written  consent of the Bank, the Executive
shall keep confidential and shall refrain from using for the benefit of himself,
or any person or entity  other than the Bank or any entity which is a subsidiary
of the Bank or of which  the Bank is a  subsidiary,  any  material  document  or
information  obtained from the Bank, or from its parent or subsidiaries,  in the
course  of  his  employment  with  any  of  them  concerning  their  properties,
operations  or  business   (unless  such  document  or  information  is  readily
ascertainable  from  public or  published  information  or trade  sources or has
otherwise  been made  available to the public through no fault of his own) until
the same  ceases to be  material  (or becomes so  ascertainable  or  available);
provided,  however, that nothing in this section 14 shall prevent the Executive,
with  or  without  the  Bank's  consent,  from  participating  in or  disclosing
documents or  information  in  connection  with any  judicial or  administrative
investigation,  inquiry or proceeding to the extent that such  participation  or
disclosure is required under applicable law.

SECTION 15. SOLICITATION.

         The Executive  hereby  covenants  and agrees that,  for a period of one
year  following  his  termination  of  employment  with the Bank,  he shall not,
without the written consent of the Bank, either directly or indirectly:

          (a) solicit,  offer  employment to, or take any other action intended,
     or that a reasonable person acting in like  circumstances  would expect, to
     have the effect of causing  any  officer or  employee of the Bank or any of
     its  subsidiaries  or  affiliates to terminate  his  employment  and accept
     employment or become  affiliated with, or provide services for compensation
     in any capacity  whatsoever  to, any savings  bank,  savings and loan bank,
     bank,  bank holding  company,  savings and loan holding  company,  or other
     institution engaged in the business of accepting deposits,  making loans or
     doing business within the counties specified in section 13;

          (b) provide any information,  advice or recommendation with respect to
     any such  officer or employee of any savings  bank,  savings and loan bank,
     bank,  bank holding  company,  savings and loan holding  company,  or other
     institution engaged in the business of accepting deposits,  making loans or
     doing  business  within  the  counties  specified  in section  13,  that is
     intended,  or that a reasonable person acting in like  circumstances  would
     expect,  to have the effect of causing  any officer or employee of the Bank
     or any of its  subsidiaries  or affiliates to terminate his  employment and
     accept  employment  or become  affiliated  with,  or provide  services  for

                                       13
<PAGE>


     compensation in any capacity  whatsoever to, any savings bank,  savings and
     loan  association,  bank,  bank holding  company,  savings and loan holding
     company,  or  other  institution  engaged  in  the  business  of  accepting
     deposits,  making loans or doing business within the counties  specified in
     section 13;

          (c) solicit, provide any information, advice or recommendation or take
     any other  action  intended,  or that a  reasonable  person  acting in like
     circumstances  would expect,  to have the effect of causing any customer of
     the Bank to terminate an existing business or commercial  relationship with
     the Bank.

SECTION 16. NO EFFECT ON EMPLOYEE BENEFIT PLANS OR PROGRAMS.


         The termination of the Executive's  employment  during the term of this
Agreement or thereafter,  whether by the Bank or by the Executive, shall have no
effect on the rights and  obligations  of the  parties  hereto  under the Bank's
qualified or non-qualified retirement,  pension, savings, thrift, profit-sharing
or stock bonus plans, group life, health (including hospitalization, medical and
major medical),  dental,  accident and long term  disability  insurance plans or
such  other  employee  benefit  plans  or  programs,  or  compensation  plans or
programs,  as may be maintained by, or cover employees of, the Bank from time to
time;  provided,  however,  that  nothing in this  Agreement  shall be deemed to
duplicate any  compensation  or benefits  provided under any agreement,  plan or
program  covering the Executive to which the Bank is a party and any duplicative
amount payable under any such agreement,  plan or program shall be applied as an
offset to reduce the amounts otherwise payable hereunder.

SECTION 17. SUCCESSORS AND ASSIGNS.

         This  Agreement  will inure to the  benefit of and be binding  upon the
Executive, his legal representatives and testate or intestate distributees,  and
the Bank and its  successors  and assigns,  including any successor by merger or
consolidation or a statutory receiver or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Bank may be
sold or otherwise transferred.  Failure of the Bank to obtain from any successor
its express written assumption of the Bank's  obligations  hereunder at least 60
days in advance of the scheduled  effective date of any such succession shall be
deemed a material breach of this Agreement.

SECTION 18. NOTICES.

         Any  communication  required  or  permitted  to  be  given  under  this
Agreement, including any notice, direction,  designation,  consent, instruction,
objection or waiver,  shall be in writing and shall be deemed to have been given
at such time as it is  delivered  personally,  or five  days  after  mailing  if
mailed,  postage  prepaid,  by  registered  or certified  mail,  return  receipt
requested,  addressed to such party at the address listed below or at such other
address as one such party may by written notice specify to the other party:

                                       14

<PAGE>



                  If to the Executive:

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

                  If to the Bank:

                  Hudson River Bank & Trust Company
                  1 Hudson City Center
                  Hudson, New York  12534
                  Attention: President

                  with a copy to:

                  Silver, Freedman & Taff, L.L.P.
                  1100 New York Avenue
                  Washington, D.C.  20005-3934

                  Attention:  Robert J. Freedman, P.C.

SECTION 19. INDEMNIFICATION FOR ATTORNEYS' FEES.

         (a) The Bank shall  indemnify,  hold  harmless and defend the Executive
against reasonable costs, including legal fees and expenses,  incurred by him in
connection with or arising out of any action, suit or proceeding in which he may
be involved, as a result of his efforts, in good faith, to defend or enforce the
terms  of this  Agreement.  For  purposes  of  this  Agreement,  any  settlement
agreement  which provides for payment of any amounts in settlement of the Bank's
obligations   hereunder   shall  be  conclusive   evidence  of  the  Executive's
entitlement to indemnification  hereunder, and any such indemnification payments
shall be in addition to amounts payable  pursuant to such settlement  agreement,
unless such settlement agreement expressly provides otherwise.

         (b) The Bank's  obligation  to make the  payments  provided for in this
Agreement  and  otherwise  to perform  its  obligations  hereunder  shall not be
affected by any set-off, counterclaim, recoupment, defense or other claim, right
or action which the Bank may have against the  Executive or others.  In no event
shall the  Executive  be obligated  to seek other  employment  or take any other
action by way of mitigation of the amounts payable to the Executive under any of
the provisions of this Agreement,  and such amounts shall not be reduced whether
or not the Executive  obtains other  employment.  Unless it is determined that a
claim made by the Executive was either  frivolous or made in bad faith, the Bank
agrees to pay as incurred,  to the full extent  permitted by law, all legal fees
and  expenses  which the  Executive  may  reasonably  incur as a result of or in
connection  with his  consultation  with legal  counsel  or  arising  out of any
action,  suit,  proceeding or contest (regardless of the outcome thereof) by the
Bank, the Executive or others  regarding the validity or  enforceability  of, or
liability under, any provision of this Agreement or any guarantee of performance
thereof  (including as a result of any contest by the Executive about the amount
of any payment  pursuant to this  Agreement),  plus in each case interest on any
delayed  payment  at  the  applicable  Federal  rate  provided  for  in  section
7872(f)(2)(A)  of  the  Code.  This  section  19(b)  shall  apply  whether  such
consultation, action, suit, proceeding or contest arises before, on, after or as
a result of a Change in Control.

                                       15
<PAGE>



SECTION 20. SEVERABILITY.

         A  determination  that any  provision  of this  Agreement is invalid or
unenforceable  shall not  affect the  validity  or  enforceability  of any other
provision hereof.

SECTION 21. WAIVER.

         Failure  to  insist  upon  strict  compliance  with  any of the  terms,
covenants  or  conditions  hereof  shall not be  deemed a waiver  of such  term,
covenant, or condition. A waiver of any provision of this Agreement must be made
in writing,  designated  as a waiver,  and signed by the party  against whom its
enforcement  is  sought.  Any  waiver  or  relinquishment  of any right or power
hereunder   at  any  one  or  more  times  shall  not  be  deemed  a  waiver  or
relinquishment of such right or power at any other time or times.

SECTION 22. COUNTERPARTS.

         This  Agreement  may be executed in two or more  counterparts,  each of
which shall be deemed an original, and all of which shall constitute one and the
same Agreement.

SECTION 23. GOVERNING LAW.

         This  Agreement  shall be governed  by and  construed  and  enforced in
accordance  with the federal  laws of the United  States and, to the extent that
federal law is  inapplicable,  in  accordance  with the laws of the State of New
York  applicable to contracts  entered into and to be performed  entirely within
the State of New York.


SECTION 24. HEADINGS AND CONSTRUCTION.

         The  headings of  sections in this  Agreement  are for  convenience  of
reference  only and are not intended to qualify the meaning of any section.  Any
reference to a section number shall refer to a section of this Agreement, unless
otherwise stated.

                                       16

<PAGE>



SECTION 25. ENTIRE AGREEMENT; MODIFICATIONS.

         This instrument  contains the entire  agreement of the parties relating
to the subject matter  hereof,  and supersedes in its entirety any and all prior
agreements,  understandings  or  representations  relating to the subject matter
hereof. No modifications of this Agreement shall be valid unless made in writing
and signed by the parties hereto.

SECTION 26. NON-DUPLICATION.

         In the event that the Executive shall perform  services for the Company
or any other  direct or indirect  subsidiary  or  affiliate  of the Bank,  it is
intended  that any  compensation  or benefits  provided to the Executive by such
other employer shall not duplicate the  compensation or benefits  provided under
this Agreement. The compensation and benefits payable under this Agreement shall
be reduced to the extent necessary to effectuate this intention.

SECTION 27. REQUIRED REGULATORY PROVISIONS.

         Notwithstanding anything herein contained to the contrary, any payments
to the Executive by the Bank,  whether  pursuant to this Agreement or otherwise,
are subject to and conditioned  upon their  compliance with section 18(k) of the
Federal Deposit  Insurance Act, 12 U.S.C.  Section 1828(k),  and any regulations
promulgated thereunder.

         IN WITNESS  WHEREOF,  the Bank has caused this Agreement to be executed
and the  Executive  has hereunto set his hand,  all as of the day and year first
above written.



                                        ----------------------------------------
                                        EXECUTIVE



ATTEST:                                 HUDSON RIVER BANK & TRUST COMPANY

By_____________________________         By____________________________________
    Secretary                               Name:
                                            Title:

                                       17


<PAGE>



[Seal]


STATE OF NEW YORK                   )
                        : ss.:
COUNTY OF __________                )


         On  this  ________  day  of   ____________________,   1998,  before  me
personally  came  __________________,  to me  known,  and  known to me to be the
individual described in the foregoing  instrument,  who, being by me duly sworn,
did depose and say that he resides at the address set forth in said  instrument,
and that he signed his name to the foregoing instrument.


                                             -----------------------------------
                                             Notary Public

My commission expires:


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


                                       18


<PAGE>



STATE OF NEW YORK                   )
                          : ss.:
COUNTY OF __________                )

         On  this  ________  day  of   ____________________,   1998,  before  me
personally  came  ___________,  to me known,  who,  being by me duly sworn,  did
depose and say that he resides at _______________________________________,  that
he is the  _______________________ of HUDSON RIVER BANK & TRUST COMPANY, the New
York State  chartered  stock  savings bank  described in and which  executed the
foregoing instrument; that he knows the seal of said corporation;  that the seal
affixed to said  instrument is such seal; that it was so affixed by order of the
Board of  Directors  of said  corporation;  and that he or she  signed  his name
thereto by like order.


                                             -----------------------------------
                                             Notary Public
My commission expires:


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

                                       19


<PAGE>

                              EMPLOYMENT AGREEMENT


         This EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of
______________,  1998  by and  between  HUDSON  RIVER  BANK & TRUST  COMPANY,  a
state-chartered  savings bank organized and existing under the laws of the State
of New York,  the  ("Bank"),  and  Pamela M. Wood,  an  individual  residing  at
________________________ (the "Executive").

                              W I T N E S S E T H :

         WHEREAS,  the Executive  currently  serves as the Senior Vice President
and  Secretary  of the Bank and as the Senior Vice  President  and  Secretary of
Hudson River Bancorp, Inc. (the "Company"), and effective as of the date of this
Agreement,  the Bank has  converted  from  mutual to capital  stock form and has
become the wholly owned subsidiary of the Company; and

         WHEREAS,   the  Bank  desires  to  assure  for  itself  the   continued
availability of the Executive's services as provided in this Agreement,  and the
Board  of  Directors  of the  Bank  (the  "Board")  recognizes  the need for the
Executive  to be able to  perform  such  services  with a  minimum  of  personal
distraction  in the event of a pending  or  threatened  Change  in  Control  (as
hereinafter defined); and

         WHEREAS,  the Executive is willing to continue to serve the Bank on the
terms and conditions hereinafter set forth;

         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
covenants  and  conditions  hereinafter  set forth,  the Bank and the  Executive
hereby agree as follows:

SECTION 1. EMPLOYMENT.

         The Bank agrees to continue to employ the Executive,  and the Executive
hereby agrees to such continued employment, during the period and upon the terms
and conditions set forth in this Agreement.

SECTION 2. EMPLOYMENT PERIOD; REMAINING UNEXPIRED EMPLOYMENT PERIOD.

         (a) The terms and conditions of this  Agreement  shall be and remain in
effect  during  the  period  of  employment  established  under  this  section 2
("Employment Period"). The Employment Period shall be for an initial term of two
years  beginning  on the  date  of  this  Agreement  and  ending  on the  second
anniversary  date of this Agreement  (each,  an "Anniversary  Date"),  plus such
extensions, if any, as are provided pursuant to section 2(b).

<PAGE>


         (b) Except as provided in section  2(c),  beginning on the date of this
Agreement,  the  Employment  Period  shall  automatically  be  extended  for one
additional day each day,  unless either the Bank or the Executive  elects not to
extend the  Agreement  further  by giving  written  notice  thereof to the other
party, in which case the Employment  Period shall end on the second  anniversary
of the date on which such  written  notice is given.  For all  purposes  of this
Agreement, the term "Remaining Unexpired Employment Period" as of any date shall
mean  the  period  beginning  on such  date  and  ending  on the last day of the
Employment  Period taking into account any  extensions  under this section 2(b).
Upon  termination  of the  Executive's  employment  with the Bank for any reason
whatsoever,  any daily extensions provided pursuant to this section 2(b), if not
theretofore discontinued, shall automatically cease.

         (c) Nothing in this  Agreement  shall be deemed to prohibit the Bank at
any time from  terminating  the  Executive's  employment  during the  Employment
Period  with or  without  notice for any  reason;  provided,  however,  that the
relative  rights and  obligations  of the Bank and the Executive in the event of
any such termination shall be determined under this Agreement.

SECTION 3. DUTIES.

         The Executive shall serve as Senior Vice President and Secretary of the
Bank, having such power, authority and responsibility and performing such duties
as are  prescribed  by or under the  By-Laws of the Bank and as are  customarily
associated with such position. The Executive shall devote her full business time
and attention (other than during weekends,  holidays, approved vacation periods,
and  periods of illness or  approved  leaves of  absence)  to the  business  and
affairs of the Bank and shall use her best  efforts to advance the  interests of
the Bank.

SECTION 4. CASH COMPENSATION.

         In  consideration  for the  services to be  rendered  by the  Executive
hereunder,  the Bank shall pay to her a salary equal to the base salary from the
Company and the Bank in effect on the date of this Agreement, less the amount of
base salary  actually paid to the Executive by the Company during the Employment
Period.  The  Executive's  salary  shall  be  payable  in  approximately   equal
installments  in  accordance  with the Bank's  customary  payroll  practices for
senior officers. The Board shall review the Executive's annual rate of salary at
such times during the Employment  Period as it deems  appropriate,  but not less
frequently than once every twelve months, and may, in its discretion, approve an
increase  therein.  In addition to salary,  the Executive may receive other cash
compensation from the Bank for services hereunder at such times, in such amounts
and on such terms and conditions as the Board may determine from time to time.

                                       2

<PAGE>


SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

         During the  Employment  Period,  the  Executive  shall be treated as an
employee  of the Bank and  shall  be  entitled  to  participate  in and  receive
benefits  under any and all  qualified  or  non-qualified  retirement,  pension,
savings,  profit-sharing  or stock bonus plans,  any and all group life,  health
(including  hospitalization,  medical and major medical),  dental,  accident and
long term  disability  insurance  plans,  and any  other  employee  benefit  and
compensation  plans (including,  but not limited to, any incentive  compensation
plans or programs,  stock option and  appreciation  rights plans and  restricted
stock plans) as may from time to time be maintained  by, or cover  employees of,
the Bank, in accordance  with the terms and conditions of such employee  benefit
plans and programs and  compensation  plans and programs and consistent with the
Bank's customary practices.

SECTION 6. INDEMNIFICATION AND INSURANCE.

         (a)  During  the  Employment  Period  and  for a  period  of six  years
thereafter,  the Bank shall cause the Executive to be covered by and named as an
insured  under any policy or contract of insurance  obtained by it to insure its
directors  and  officers  against  personal  liability  for acts or omissions in
connection  with  service as an officer  or  director  of the Bank or service in
other  capacities  at the  request of the Bank.  The  coverage  provided  to the
Executive  pursuant to this section 6 shall be of the same scope and on the same
terms and  conditions  as the  coverage (if any)  provided to other  officers or
directors of the Bank.

         (b) To the maximum extent  permitted  under  applicable law, during the
Employment  Period  and for a period of six  years  thereafter,  the Bank  shall
indemnify  the  Executive   against  and  hold  her  harmless  from  any  costs,
liabilities,  losses  and  exposures  to the  fullest  extent  and  on the  most
favorable  terms and conditions that similar  indemnification  is offered to any
director or officer of the Bank or any subsidiary or affiliate thereof.

SECTION 7. OUTSIDE ACTIVITIES.

         The  Executive may serve as a member of the boards of directors of such
business,  community and charitable  organizations as she may disclose to and as
may  be  approved  by the  Board  (which  approval  shall  not  be  unreasonably
withheld);  provided,  however, that such service shall not materially interfere
with the performance of her duties under this Agreement.  The Executive may also
engage in personal  business and investment  activities  which do not materially
interfere with the performance of her duties hereunder;  provided, however, that
such  activities are not  prohibited  under any code of conduct or investment or
securities  trading policy  established by the Bank and generally  applicable to
all similarly situated Executives. The Executive may also serve as an officer or
director of the Company on such terms and conditions as the Company and the Bank
may  mutually  agree upon,  and such service  shall not be deemed to  materially
interfere with the Executive's  performance of her duties hereunder or otherwise
result in a material breach of this Agreement. If the Executive is discharged or

                                       3
<PAGE>


suspended,  or is subject to any  regulatory  prohibition  or  restriction  with
respect to  participation  in the affairs of the Company,  she shall continue to
perform  services for the Bank in accordance  with this  Agreement but shall not
directly or indirectly  provide services to or participate in the affairs of the
Company in a manner  inconsistent with the terms of such discharge or suspension
or any applicable regulatory order.


SECTION 8. WORKING FACILITIES AND EXPENSES.

         The Executive's  principal  place of employment  shall be at the Bank's
executive offices located in Hudson,  New York, or at such other location within
50 miles of the address at which the Bank shall maintain its principal executive
offices,  or at such other  location as the Bank and the  Executive may mutually
agree upon.  The Bank shall  provide the  Executive  at her  principal  place of
employment  with a  private  office,  secretarial  services  and  other  support
services and facilities  suitable to her position with the Bank and necessary or
appropriate in connection with the performance of her assigned duties under this
Agreement. The Bank shall reimburse the Executive for her ordinary and necessary
business expenses,  including,  without  limitation,  the Executive's travel and
entertainment expenses incurred in connection with the performance of her duties
under this Agreement,  in each case upon presentation to the Bank of an itemized
account of such expenses in such form as the Bank may reasonably require.

SECTION 9. TERMINATION OF EMPLOYMENT WITH BENEFITS.

         (a) The  Executive  shall be  entitled  to the  benefits  described  in
section 9(b) in the event that:

         (i) her  employment  with the Bank  terminates  during  the  Employment
Period  as a result  of the  Executive's  voluntary  resignation  within 90 days
following:

          (A) the  failure  of the Board to appoint  or  re-appoint  or elect or
     re-elect the Executive to the position with the Bank stated in section 3 of
     this Agreement (or a more senior office);

          (B) if the  Executive  is a member of the  Board,  the  failure of the
     shareholders of the Bank to elect or re-elect the Executive to the Board or
     the failure of the Board (or the nominating  committee thereof) to nominate
     the Executive for such election or re-election;

          (C) the expiration of a 30-day period  following the date on which the
     Executive gives written notice to the Bank of its material failure, whether
     by amendment of the Bank's Restated  Organization  Certificate,  the Bank's
     By-Laws,  action of the Board or the Bank's  shareholders or otherwise,  to
     vest in the Executive the functions, duties, or responsibilities prescribed
     in section 3 of this Agreement, unless, during such 30-day period, the Bank
     cures such failure;

                                       4
<PAGE>


          (D) the expiration of a 30-day period  following the date on which the
     Executive  gives written  notice to the Bank of its material  breach of any
     term, condition or covenant contained in this Agreement (including, without
     limitation,  any reduction of the Executive's rate of base salary in effect
     from  time to time  and any  change  in the  terms  and  conditions  of any
     compensation or benefit program in which the Executive  participates which,
     either individually or together with other changes,  has a material adverse
     effect on the aggregate value of her total compensation  package),  unless,
     during such 30-day period, the Bank cures such failure; or

          (E) a change in the  Executive's  principal  place of employment for a
     distance in excess of 50 miles from the Bank's  principal office in Hudson,
     New York; or

          (F) the  liquidation,  dissolution,  bankruptcy,  or insolvency of the
     Company, the Bank or any of their respective subsidiaries or affiliates; or

         (ii) the Executive's employment with the Bank is terminated by the Bank
during the Employment  Period for any reason other than for "cause," as provided
in section 10(a).

         (b) Upon the occurrence of any of the events  described in section 9(a)
of this  Agreement,  the Bank shall pay and provide to the Executive (or, in the
event of her death, to her estate):

         (i) her earned but unpaid salary (including,  without  limitation,  all
items which  constitute  wages under  applicable law and the payment of which is
not  otherwise  provided  for  in  this  section  9(b))  as of the  date  of the
termination of her employment with the Bank, such payment to be made at the time
and in the manner prescribed by law applicable to the payment of wages but in no
event later than 30 days after termination of employment;

         (ii)  the  benefits,  if any,  to  which  she is  entitled  as a former
employee under the employee  benefit plans and programs and  compensation  plans
and programs maintained for the benefit of the Bank's officers and employees;

         (iii) continued group life, health (including hospitalization,  medical
and  major  medical),  dental,  accident  and  long  term  disability  insurance
benefits,  in addition to that provided pursuant to section 9(b)(ii),  and after
taking into account the coverage provided by any subsequent employer,  if and to
the extent necessary to provide for the Executive,  for the Remaining  Unexpired
Employment Period,  coverage  equivalent to the coverage to which she would have
been entitled  under such plans (as in effect on the date of her  termination of
employment,  or,  if her  termination  of  employment  occurs  after a Change of
Control, on the date of such Change of Control, whichever benefits are greater),
if she had  continued  working  for the  Bank  during  the  Remaining  Unexpired
Employment  Period at the  highest  annual  rate of salary  achieved  during the
Employment Period;

                                       5
<PAGE>



         (iv) within 30 days following the Executive's termination of employment
with the Bank,  a lump sum payment,  in an amount equal to the present  value of
the salary  (excluding any additional  payments made to the Executive in lieu of
the use of an  automobile)  that the  Executive  would  have  earned  if she had
continued working for the Bank during the Remaining Unexpired  Employment Period
at the highest  annual rate of salary  achieved  during the  Employment  Period,
where such present value is to be determined  using a discount rate equal to the
applicable  short-term  federal rate  prescribed  under  section  1274(d) of the
Internal  Revenue Code of 1986,  as amended (the "Code"),  compounded  using the
compounding periods  corresponding to the Bank's regular payroll periods for its
officers,  such  lump sum to be paid in lieu of all  other  payments  of  salary
provided for under this  Agreement in respect of the period  following  any such
termination;

         (v) within 30 days following the Executive's  termination of employment
with the Bank, a lump sum payment in an amount equal to the excess, if any, of:

         (A) the present value of the  aggregate  benefits to which she would be
entitled  under The  Retirement  Plan of the Hudson  River Bank & Trust  Company
(together with the defined  benefit portion of the Benefit  Restoration  Plan of
Hudson River Bank & Trust  Company and any other  supplemental  defined  benefit
plan) and any and all other qualified and non-qualified  defined benefit pension
plans maintained by, or covering  employees of, the Bank if she were 100% vested
thereunder and had continued working for the Bank during the Remaining Unexpired
Employment  Period at the  highest  annual  rate of salary  achieved  during the
Employment Period; over

         (B) the present value of the benefits to which she is actually entitled
under such  defined  benefit  pension  plans as of the date of her  termination;
where  such  present  values are to be  determined  using the  mortality  tables
prescribed  under  section  415(b)(2)(E)(v)  of the  Code and a  discount  rate,
compounded  monthly equal to the annualized  rate of interest  prescribed by the
Pension Benefit  Guaranty  Corporation for the valuation of immediate  annuities
payable under terminating single-employer defined benefit plans for the month in
which the Executive's termination of employment occurs ("Applicable PBGC Rate");

         (vi) within 30 days following the Executive's termination of employment
with the Bank, a lump sum payment in an amount equal to the present value of the
additional  employer  contributions  to which she would have been entitled under
the Hudson River Bank & Trust  Company  401(k)  Savings  Plan,  the Hudson River
Bancorp,   Inc.  Employee  Stock  Ownership  Plan  (together  with  the  defined
contribution  portion of the  Benefit  Restoration  Plan of Hudson  River Bank &
Trust Company or any other supplemental  defined  contribution plan) and any and
all other qualified and non-qualified  defined contribution plans maintained by,
or covering employees of, the Bank as if she were 100% vested thereunder and had
continued working for the Bank during the Remaining Unexpired  Employment Period
at the highest annual rate of salary achieved  during the Employment  Period and

                                       6
<PAGE>


making  the  maximum  amount of  employee  contributions,  if any,  required  or
permitted  under such plan or plans,  such present value to be determined on the
basis  of  a  discount  rate,  compounded  using  the  compounding  period  that
corresponds to the frequency with which employer  contributions  are made to the
relevant plan, equal to the Applicable PBGC Rate;

         (vii)  within  30  days  following  the   Executive's   termination  of
employment  with the Bank, a lump sum payment in an amount equal to the payments
that  would  have been made  (without  discounting  for  early  payment)  to the
Executive  under  any cash  bonus or  long-term  or  short-term  cash  incentive
compensation  plan maintained by, or covering  employees of, the Bank if she had
continued working for the Bank during the Remaining Unexpired  Employment Period
and had earned the maximum  bonus or incentive  award in each calendar year that
ends during the Remaining Unexpired Employment Period, such payments to be equal
to the product of:

          (A) the maximum  percentage  rate at which an award was ever available
     to the Executive under such incentive compensation plan; multiplied by

          (B) the salary that would have been paid to the Executive  during each
     such calendar year at the highest annual rate of salary achieved during the
     Employment Period.

         (viii) at the  election of the Bank made within 30 days  following  the
occurrence of the event described in section 9(a), upon the surrender of options
or  appreciation  rights  issued to the  Executive  under any stock  option  and
appreciation rights plan or program maintained by, or covering employees of, the
Bank, a lump sum payment in an amount equal to the product of:

          (A) the excess of (I) the fair market value of a share of stock of the
     same  class as the  stock  subject  to the  option or  appreciation  right,
     determined  as of the date of  termination  of  employment,  over  (II) the
     exercise  price  per  share  for such  option  or  appreciation  right,  as
     specified in or under the relevant plan or program; multiplied by

          (B) the number of shares with respect to which options or appreciation
     rights are being surrendered.

         For purposes of this section 9(b)(viii),  the Executive shall be deemed
fully  vested in all options and  appreciation  rights under any stock option or
appreciation rights plan or program maintained by, or covering employees of, the
Bank, even if she is not vested under the terms of such plan or program; and

         (ix) at the  election  of the Bank made  within 30 days  following  the
occurrence  of the event  described in section  9(a),  upon the surrender of any
shares awarded to the Executive  under any restricted  stock plan maintained by,
or covering employees of, the Bank, a lump sum payment in an amount equal to the
product of:

                                       7
<PAGE>


          (A) the fair  market  value  of a share of stock of the same  class of
     stock granted under such plan, determined as of the date of the Executive's
     termination of employment; multiplied by

          (B) the number of shares which are being surrendered.

         For purposes of this section  9(b)(ix),  the Executive  shall be deemed
fully vested in all shares  awarded under any restricted  stock plan  maintained
by, or  covering  employees  of, the Bank,  even if she is not vested  under the
terms of such plan.

The Bank and the  Executive  hereby  stipulate  that the  damages  which  may be
incurred by the Executive  following any such  termination of employment are not
capable of accurate  measurement as of the date first above written and that the
payments and benefits  contemplated by this section 9(b)  constitute  reasonable
damages under the  circumstances and shall be payable without any requirement of
proof of actual damage and without regard to the Executive's efforts, if any, to
mitigate  damages.  The Bank and the  Executive  further agree that the Bank may
condition the payments and benefits (if any) due under sections 9(b)(iii), (iv),
(v), (vi) and (vii) on the receipt of the Executive's  resignation  from any and
all positions which she holds as an officer,  director or committee  member with
respect to the Bank or any of its subsidiaries or affiliates.

SECTION 10. TERMINATION WITHOUT ADDITIONAL BANK LIABILITY.

         In the  event  that the  Executive's  employment  with  the Bank  shall
terminate during the Employment Period on account of:

         (a) the discharge of the Executive for "cause," which,  for purposes of
this  Agreement,  shall mean a discharge  because the Board  determines that the
Executive:  (i) has  intentionally  failed to perform her assigned  duties under
this Agreement  (including,  for these purposes,  the  Executive's  inability to
perform  such  duties  as a  result  of drug or  alcohol  dependency);  (ii) has
intentionally  engaged in dishonest or illegal  conduct in  connection  with her
performance  of services for the Bank or has been  convicted of a felony;  (iii)
has willfully  violated,  in any material  respect,  any law, rule,  regulation,
written  agreement  or  final   cease-and-desist   order  with  respect  to  her
performance  of services for the Bank, as  determined by the Board;  or (iv) has
intentionally breached the material terms of this Agreement;

         (b) the Executive's voluntary resignation from employment with the Bank
for reasons other than those specified in section 9(a)(i); or

         (c) the death of the  Executive  while  employed  by the  Bank,  or the
termination  of the  Executive's  employment  because  of "total  and  permanent
disability"  within  the  meaning  of  the  Company's  or the  Bank's  long-term
disability plan for employees;  then the Bank shall have no further  obligations
under this Agreement,  other than the payment to the Executive of her earned but

                                       8
<PAGE>

unpaid  salary  as of the  date of the  termination  of her  employment  and the
provision of such other  benefits,  if any, to which she is entitled as a former
employee under the Bank's employee  benefit plans and programs and  compensation
plans and programs.

         For  purposes of this section 10, no act or failure to act, on the part
of the Executive, shall be considered "willful" unless it is done, or omitted to
be done,  by the  Executive in bad faith or without  reasonable  belief that the
Executive's  action or omission was in the best  interests of the Bank. Any act,
or failure to act,  based upon  authority  given  pursuant to a resolution  duly
adopted by the Board or based upon the  written  advice of counsel  for the Bank
shall  be  conclusively  presumed  to be done,  or  omitted  to be done,  by the
Executive in good faith and in the best interests of the Bank. Prior to the date
on  which a Change  in  Control  occurs,  the  cessation  of  employment  of the
Executive  shall not be deemed to be for  "cause"  within the meaning of section
10(a) unless and until there shall have been  delivered to the  Executive a copy
of a resolution duly adopted by the  affirmative  vote of  three-fourths  of the
members of the Board at a meeting of the Board  called and held for such purpose
(after reasonable notice is provided to the Executive and the Executive is given
an opportunity,  together with counsel,  to be heard before the Board),  finding
that,  in the good faith  opinion of the Board,  the  Executive is guilty of the
conduct described in section 10(a) above, and specifying the particulars thereof
in  detail.  On  and  after  the  date  that  a  Change  in  Control  occurs,  a
determination  under this section 10 shall  require the  affirmative  vote of at
least  three-fourths  of the members of the Board acting in good faith, and such
vote shall not be made prior to the expiration of a 60-day period  following the
date on which the Board shall,  by written notice to the  Executive,  furnish to
her a statement of its grounds for proposing to make such determination,  during
which period the Executive  shall be afforded a reasonable  opportunity  to make
oral  and  written  presentations  to  the  members  of  the  Board,  and  to be
represented by her legal counsel at such presentations to refute the grounds for
the proposed determination.

SECTION 11. TERMINATION UPON OR FOLLOWING A CHANGE IN CONTROL.

         (a) A Change in  Control of the Bank  ("Change  in  Control")  shall be
deemed to have occurred upon the happening of any of the following events:

         (i)  approval by the  shareholders  of the Bank of a  transaction  that
would result and does result in the  reorganization,  merger or consolidation of
the Bank, respectively, with one or more other persons, other than a transaction
following which:

          (A) at least  51% of the  equity  ownership  interests  of the  entity
     resulting from such transaction are beneficially  owned (within the meaning
     of Rule 13d-3  promulgated  under the  Securities  Exchange Act of 1934, as
     amended ("Exchange Act")) in substantially the same relative proportions by
     persons who,  immediately  prior to such  transaction,  beneficially  owned
     (within the meaning of Rule 13d-3  promulgated  under the Exchange  Act) at
     least 51% of the outstanding equity ownership interests in the Bank; and

                                       9
<PAGE>



          (B) at least 51% of the  securities  entitled to vote generally in the
     election of directors of the entity  resulting  from such  transaction  are
     beneficially  owned (within the meaning of Rule 13d-3 promulgated under the
     Exchange Act) in  substantially  the same relative  proportions  by persons
     who, immediately prior to such transaction,  beneficially owned (within the
     meaning of Rule 13d-3  promulgated  under the Exchange Act) at least 51% of
     the  securities  entitled to vote generally in the election of directors of
     the Bank;

         (ii) the acquisition of all or  substantially  all of the assets of the
Bank or beneficial ownership (within the meaning of Rule 13d-3 promulgated under
the  Exchange  Act) of 25% or more of the  outstanding  securities  of the  Bank
entitled to vote  generally in the election of directors by any person or by any
persons acting in concert,  or approval by the  shareholders  of the Bank of any
transaction which would result in such an acquisition;

         (iii) a complete liquidation or dissolution of the Bank, or approval by
the shareholders of the Bank of a plan for such liquidation or dissolution;

         (iv) the occurrence of any event if, immediately  following such event,
at least 50% of the  members of the Board do not belong to any of the  following
groups:

          (A)  individuals  who were  members  of the  Board on the date of this
     Agreement; or

          (B)  individuals  who first became members of the Board after the date
     of this Agreement either:

               (1)  upon  election  to  serve  as  a  member  of  the  Board  by
          affirmative vote of three-quarters of the members of such board, or of
          a nominating  committee  thereof,  in office at the time of such first
          election; or

               (2) upon election by the  shareholders of the Board to serve as a
          member of the Board, but only if nominated for election by affirmative
          vote of three-quarters of the members of the board of directors of the
          Board, or of a nominating  committee thereof, in office at the time of
          such first nomination;

provided,  however, that such individual's election or nomination did not result
from an actual or threatened election contest (within the meaning of Rule 14a-11
of  Regulation  14A  promulgated  under  the  Exchange  Act) or other  actual or
threatened  solicitation  of proxies or  consents  (within  the  meaning of Rule
14a-11 of Regulation 14A promulgated under the Exchange Act) other than by or on
behalf of the Board of the Bank; or

         (v) any event which would be described in section 11(a)(i), (ii), (iii)
or (iv) if the term "Company" were  substituted  for the term "Bank" therein and
the term "Company Board" were substituted for the term "Board" therein.

                                       10
<PAGE>



In no event, however,  shall a Change in Control be deemed to have occurred as a
result of any acquisition of securities or assets of the Company, the Bank, or a
subsidiary  of either of them, by the Company,  the Bank,  or any  subsidiary of
either of them, or by any employee  benefit plan  maintained by any of them. For
purposes  of this  section  11(a),  the term  "person"  shall  have the  meaning
assigned to it under sections 13(d)(3) or 14(d)(2) of the Exchange Act.

         (b)  In the  event  that  the  Executive=s  employment  with  the  Bank
terminates  within eighteen months  following a Change in Control for any reason
other than for  "cause," as  described  in section 10, the Bank shall pay to the
Executive, in addition to the amounts payable pursuant to section 9, a severance
benefit in a lump sum payment,  within 25 days after the later of the  effective
time of such Change in Control or her  termination of  employment,  equal to the
greater of (i) the sum of the  amounts  payable as salary  pursuant to section 4
hereof during the Remaining  Unexpired  Employment Period and as additional cash
compensation  pursuant to the terms of section  9(b)(vii)  hereof, or (ii) three
times the annual  average of the amount paid or payable to the  Executive  under
section 4 of this Agreement or the corresponding section of any prior employment
agreement with the Bank or its  predecessor  during the five  preceding  taxable
years of the Executive (or during the entire period of the Executive= employment
with the Bank or its  predecessor  if such period is less than five years).  The
Bank  shall  also  continue  to provide  to the  Executive  and to her  eligible
dependents the benefits described in section 9(b)(iii) hereof for a period of at
least 36 months  following  the later of the  effective  time of such  Change in
Control or her termination of employment.

SECTION 12. TAX INDEMNIFICATION.

         (a) This  section  12  shall  apply if the  Executive's  employment  is
terminated  upon or following  (i) a Change in Control (as defined in section 11
of this Agreement);  or (ii) a change "in the ownership or effective control" of
the Company or the Bank or "in the  ownership  of a  substantial  portion of the
assets" of the  Company or the Bank  within the  meaning of section  280G of the
Code. If this section 12 applies,  then, if for any taxable year,  the Executive
shall be liable for the payment of an excise tax under  section 4999 of the Code
with  respect to any payment in the nature of  compensation  made by the Bank or
any  direct  or  indirect  subsidiary  or  affiliate  of the Bank to (or for the
benefit of) the  Executive,  the Bank shall pay to the Executive an amount equal
to X determined under the following formula:


                                      E x P
                X= ----------------------------------------------
                        1 - [FI x (1-SLI)) + SLI + E + M]

where

               E=   the  rate at  which the excise tax is assessed under section
                    4999 of the Code;

                                       11
<PAGE>



               P=   the  amount   with  respect  to  which  such  excise  tax is
                    assessed, determined without regard to this section 12;

              FI=   the  highest  marginal  rate of income tax applicable to the
                    Executive under the Code for the taxable year in question;

             SLI=   the  sum  of  the  highest  marginal  rates  of  income  tax
                    applicable to the Executive  under all applicable  state and
                    local laws for the taxable year in question; and

               M=   the  highest  marginal  rate of  Medicare tax  applicable to
                    the  Executive  under  the  Code  for  the  taxable  year in
                    question.

With  respect to any payment in the nature of  compensation  that is made to (or
for the  benefit  of) the  Executive  under  the  terms of this  Agreement,  the
Executive's employment agreement with the Company, or otherwise, and on which an
excise  tax  under  section  4999 of the  Code  will be  assessed,  the  payment
determined  under  this  section  12(a)  shall be made to the  Executive  on the
earlier  of (i) the  date  the  Company,  the  Bank or any  direct  or  indirect
subsidiary  or affiliate of the Company or the Bank is required to withhold such
tax, or (ii) the date the tax is required to be paid by the Executive.

         (b) Notwithstanding anything in this section 12 to the contrary, in the
event that the  Executive's  liability  for the excise tax under section 4999 of
the Code for a taxable year is subsequently  determined to be different than the
amount determined by the formula (X + P) x E, where X, P and E have the meanings
provided in section 12(a),  the Executive or the Bank, as the case may be, shall
pay to the other party at the time that the amount of such excise tax is finally
determined,  an appropriate  amount,  plus interest,  such that the payment made
under  section  12(a),  when  increased by the amount of the payment made to the
Executive under this section 12(b) by the Bank, or when reduced by the amount of
the payment made to the Bank under this section 12(b) by the  Executive,  equals
the amount that should have properly  been paid to the  Executive  under section
12(a).  The interest  paid under this section  12(b) shall be  determined at the
rate  provided  under  section  1274(b)(2)(B)  of the Code.  To confirm that the
proper  amount,  if any,  was paid to the  Executive  under this section 12, the
Executive  shall furnish to the Bank a copy of each tax return which  reflects a
liability  for an excise tax payment  made by the Bank,  at least 20 days before
the date on which such return is required to be filed with the Internal  Revenue
Service.

SECTION 13. COVENANT NOT TO COMPETE.

         The  Executive  hereby  covenants  and agrees that, in the event of her
termination  of  employment  with  the  Bank  prior  to  the  expiration  of the
Employment  Period,  for a  period  of  one  year  following  the  date  of  her
termination  of  employment  with  the Bank  (or,  if  less,  for the  Remaining
Unexpired  Employment Period), she shall not, without the written consent of the
Bank,  become an  officer,  employee,  consultant,  director  or  trustee of any
savings bank,  savings and loan  association,  savings and loan holding company,
bank or bank holding company,  or any direct or indirect subsidiary or affiliate

                                       12
<PAGE>


of any such  entity,  that entails  working  within any county in which the Bank
maintains an office; provided,  however, that this section 13 shall not apply if
the  Executive's  employment is terminated  for the reasons set forth in section
9(a).

SECTION 14. CONFIDENTIALITY.

         Unless she obtains the prior written consent of the Bank, the Executive
shall keep confidential and shall refrain from using for the benefit of herself,
or any person or entity  other than the Bank or any entity which is a subsidiary
of the Bank or of which  the Bank is a  subsidiary,  any  material  document  or
information  obtained from the Bank, or from its parent or subsidiaries,  in the
course  of  her  employment  with  any  of  them  concerning  their  properties,
operations  or  business   (unless  such  document  or  information  is  readily
ascertainable  from  public or  published  information  or trade  sources or has
otherwise  been made  available to the public through no fault of her own) until
the same  ceases to be  material  (or becomes so  ascertainable  or  available);
provided,  however, that nothing in this section 14 shall prevent the Executive,
with  or  without  the  Bank's  consent,  from  participating  in or  disclosing
documents or  information  in  connection  with any  judicial or  administrative
investigation,  inquiry or proceeding to the extent that such  participation  or
disclosure is required under applicable law.

SECTION 15. SOLICITATION.

         The Executive  hereby  covenants  and agrees that,  for a period of one
year  following  her  termination  of employment  with the Bank,  she shall not,
without the written consent of the Bank, either directly or indirectly:

         (a) solicit, offer employment to, or take any other action intended, or
that a reasonable person acting in like circumstances  would expect, to have the
effect of causing any officer or employee of the Bank or any of its subsidiaries
or  affiliates  to terminate  her  employment  and accept  employment  or become
affiliated with, or provide services for compensation in any capacity whatsoever
to, any savings bank, savings and loan bank, bank, bank holding company, savings
and loan  holding  company,  or other  institution  engaged in the  business  of
accepting deposits, making loans or doing business within the counties specified
in section 13;

         (b) provide any information,  advice or recommendation  with respect to
any such officer or employee of any savings bank,  savings and loan bank,  bank,
bank holding  company,  savings and loan holding company,  or other  institution
engaged in the business of accepting  deposits,  making loans or doing  business
within  the  counties  specified  in section  13,  that is  intended,  or that a
reasonable person acting in like circumstances  would expect, to have the effect
of causing any officer or  employee  of the Bank or any of its  subsidiaries  or
affiliates  to  terminate  her  employment  and  accept   employment  or  become
affiliated with, or provide services for compensation in any capacity whatsoever
to, any savings bank, savings and loan association,  bank, bank holding company,
savings and loan holding company,  or other institution  engaged in the business
of  accepting  deposits,  making  loans or doing  business  within the  counties
specified in section 13;

                                       13
<PAGE>



         (c) solicit, provide any information,  advice or recommendation or take
any  other  action  intended,  or  that  a  reasonable  person  acting  in  like
circumstances  would  expect,  to have the effect of causing any customer of the
Bank to terminate an existing business or commercial relationship with the Bank.

SECTION 16. NO EFFECT ON EMPLOYEE BENEFIT PLANS OR PROGRAMS.


         The termination of the Executive's  employment  during the term of this
Agreement or thereafter,  whether by the Bank or by the Executive, shall have no
effect on the rights and  obligations  of the  parties  hereto  under the Bank's
qualified or non-qualified retirement,  pension, savings, thrift, profit-sharing
or stock bonus plans, group life, health (including hospitalization, medical and
major medical),  dental,  accident and long term  disability  insurance plans or
such  other  employee  benefit  plans  or  programs,  or  compensation  plans or
programs,  as may be maintained by, or cover employees of, the Bank from time to
time;  provided,  however,  that  nothing in this  Agreement  shall be deemed to
duplicate any  compensation  or benefits  provided under any agreement,  plan or
program  covering the Executive to which the Bank is a party and any duplicative
amount payable under any such agreement,  plan or program shall be applied as an
offset to reduce the amounts otherwise payable hereunder.

SECTION 17. SUCCESSORS AND ASSIGNS.

         This  Agreement  will inure to the  benefit of and be binding  upon the
Executive, her legal representatives and testate or intestate distributees,  and
the Bank and its  successors  and assigns,  including any successor by merger or
consolidation or a statutory receiver or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Bank may be
sold or otherwise transferred.  Failure of the Bank to obtain from any successor
its express written assumption of the Bank's  obligations  hereunder at least 60
days in advance of the scheduled  effective date of any such succession shall be
deemed a material breach of this Agreement.

SECTION 18. NOTICES.

         Any  communication  required  or  permitted  to  be  given  under  this
Agreement, including any notice, direction,  designation,  consent, instruction,
objection or waiver,  shall be in writing and shall be deemed to have been given
at such time as it is  delivered  personally,  or five  days  after  mailing  if
mailed,  postage  prepaid,  by  registered  or certified  mail,  return  receipt
requested,  addressed to such party at the address listed below or at such other
address as one such party may by written notice specify to the other party:

                                       14
<PAGE>



                  If to the Executive:

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

                  If to the Bank:

                  Hudson River Bank & Trust Company
                  1 Hudson City Center
                  Hudson, New York  12534
                  Attention: President

                  with a copy to:

                  Silver, Freedman & Taff, L.L.P.
                  1100 New York Avenue
                  Washington, D.C.  20005-3934

                  Attention:  Robert J. Freedman, P.C.

SECTION 19. INDEMNIFICATION FOR ATTORNEYS' FEES.

         (a) The Bank shall  indemnify,  hold  harmless and defend the Executive
against reasonable costs, including legal fees and expenses,  incurred by her in
connection  with or arising out of any action,  suit or  proceeding in which she
may be involved, as a result of her efforts, in good faith, to defend or enforce
the terms of this  Agreement.  For purposes of this  Agreement,  any  settlement
agreement  which provides for payment of any amounts in settlement of the Bank's
obligations   hereunder   shall  be  conclusive   evidence  of  the  Executive's
entitlement to indemnification  hereunder, and any such indemnification payments
shall be in addition to amounts payable  pursuant to such settlement  agreement,
unless such settlement agreement expressly provides otherwise.

         (b) The Bank's  obligation  to make the  payments  provided for in this
Agreement  and  otherwise  to perform  its  obligations  hereunder  shall not be
affected by any set-off, counterclaim, recoupment, defense or other claim, right
or action which the Bank may have against the  Executive or others.  In no event
shall the  Executive  be obligated  to seek other  employment  or take any other
action by way of mitigation of the amounts payable to the Executive under any of
the provisions of this Agreement,  and such amounts shall not be reduced whether
or not the Executive  obtains other  employment.  Unless it is determined that a
claim made by the Executive was either  frivolous or made in bad faith, the Bank
agrees to pay as incurred,  to the full extent  permitted by law, all legal fees
and  expenses  which the  Executive  may  reasonably  incur as a result of or in
connection  with her  consultation  with legal  counsel  or  arising  out of any
action,  suit,  proceeding or contest (regardless of the outcome thereof) by the
Bank, the Executive or others  regarding the validity or  enforceability  of, or
liability under, any provision of this Agreement or any guarantee of performance

                                       15
<PAGE>



thereof  (including as a result of any contest by the Executive about the amount
of any payment  pursuant to this  Agreement),  plus in each case interest on any
delayed  payment  at  the  applicable  Federal  rate  provided  for  in  section
7872(f)(2)(A)  of  the  Code.  This  section  19(b)  shall  apply  whether  such
consultation, action, suit, proceeding or contest arises before, on, after or as
a result of a Change in Control.

SECTION 20. SEVERABILITY.

         A  determination  that any  provision  of this  Agreement is invalid or
unenforceable  shall not  affect the  validity  or  enforceability  of any other
provision hereof.

SECTION 21. WAIVER.

         Failure  to  insist  upon  strict  compliance  with  any of the  terms,
covenants  or  conditions  hereof  shall not be  deemed a waiver  of such  term,
covenant, or condition. A waiver of any provision of this Agreement must be made
in writing,  designated  as a waiver,  and signed by the party  against whom its
enforcement  is  sought.  Any  waiver  or  relinquishment  of any right or power
hereunder   at  any  one  or  more  times  shall  not  be  deemed  a  waiver  or
relinquishment of such right or power at any other time or times.

SECTION 22. COUNTERPARTS.

         This  Agreement  may be executed in two or more  counterparts,  each of
which shall be deemed an original, and all of which shall constitute one and the
same Agreement.

SECTION 23. GOVERNING LAW.

         This  Agreement  shall be governed  by and  construed  and  enforced in
accordance  with the federal  laws of the United  States and, to the extent that
federal law is  inapplicable,  in  accordance  with the laws of the State of New
York  applicable to contracts  entered into and to be performed  entirely within
the State of New York.

SECTION 24. HEADINGS AND CONSTRUCTION.

         The  headings of  sections in this  Agreement  are for  convenience  of
reference  only and are not intended to qualify the meaning of any section.  Any
reference to a section number shall refer to a section of this Agreement, unless
otherwise stated.

                                       16

<PAGE>



SECTION 25. ENTIRE AGREEMENT; MODIFICATIONS.

         This instrument  contains the entire  agreement of the parties relating
to the subject matter  hereof,  and supersedes in its entirety any and all prior
agreements,  understandings  or  representations  relating to the subject matter
hereof. No modifications of this Agreement shall be valid unless made in writing
and signed by the parties hereto.

SECTION 26. NON-DUPLICATION.

         In the event that the Executive shall perform  services for the Company
or any other  direct or indirect  subsidiary  or  affiliate  of the Bank,  it is
intended  that any  compensation  or benefits  provided to the Executive by such
other employer shall not duplicate the  compensation or benefits  provided under
this Agreement. The compensation and benefits payable under this Agreement shall
be reduced to the extent necessary to effectuate this intention.

SECTION 27. REQUIRED REGULATORY PROVISIONS.

         Notwithstanding anything herein contained to the contrary, any payments
to the Executive by the Bank,  whether  pursuant to this Agreement or otherwise,
are subject to and conditioned  upon their  compliance with section 18(k) of the
Federal Deposit  Insurance Act, 12 U.S.C.  Section 1828(k),  and any regulations
promulgated thereunder.

         IN WITNESS  WHEREOF,  the Bank has caused this Agreement to be executed
and the  Executive  has hereunto set her hand,  all as of the day and year first
above written.



                                        ----------------------------------------
                                        EXECUTIVE



ATTEST:                                 HUDSON RIVER BANK & TRUST COMPANY

By_____________________________         By______________________________________
    Secretary                             Name:
                                          Title:

                                       17

<PAGE>



[Seal]


STATE OF NEW YORK                   )
                        : ss.:
COUNTY OF __________                )

         On  this  ________  day  of   ____________________,   1998,  before  me
personally  came  __________________,  to me  known,  and  known to me to be the
individual described in the foregoing  instrument,  who, being by me duly sworn,
did depose and say that she resides at the address set forth in said instrument,
and that she signed her name to the foregoing instrument.


                                             -----------------------------------
                                             Notary Public

My commission expires:


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


                                       18

<PAGE>



STATE OF NEW YORK                   )
                     : ss.:
COUNTY OF __________                )

         On  this  ________  day  of   ____________________,   1998,  before  me
personally  came  ___________,  to me known,  who,  being by me duly sworn,  did
depose and say that he resides at _______________________________________,  that
he is the  _______________________ of HUDSON RIVER BANK & TRUST COMPANY, the New
York State  chartered  stock  savings bank  described in and which  executed the
foregoing instrument; that he knows the seal of said corporation;  that the seal
affixed to said  instrument is such seal; that it was so affixed by order of the
Board of  Directors  of said  corporation;  and that he or she  signed  his name
thereto by like order.


                                             -----------------------------------
                                             Notary Public
My commission expires:


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


                                       19




                                                                    Exhibit 10.2


                              EMPLOYMENT AGREEMENT


     This  EMPLOYMENT  AGREEMENT  ("Agreement")  is made and entered  into as of
______________,  1998 by and between  HUDSON  RIVER  BANCORP,  INC.,  a business
corporation organized and existing under the laws of the State of Delaware,  the
("Company"),    and   Carl   A.    Florio,    an    individual    residing    at
________________________ (the "Executive").

                              W I T N E S S E T H :

     WHEREAS,  the  Executive  currently  serves  as  the  President  and  Chief
Executive  Officer  of the  Company  and as the  President  and Chief  Executive
Officer of Hudson River Bank & Trust Company (the  "Bank"),  and effective as of
the date of this Agreement,  the Bank has converted from mutual to capital stock
form and has become the wholly owned subsidiary of the Company; and

     WHEREAS,   the  Company   desires  to  assure  for  itself  the   continued
availability of the Executive's services as provided in this Agreement,  and the
Board of  Directors  of the Company (the  "Board")  recognizes  the need for the
Executive  to be able to  perform  such  services  with a  minimum  of  personal
distraction  in the event of a pending  or  threatened  Change  in  Control  (as
hereinafter defined); and

     WHEREAS,  the  Executive is willing to continue to serve the Company on the
terms and conditions hereinafter set forth;

     NOW,  THEREFORE,  in consideration of the premises and the mutual covenants
and conditions hereinafter set forth, the Company and the Executive hereby agree
as follows:

SECTION 1. EMPLOYMENT.

     The Company agrees to continue to employ the  Executive,  and the Executive
hereby agrees to such continued employment, during the period and upon the terms
and conditions set forth in this Agreement.

SECTION 2. EMPLOYMENT PERIOD; REMAINING UNEXPIRED EMPLOYMENT PERIOD.

     (a) The terms  and  conditions  of this  Agreement  shall be and  remain in
effect  during  the  period  of  employment  established  under  this  section 2
("Employment  Period").  The  Employment  Period shall be for an initial term of
three  years  beginning  on the date of this  Agreement  and ending on the third
anniversary  date of this Agreement  (each,  an "Anniversary  Date"),  plus such
extensions, if any, as are provided pursuant to section 2(b).

<PAGE>


     (b) Except as  provided  in  section  2(c),  beginning  on the date of this
Agreement,  the  Employment  Period  shall  automatically  be  extended  for one
additional day each day,  unless either the Company or the Executive  elects not
to extend the Agreement  further by giving  written  notice thereof to the other
party, in which case the Employment Period shall end on the third anniversary of
the date on which  such  written  notice  is  given.  For all  purposes  of this
Agreement, the term "Remaining Unexpired Employment Period" as of any date shall
mean  the  period  beginning  on such  date  and  ending  on the last day of the
Employment  Period taking into account any  extensions  under this section 2(b).
Upon  termination of the Executive's  employment with the Company for any reason
whatsoever,  any daily extensions provided pursuant to this section 2(b), if not
theretofore discontinued, shall automatically cease.

     (c) Nothing in this  Agreement  shall be deemed to prohibit  the Company at
any time from  terminating  the  Executive's  employment  during the  Employment
Period  with or  without  notice for any  reason;  provided,  however,  that the
relative rights and obligations of the Company and the Executive in the event of
any such termination shall be determined under this Agreement.

SECTION 3. DUTIES.

     The Executive shall serve as the President and Chief  Executive  Officer of
the Company, having such power, authority and responsibility and performing such
duties as are  prescribed  by or under the  By-Laws  of the  Company  and as are
customarily  associated with such position.  The Executive shall devote his full
business  time and attention  (other than during  weekends,  holidays,  approved
vacation  periods,  and periods of illness or approved leaves of absence) to the
business  and affairs of the  Company and shall use his best  efforts to advance
the interests of the Company.

SECTION 4. CASH COMPENSATION.

     In  consideration  for  the  services  to  be  rendered  by  the  Executive
hereunder,  the Company  shall pay to him a salary equal to the base salary from
the  Company  and the Bank in  effect  on the date of this  Agreement,  less the
amount of base  salary  actually  paid to the  Executive  by the Bank during the
Employment  Period.  The  Executive's  salary shall be payable in  approximately
equal installments in accordance with the Company's  customary payroll practices
for senior  officers.  The Board  shall  review the  Executive's  annual rate of
salary at such times during the Employment Period as it deems  appropriate,  but
not less frequently  than once every twelve months,  and may, in its discretion,
approve an increase  therein.  In addition to salary,  the Executive may receive
other cash compensation  from the Company for services  hereunder at such times,
in such amounts and on such terms and conditions as the Board may determine from
time to time.

                                       2

<PAGE>


SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

     During the Employment Period, the Executive shall be treated as an employee
of the  Company and shall be entitled  to  participate  in and receive  benefits
under any and all  qualified  or  non-qualified  retirement,  pension,  savings,
profit-sharing  or stock bonus plans, any and all group life,  health (including
hospitalization,  medical and major  medical),  dental,  accident  and long term
disability  insurance  plans,  and any other employee  benefit and  compensation
plans  (including,  but not  limited  to, any  incentive  compensation  plans or
programs, stock option and appreciation rights plans and restricted stock plans)
as may from time to time be maintained  by, or cover  employees of, the Company,
in accordance  with the terms and conditions of such employee  benefit plans and
programs and  compensation  plans and programs and consistent with the Company's
customary practices.

SECTION 6. INDEMNIFICATION AND INSURANCE.

     (a) During the Employment  Period and for a period of six years thereafter,
the Company  shall cause the  Executive to be covered by and named as an insured
under any policy or contract of insurance obtained by it to insure its directors
and officers against personal liability for acts or omissions in connection with
service as an officer or director of the Company or service in other  capacities
at the request of the Company.  The coverage provided to the Executive  pursuant
to this  section  6  shall  be of the  same  scope  and on the  same  terms  and
conditions as the coverage (if any)  provided to other  officers or directors of
the Company.

     (b) To the  maximum  extent  permitted  under  applicable  law,  during the
Employment  Period and for a period of six years  thereafter,  the Company shall
indemnify  the  Executive   against  and  hold  him  harmless  from  any  costs,
liabilities,  losses  and  exposures  to the  fullest  extent  and  on the  most
favorable  terms and conditions that similar  indemnification  is offered to any
director or officer of the Company or any subsidiary or affiliate thereof.

SECTION 7. OUTSIDE ACTIVITIES.

     The  Executive  may serve as a member of the  boards of  directors  of such
business,  community and charitable  organizations  as he may disclose to and as
may  be  approved  by the  Board  (which  approval  shall  not  be  unreasonably
withheld);  provided,  however, that such service shall not materially interfere
with the performance of his duties under this Agreement.  The Executive may also
engage in personal  business and investment  activities  which do not materially
interfere with the performance of his duties hereunder;  provided, however, that
such  activities are not  prohibited  under any code of conduct or investment or
securities trading policy established by the Company and generally applicable to
all similarly situated Executives. The Executive may also serve as an officer or
director  of the Bank on such terms and  conditions  as the Company and the Bank
may  mutually  agree upon,  and such service  shall not be deemed to  materially
interfere with the Executive's  performance of his duties hereunder or otherwise
result in a material breach of this Agreement. If the Executive is discharged or

                                       3
<PAGE>


suspended,  or is subject to any  regulatory  prohibition  or  restriction  with
respect to  participation  in the  affairs  of the Bank,  he shall  continue  to
perform services for the Company in accordance with this Agreement but shall not
directly or indirectly  provide services to or participate in the affairs of the
Bank in a manner  inconsistent with the terms of such discharge or suspension or
any applicable regulatory order.


SECTION 8. WORKING FACILITIES AND EXPENSES.

     The  Executive's  principal  place of employment  shall be at the Company's
executive offices located in Hudson,  New York, or at such other location within
50 miles of the  address  at which the  Company  shall  maintain  its  principal
executive  offices,  or at such other  location as the Company and the Executive
may  mutually  agree  upon.  The Company  shall  provide  the  Executive  at his
principal place of employment with a private  office,  secretarial  services and
other support services and facilities  suitable to his position with the Company
and necessary or appropriate in connection  with the performance of his assigned
duties under this  Agreement.  The Company shall reimburse the Executive for his
ordinary and necessary business expenses,  including,  without  limitation,  the
Executive's  travel and  entertainment  expenses incurred in connection with the
performance of his duties under this Agreement,  in each case upon  presentation
to the  Company  of an  itemized  account of such  expenses  in such form as the
Company may reasonably require.

SECTION 9. TERMINATION OF EMPLOYMENT WITH BENEFITS.

     (a) The  Executive  shall be entitled to the benefits  described in section
9(b) in the event that:

     (i) his employment with the Company terminates during the Employment Period
as a result of the Executive's voluntary resignation within 90 days following:

          (A) the  failure  of the Board to appoint  or  re-appoint  or elect or
     re-elect the Executive to the position with the Company stated in section 3
     of this Agreement (or a more senior office);

          (B) if the  Executive  is a member of the  Board,  the  failure of the
     shareholders of the Company to elect or re-elect the Executive to the Board
     or the  failure  of the  Board (or the  nominating  committee  thereof)  to
     nominate the Executive for such election or re-election;

          (C) the expiration of a 30-day period  following the date on which the
     Executive  gives  written  notice to the Company of its  material  failure,
     whether by amendment of the Company's  Certificate  of  Incorporation,  the
     Company's  By-Laws,  action of the Board or the Company's  shareholders  or
     otherwise,   to  vest  in  the  Executive   the   functions,   duties,   or
     responsibilities prescribed in section 3 of this Agreement,  unless, during
     such 30-day period, the Company cures such failure;

                                       4
<PAGE>



          (D) the expiration of a 30-day period  following the date on which the
     Executive gives written notice to the Company of its material breach of any
     term, condition or covenant contained in this Agreement (including, without
     limitation,  any reduction of the Executive's rate of base salary in effect
     from  time to time  and any  change  in the  terms  and  conditions  of any
     compensation or benefit program in which the Executive  participates which,
     either individually or together with other changes,  has a material adverse
     effect on the aggregate value of his total compensation  package),  unless,
     during such 30-day period, the Company cures such failure; or

          (E) a change in the  Executive's  principal  place of employment for a
     distance  in  excess of 50 miles  from the  Company's  principal  office in
     Hudson, New York; or

          (F) the  liquidation,  dissolution,  bankruptcy,  or insolvency of the
     Company, the Bank or any of their respective subsidiaries or affiliates; or

     (ii) the  Executive's  employment  with the  Company is  terminated  by the
Company during the  Employment  Period for any reason other than for "cause," as
provided in section 10(a).

     (b) Upon the  occurrence of any of the events  described in section 9(a) of
this  Agreement,  the Company shall pay and provide to the Executive (or, in the
event of his death, to his estate):

     (i) his earned but unpaid salary (including,  without limitation, all items
which  constitute  wages  under  applicable  law and the payment of which is not
otherwise  provided for in this section 9(b)) as of the date of the  termination
of his employment  with the Company,  such payment to be made at the time and in
the manner  prescribed by law applicable to the payment of wages but in no event
later than 30 days after termination of employment;

     (ii) the  benefits,  if any, to which he is  entitled as a former  employee
under  the  employee  benefit  plans and  programs  and  compensation  plans and
programs maintained for the benefit of the Company's officers and employees;

     (iii) continued group life, health (including hospitalization,  medical and
major medical), dental, accident and long term disability insurance benefits, in
addition to that provided  pursuant to section  9(b)(ii),  and after taking into
account the coverage provided by any subsequent  employer,  if and to the extent
necessary to provide for the Executive,  for the Remaining Unexpired  Employment
Period, coverage equivalent to the coverage to which he would have been entitled
under such plans (as in effect on the date of his termination of employment, or,
if his termination of employment  occurs after a Change of Control,  on the date
of such Change of Control,  whichever benefits are greater), if he had continued
working for the Company during the Remaining Unexpired  Employment Period at the
highest annual rate of salary achieved during the Employment Period;

                                       5
<PAGE>


     (iv) within 30 days  following the  Executive's  termination  of employment
with the Company, a lump sum payment, in an amount equal to the present value of
the salary  (excluding any additional  payments made to the Executive in lieu of
the use of an  automobile)  that  the  Executive  would  have  earned  if he had
continued  working for the Company  during the  Remaining  Unexpired  Employment
Period at the  highest  annual  rate of salary  achieved  during the  Employment
Period, where such present value is to be determined using a discount rate equal
to the applicable  short-term  federal rate prescribed  under section 1274(d) of
the Internal Revenue Code of 1986, as amended (the "Code"), compounded using the
compounding  periods  corresponding to the Company's regular payroll periods for
its officers,  such lump sum to be paid in lieu of all other  payments of salary
provided for under this  Agreement in respect of the period  following  any such
termination;

     (v) within 30 days following the Executive's termination of employment with
the Company, a lump sum payment in an amount equal to the excess, if any, of:

     (A) the  present  value  of the  aggregate  benefits  to  which he would be
entitled  under The  Retirement  Plan of the Hudson  River Bank & Trust  Company
(together with the defined  benefit portion of the Benefit  Restoration  Plan of
Hudson River Bank & Trust  Company and any other  supplemental  defined  benefit
plan) and any and all other qualified and non-qualified  defined benefit pension
plans  maintained  by, or  covering  employees  of, the  Company if he were 100%
vested thereunder and had continued working for the Company during the Remaining
Unexpired Employment Period at the highest annual rate of salary achieved during
the Employment Period; over

     (B) the present  value of the  benefits  to which he is  actually  entitled
under such  defined  benefit  pension  plans as of the date of his  termination;
where  such  present  values are to be  determined  using the  mortality  tables
prescribed  under  section  415(b)(2)(E)(v)  of the  Code and a  discount  rate,
compounded  monthly equal to the annualized  rate of interest  prescribed by the
Pension Benefit  Guaranty  Corporation for the valuation of immediate  annuities
payable under terminating single-employer defined benefit plans for the month in
which the Executive's termination of employment occurs ("Applicable PBGC Rate");

     (vi) within 30 days  following the  Executive's  termination  of employment
with the Company,  a lump sum payment in an amount equal to the present value of
the additional employer contributions to which he would have been entitled under
the Hudson River Bank & Trust  Company  401(k)  Savings  Plan,  the Hudson River
Bancorp,   Inc.  Employee  Stock  Ownership  Plan  (together  with  the  defined
contribution  portion of the  Benefit  Restoration  Plan of Hudson  River Bank &
Trust Company or any other supplemental  defined  contribution plan) and any and
all other qualified and non-qualified  defined contribution plans maintained by,
or covering  employees of, the Company as if he were 100% vested  thereunder and
had continued working for the Company during the Remaining Unexpired  Employment
Period at the  highest  annual  rate of salary  achieved  during the  Employment

                                       6
<PAGE>


Period and making the maximum amount of employee contributions, if any, required
or permitted  under such plan or plans,  such present  value to be determined on
the basis of a discount  rate,  compounded  using the  compounding  period  that
corresponds to the frequency with which employer  contributions  are made to the
relevant plan, equal to the Applicable PBGC Rate;

     (vii) within 30 days  following the  Executive's  termination of employment
with the Company,  a lump sum payment in an amount  equal to the  payments  that
would have been made (without  discounting  for early  payment) to the Executive
under any cash bonus or long-term or short-term cash incentive compensation plan
maintained by, or covering employees of, the Company if he had continued working
for the Company during the Remaining Unexpired  Employment Period and had earned
the maximum bonus or incentive  award in each calendar year that ends during the
Remaining Unexpired  Employment Period, such payments to be equal to the product
of:

          (A) the maximum  percentage  rate at which an award was ever available
     to the Executive under such incentive compensation plan; multiplied by

          (B) the salary that would have been paid to the Executive  during each
     such calendar year at the highest annual rate of salary achieved during the
     Employment Period.

     (viii) at the  election of the Company  made within 30 days  following  the
occurrence of the event described in section 9(a), upon the surrender of options
or  appreciation  rights  issued to the  Executive  under any stock  option  and
appreciation rights plan or program maintained by, or covering employees of, the
Company, a lump sum payment in an amount equal to the product of:

          (A) the excess of (I) the fair market value of a share of stock of the
     same  class as the  stock  subject  to the  option or  appreciation  right,
     determined  as of the date of  termination  of  employment,  over  (II) the
     exercise  price  per  share  for such  option  or  appreciation  right,  as
     specified in or under the relevant plan or program; multiplied by

          (B) the number of shares with respect to which options or appreciation
     rights are being surrendered.

For purposes of this section  9(b)(viii),  the  Executive  shall be deemed fully
vested  in all  options  and  appreciation  rights  under  any  stock  option or
appreciation rights plan or program maintained by, or covering employees of, the
Company, even if he is not vested under the terms of such plan or program; and

     (ix) at the  election of the  Company  made  within 30 days  following  the
occurrence  of the event  described in section  9(a),  upon the surrender of any
shares awarded to the Executive  under any restricted  stock plan maintained by,
or covering  employees of, the Company, a lump sum payment in an amount equal to
the product of:

                                       7
<PAGE>


          (A) the fair  market  value  of a share of stock of the same  class of
     stock granted under such plan, determined as of the date of the Executive's
     termination of employment; multiplied by

          (B) the number of shares which are being surrendered.

For  purposes of this  section  9(b)(ix),  the  Executive  shall be deemed fully
vested in all shares awarded under any restricted  stock plan  maintained by, or
covering employees of, the Company,  even if he is not vested under the terms of
such plan.

The Company and the  Executive  hereby  stipulate  that the damages which may be
incurred by the Executive  following any such  termination of employment are not
capable of accurate  measurement as of the date first above written and that the
payments and benefits  contemplated by this section 9(b)  constitute  reasonable
damages under the  circumstances and shall be payable without any requirement of
proof of actual damage and without regard to the Executive's efforts, if any, to
mitigate  damages.  The Company and the Executive further agree that the Company
may condition the payments and benefits (if any) due under  sections  9(b)(iii),
(iv), (v), (vi) and (vii) on the receipt of the Executive's resignation from any
and all  positions  which he holds as an officer,  director or committee  member
with respect to the Company or any of its subsidiaries or affiliates.

SECTION 10. TERMINATION WITHOUT ADDITIONAL COMPANY LIABILITY.

     In the  event  that  the  Executive's  employment  with the  Company  shall
terminate during the Employment Period on account of:

     (a) the discharge of the Executive for "cause," which, for purposes of this
Agreement,  shall  mean a  discharge  because  the  Board  determines  that  the
Executive:  (i) has  intentionally  failed to perform his assigned  duties under
this Agreement  (including,  for these purposes,  the  Executive's  inability to
perform  such  duties  as a  result  of drug or  alcohol  dependency);  (ii) has
intentionally  engaged in dishonest or illegal  conduct in  connection  with his
performance of services for the Company or has been convicted of a felony; (iii)
has willfully  violated,  in any material  respect,  any law, rule,  regulation,
written  agreement  or  final   cease-and-desist   order  with  respect  to  his
performance of services for the Company, as determined by the Board; or (iv) has
intentionally breached the material terms of this Agreement;

     (b) the Executive's  voluntary resignation from employment with the Company
for reasons other than those specified in section 9(a)(i); or

     (c) the  death of the  Executive  while  employed  by the  Company,  or the
termination  of the  Executive's  employment  because  of "total  and  permanent
disability"  within  the  meaning  of  the  Company's  or the  Bank's  long-term
disability  plan  for  employees;   then  the  Company  shall  have  no  further
obligations under this Agreement, other than the payment to the Executive of his

                                       8
<PAGE>



earned but unpaid salary as of the date of the termination of his employment and
the  provision  of such other  benefits,  if any,  to which he is  entitled as a
former  employee  under the  Company's  employee  benefit plans and programs and
compensation plans and programs.

     For  purposes of this  section 10, no act or failure to act, on the part of
the Executive, shall be considered "willful" unless it is done, or omitted to be
done,  by the  Executive  in bad faith or  without  reasonable  belief  that the
Executive's  action or omission was in the best  interests  of the Company.  Any
act, or failure to act, based upon authority given pursuant to a resolution duly
adopted by the Board or based upon the written advice of counsel for the Company
shall  be  conclusively  presumed  to be done,  or  omitted  to be done,  by the
Executive in good faith and in the best  interests of the Company.  Prior to the
date on which a Change in Control  occurs,  the  cessation of  employment of the
Executive  shall not be deemed to be for  "cause"  within the meaning of section
10(a) unless and until there shall have been  delivered to the  Executive a copy
of a resolution duly adopted by the  affirmative  vote of  three-fourths  of the
members of the Board at a meeting of the Board  called and held for such purpose
(after reasonable notice is provided to the Executive and the Executive is given
an opportunity,  together with counsel,  to be heard before the Board),  finding
that,  in the good faith  opinion of the Board,  the  Executive is guilty of the
conduct described in section 10(a) above, and specifying the particulars thereof
in  detail.  On  and  after  the  date  that  a  Change  in  Control  occurs,  a
determination  under this section 10 shall  require the  affirmative  vote of at
least  three-fourths  of the members of the Board acting in good faith, and such
vote shall not be made prior to the expiration of a 60-day period  following the
date on which the Board shall,  by written notice to the  Executive,  furnish to
him a statement of its grounds for proposing to make such determination,  during
which period the Executive  shall be afforded a reasonable  opportunity  to make
oral  and  written  presentations  to  the  members  of  the  Board,  and  to be
represented by his legal counsel at such presentations to refute the grounds for
the proposed determination;

SECTION 11. TERMINATION UPON OR FOLLOWING A CHANGE IN CONTROL.

     (a) A Change in Control  of the  Company  ("Change  in  Control")  shall be
deemed to have occurred upon the happening of any of the following events:

     (i) approval by the shareholders of the Company of a transaction that would
result and does result in the  reorganization,  merger or  consolidation  of the
Company, respectively,  with one or more other persons, other than a transaction
following which:

          (A) at least  51% of the  equity  ownership  interests  of the  entity
     resulting from such transaction are beneficially  owned (within the meaning
     of Rule 13d-3  promulgated  under the  Securities  Exchange Act of 1934, as
     amended ("Exchange Act")) in substantially the same relative proportions by
     persons who,  immediately  prior to such  transaction,  beneficially  owned
     (within the meaning of Rule 13d-3  promulgated  under the Exchange  Act) at
     least 51% of the outstanding equity ownership interests in the Company; and

                                       9
<PAGE>


          (B) at least 51% of the  securities  entitled to vote generally in the
     election of directors of the entity  resulting  from such  transaction  are
     beneficially  owned (within the meaning of Rule 13d-3 promulgated under the
     Exchange Act) in  substantially  the same relative  proportions  by persons
     who, immediately prior to such transaction,  beneficially owned (within the
     meaning of Rule 13d-3  promulgated  under the Exchange Act) at least 51% of
     the  securities  entitled to vote generally in the election of directors of
     the Company;

     (ii) the  acquisition  of all or  substantially  all of the  assets  of the
Company or beneficial  ownership  (within the meaning of Rule 13d-3  promulgated
under the  Exchange  Act) of 25% or more of the  outstanding  securities  of the
Company entitled to vote generally in the election of directors by any person or
by any persons acting in concert, or approval by the shareholders of the Company
of any transaction which would result in such an acquisition;

     (iii) a complete  liquidation or dissolution of the Company, or approval by
the shareholders of the Company of a plan for such liquidation or dissolution;

     (iv) the occurrence of any event if,  immediately  following such event, at
least  50% of the  members  of the Board do not  belong to any of the  following
groups:

          (A)  individuals  who were  members  of the  Board on the date of this
     Agreement; or

          (B)  individuals  who first became members of the Board after the date
     of this Agreement either:

               (1)  upon  election  to  serve  as  a  member  of  the  Board  by
          affirmative vote of three-quarters of the members of such board, or of
          a nominating  committee  thereof,  in office at the time of such first
          election; or

               (2) upon election by the  shareholders of the Board to serve as a
          member of the Board, but only if nominated for election by affirmative
          vote of three-quarters of the members of the board of directors of the
          Board, or of a nominating  committee thereof, in office at the time of
          such first nomination;

provided,  however, that such individual's election or nomination did not result
from an actual or threatened election contest (within the meaning of Rule 14a-11
of  Regulation  14A  promulgated  under  the  Exchange  Act) or other  actual or
threatened  solicitation  of proxies or  consents  (within  the  meaning of Rule
14a-11 of Regulation 14A promulgated under the Exchange Act) other than by or on
behalf of the Board of the Company; or

     (v) any event which would be described in section 11(a)(i),  (ii), (iii) or
(iv) if the term "Bank" were substituted for the term "Company"  therein and the
term "Bank Board" were  substituted for the term "Board"  therein.  In no event,

                                       10
<PAGE>



however, shall a Change in Control be deemed to have occurred as a result of any
acquisition of securities or assets of the Company, the Bank, or a subsidiary of
either of them, by the Company,  the Bank, or any  subsidiary of either of them,
or by any employee  benefit plan maintained by any of them. For purposes of this
section  11(a),  the term "person"  shall have the meaning  assigned to it under
sections 13(d)(3) or 14(d)(2) of the Exchange Act.

     (b)  In  the  event  that  the  Executive=s  employment  with  the  Company
terminates  within eighteen months  following a Change in Control for any reason
other than for "cause," as described in section 10, the Company shall pay to the
Executive, in addition to the amounts payable pursuant to section 9, a severance
benefit in a lump sum payment,  within 25 days after the later of the  effective
time of such Change in Control or his  termination of  employment,  equal to the
greater of (i) the sum of the  amounts  payable as salary  pursuant to section 4
hereof during the Remaining  Unexpired  Employment Period and as additional cash
compensation  pursuant to the terms of section  9(b)(vii)  hereof, or (ii) three
times the annual  average of the amount paid or payable to the  Executive  under
section 4 of this Agreement or the corresponding section of any prior employment
agreement with the Company or its predecessor  during the five preceding taxable
years  of the  Executive  (or  during  the  entire  period  of  the  Executive=s
employment  with the Company or its predecessor if such period is less than five
years).  The Company  shall also continue to provide to the Executive and to his
eligible  dependents the benefits  described in section  9(b)(iii)  hereof for a
period of at least 36 months  following the later of the effective  time of such
Change in Control or his  termination  of employment.  In addition,  the Company
will guarantee the payment of the severance benefit provided pursuant to section
11(b) of the Executive= employment agreement with the Bank.

SECTION 12. TAX INDEMNIFICATION.

     (a) This section 12 shall apply if the Executive's employment is terminated
upon or  following  (i) a Change in  Control  (as  defined in section 11 of this
Agreement);  or (ii) a change "in the  ownership  or  effective  control" of the
Company or the Bank or "in the ownership of a substantial portion of the assets"
of the Company or the Bank within the  meaning of section  280G of the Code.  If
this section 12 applies,  then, if for any taxable year, the Executive  shall be
liable  for the  payment of an excise  tax under  section  4999 of the Code with
respect to any payment in the nature of compensation  made by the Company or any
direct or indirect subsidiary or affiliate of the Company to (or for the benefit
of) the  Executive,  the Company shall pay to the Executive an amount equal to X
determined under the following formula:


                                      E x P
                X= ----------------------------------------------
                        1 - [FI x (1-SLI)) + SLI + E + M]

where

               E=   the  rate  at which the excise tax is assessed under section
                    4999 of the Code;

                                       11
<PAGE>



               P=   the  amount  with   respect  to  which  such  excise  tax is
                    assessed, determined without regard to this section 12;

              FI=   the highest  marginal  rate of  income tax applicable to the
                    Executive under the Code for the taxable year in question;

             SLI=   the  sum  of  the  highest  marginal  rates  of  income  tax
                    applicable to the Executive  under all applicable  state and
                    local laws for the taxable year in question; and

               M=   the highest  marginal  rate  of  Medicare tax  applicable to
                    the  Executive  under  the  Code  for  the  taxable  year in
                    question.

The  Company  will  guarantee  the payment of the tax  indemnification  provided
pursuant to section 12(a) of the Executive's employment agreement with the Bank.
With  respect to any payment in the nature of  compensation  that is made to (or
for the  benefit  of) the  Executive  under  the  terms of this  Agreement,  the
Executive's  employment  agreement with the Bank, or otherwise,  and on which an
excise  tax  under  section  4999 of the  Code  will be  assessed,  the  payment
determined  under  this  section  12(a)  shall be made to the  Executive  on the
earlier  of (i) the  date  the  Company,  the  Bank or any  direct  or  indirect
subsidiary  or affiliate of the Company or the Bank is required to withhold such
tax, or (ii) the date the tax is required to be paid by the Executive.

     (b)  Notwithstanding  anything in this section 12 to the  contrary,  in the
event that the  Executive's  liability  for the excise tax under section 4999 of
the Code for a taxable year is subsequently  determined to be different than the
amount determined by the formula (X + P) x E, where X, P and E have the meanings
provided in section  12(a),  the  Executive or the Company,  as the case may be,
shall pay to the other  party at the time that the amount of such  excise tax is
finally determined,  an appropriate amount, plus interest, such that the payment
made under section  12(a),  when  increased by the amount of the payment made to
the Executive  under this section  12(b) by the Company,  or when reduced by the
amount of the  payment  made to the  Company  under  this  section  12(b) by the
Executive,  equals  the  amount  that  should  have  properly  been  paid to the
Executive under section 12(a).  The interest paid under this section 12(b) shall
be determined at the rate provided under section  1274(b)(2)(B)  of the Code. To
confirm that the proper  amount,  if any, was paid to the  Executive  under this
section 12, the Executive shall furnish to the Company a copy of each tax return
which  reflects a liability  for an excise tax payment made by the  Company,  at
least 20 days  before the date on which such return is required to be filed with
the Internal Revenue Service.

SECTION 13. COVENANT NOT TO COMPETE.

                  The Executive  hereby  covenants and agrees that, in the event
of his termination of employment with the Company prior to the expiration of the
Employment  Period,  for a  period  of  one  year  following  the  date  of  his
termination  of  employment  with the Company  (or, if less,  for the  Remaining
Unexpired  Employment  Period), he shall not, without the written consent of the
Company,  become an officer,  employee,  consultant,  director or trustee of any

                                       12
<PAGE>



savings bank,  savings and loan  association,  savings and loan holding company,
bank or bank holding company, or any direct or indirect subsidiary or affiliate
of any such entity,  that entails working within any county in which the Company
maintains an office; provided,  however, that this section 13 shall not apply if
the  Executive's  employment is terminated  for the reasons set forth in section
9(a).

SECTION 14. CONFIDENTIALITY.

     Unless he obtains the prior written  consent of the Company,  the Executive
shall keep confidential and shall refrain from using for the benefit of himself,
or any  person  or  entity  other  than the  Company  or any  entity  which is a
subsidiary of the Company or of which the Company is a subsidiary,  any material
document  or  information  obtained  from the  Company,  or from its  parent  or
subsidiaries,  in the course of his employment with any of them concerning their
properties,  operations  or business  (unless such  document or  information  is
readily  ascertainable from public or published  information or trade sources or
has  otherwise  been made  available to the public  through no fault of his own)
until the same ceases to be material (or becomes so ascertainable or available);
provided,  however, that nothing in this section 14 shall prevent the Executive,
with or without the  Company's  consent,  from  participating  in or  disclosing
documents or  information  in  connection  with any  judicial or  administrative
investigation,  inquiry or proceeding to the extent that such  participation  or
disclosure is required under applicable law.

SECTION 15. SOLICITATION.

     The Executive  hereby  covenants and agrees that,  for a period of one year
following his termination of employment with the Company,  he shall not, without
the written consent of the Company, either directly or indirectly:

     (a) solicit,  offer  employment to, or take any other action  intended,  or
that a reasonable person acting in like circumstances  would expect, to have the
effect  of  causing  any  officer  or  employee  of  the  Company  or any of its
subsidiaries or affiliates to terminate his employment and accept  employment or
become  affiliated  with, or provide  services for  compensation in any capacity
whatsoever  to, any savings  bank,  savings and loan bank,  bank,  bank  holding
company,  savings and loan holding company,  or other institution engaged in the
business  of  accepting  deposits,  making  loans or doing  business  within the
counties specified in section 13;

     (b) provide any information,  advice or recommendation  with respect to any
such officer or employee of any savings bank,  savings and loan bank, bank, bank
holding company,  savings and loan holding company, or other institution engaged
in the business of accepting deposits, making loans or doing business within the
counties specified in section 13, that is intended,  or that a reasonable person
acting in like  circumstances  would  expect,  to have the effect of causing any

                                       13
<PAGE>


officer or employee of the Company or any of its  subsidiaries  or affiliates to
terminate his employment  and accept  employment or become  affiliated  with, or
provide  services for  compensation  in any capacity  whatsoever to, any savings
bank, savings and loan association, bank, bank holding company, savings and loan
holding  company,  or other  institution  engaged in the  business of  accepting
deposits,  making  loans or doing  business  within the  counties  specified  in
section 13;

     (c) solicit, provide any information,  advice or recommendation or take any
other action intended,  or that a reasonable person acting in like circumstances
would  expect,  to have the effect of causing  any  customer  of the  Company to
terminate an existing business or commercial relationship with the Company.


SECTION 16. NO EFFECT ON EMPLOYEE BENEFIT PLANS OR PROGRAMS.

     The  termination  of the  Executive's  employment  during  the term of this
Agreement or thereafter,  whether by the Company or by the Executive, shall have
no  effect  on the  rights  and  obligations  of the  parties  hereto  under the
Company's  qualified or  non-qualified  retirement,  pension,  savings,  thrift,
profit-sharing   or  stock   bonus   plans,   group  life,   health   (including
hospitalization,  medical and major  medical),  dental,  accident  and long term
disability insurance plans or such other employee benefit plans or programs,  or
compensation plans or programs,  as may be maintained by, or cover employees of,
the Company from time to time; provided, however, that nothing in this Agreement
shall be deemed to duplicate any  compensation  or benefits  provided  under any
agreement,  plan or program  covering  the  Executive  to which the Company is a
party and any  duplicative  amount  payable  under any such  agreement,  plan or
program  shall be applied as an offset to reduce the amounts  otherwise  payable
hereunder.

SECTION 17. SUCCESSORS AND ASSIGNS.

     This  Agreement  will  inure  to the  benefit  of and be  binding  upon the
Executive, his legal representatives and testate or intestate distributees,  and
the Company and its successors and assigns, including any successor by merger or
consolidation or a statutory receiver or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Company may
be sold or  otherwise  transferred.  Failure of the  Company to obtain  from any
successor its express written assumption of the Company's  obligations hereunder
at  least  60  days in  advance  of the  scheduled  effective  date of any  such
succession shall be deemed a material breach of this Agreement.

SECTION 18. NOTICES.

     Any  communication  required or permitted to be given under this Agreement,
including any notice, direction, designation, consent, instruction, objection or
waiver,  shall be in writing and shall be deemed to have been given at such time
as it is delivered  personally,  or five days after  mailing if mailed,  postage
prepaid, by registered or certified mail, return receipt requested, addressed to
such party at the  address  listed  below or at such  other  address as one such
party may by written notice specify to the other party:

                                       14
<PAGE>




                  If to the Executive:

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

                  If to the Company:

                  Hudson River Bancorp, Inc.
                  1 Hudson City Center
                  Hudson, New York  12534
                  Attention: President

                  with a copy to:

                  Silver, Freedman & Taff, L.L.P.
                  1100 New York Avenue
                  Washington, D.C.  20005-3934

                  Attention:  Robert J. Freedman, P.C.

SECTION 19. INDEMNIFICATION FOR ATTORNEYS' FEES.

     (a) The Company  shall  indemnify,  hold  harmless and defend the Executive
against reasonable costs, including legal fees and expenses,  incurred by him in
connection with or arising out of any action, suit or proceeding in which he may
be involved, as a result of his efforts, in good faith, to defend or enforce the
terms  of this  Agreement.  For  purposes  of  this  Agreement,  any  settlement
agreement  which  provides  for  payment  of any  amounts in  settlement  of the
Company's  obligations hereunder shall be conclusive evidence of the Executive's
entitlement to indemnification  hereunder, and any such indemnification payments
shall be in addition to amounts payable  pursuant to such settlement  agreement,
unless such settlement agreement expressly provides otherwise.

     (b) The  Company's  obligation  to make the  payments  provided for in this
Agreement  and  otherwise  to perform  its  obligations  hereunder  shall not be
affected by any set-off, counterclaim, recoupment, defense or other claim, right
or action  which the Company may have  against the  Executive  or others.  In no
event shall the  Executive  be obligated  to seek other  employment  or take any
other action by way of mitigation of the amounts  payable to the Executive under
any of the provisions of this  Agreement,  and such amounts shall not be reduced
whether or not the Executive obtains other  employment.  Unless it is determined
that a claim made by the  Executive  was either  frivolous or made in bad faith,
the Company agrees to pay as incurred,  to the full extent permitted by law, all
legal fees and expenses which the Executive may reasonably  incur as a result of
or in connection with his consultation  with legal counsel or arising out of any
action,  suit,  proceeding or contest (regardless of the outcome thereof) by the

                                       15
<PAGE>


Company, the Executive or others regarding the validity or enforceability of, or
liability under, any provision of this Agreement or any guarantee of performance
thereof  (including as a result of any contest by the Executive about the amount
of any payment  pursuant to this  Agreement),  plus in each case interest on any
delayed  payment  at  the  applicable  Federal  rate  provided  for  in  section
7872(f)(2)(A)  of  the  Code.  This  section  19(b)  shall  apply  whether  such
consultation, action, suit, proceeding or contest arises before, on, after or as
a result of a Change in Control.

SECTION 20. SEVERABILITY.

     A  determination  that  any  provision  of this  Agreement  is  invalid  or
unenforceable  shall not  affect the  validity  or  enforceability  of any other
provision hereof.

SECTION 21. WAIVER.

     Failure to insist upon strict  compliance with any of the terms,  covenants
or  conditions  hereof shall not be deemed a waiver of such term,  covenant,  or
condition.  A waiver of any provision of this Agreement must be made in writing,
designated as a waiver,  and signed by the party against whom its enforcement is
sought.  Any waiver or relinquishment of any right or power hereunder at any one
or more times  shall not be deemed a waiver or  relinquishment  of such right or
power at any other time or times.

SECTION 22. COUNTERPARTS.

     This Agreement may be executed in two or more  counterparts,  each of which
shall be deemed an original,  and all of which shall constitute one and the same
Agreement.

SECTION 23. GOVERNING LAW.

     This  Agreement  shall  be  governed  by  and  construed  and  enforced  in
accordance  with the federal  laws of the United  States and, to the extent that
federal law is  inapplicable,  in  accordance  with the laws of the State of New
York  applicable to contracts  entered into and to be performed  entirely within
the State of New York.


SECTION 24. HEADINGS AND CONSTRUCTION.

     The headings of sections in this Agreement are for convenience of reference
only and are not intended to qualify the meaning of any section.  Any  reference
to a section number shall refer to a section of this Agreement, unless otherwise
stated.


                                       16

<PAGE>



SECTION 25. ENTIRE AGREEMENT; MODIFICATIONS.

     This instrument  contains the entire  agreement of the parties  relating to
the subject  matter  hereof,  and  supersedes  in its entirety any and all prior
agreements,  understandings  or  representations  relating to the subject matter
hereof. No modifications of this Agreement shall be valid unless made in writing
and signed by the parties hereto.

SECTION 26. NON-DUPLICATION.

     In the event that the Executive shall perform  services for the Bank or any
other direct or indirect  subsidiary or affiliate of the Company, it is intended
that any  compensation  or  benefits  provided  to the  Executive  by such other
employer shall not duplicate the  compensation  or benefits  provided under this
Agreement.  The  compensation and benefits payable under this Agreement shall be
reduced to the extent necessary to effectuate this intention.

SECTION 27. REQUIRED REGULATORY PROVISIONS.

     Notwithstanding  anything herein contained to the contrary, any payments to
the Executive by the Company,  whether  pursuant to this Agreement or otherwise,
are subject to and conditioned  upon their  compliance with section 18(k) of the
Federal Deposit  Insurance Act, 12 U.S.C.  Section 1828(k),  and any regulations
promulgated thereunder.

     IN WITNESS  WHEREOF,  the Company has caused this  Agreement to be executed
and the  Executive  has hereunto set his hand,  all as of the day and year first
above written.



                                        ----------------------------------------
                                        EXECUTIVE



ATTEST:                                 HUDSON RIVER BANCORP, INC.

By_____________________________         By______________________________________
    Secretary                             Name:
                                          Title:


                                       17

<PAGE>



[Seal]


STATE OF NEW YORK                   )
                       : ss.:
COUNTY OF __________                )

     On this ________ day of  ____________________,  1998,  before me personally
came  __________________,  to me  known,  and  known to me to be the  individual
described in the foregoing  instrument,  who, being by me duly sworn, did depose
and say that he resides at the address set forth in said instrument, and that he
signed his name to the foregoing instrument.


                                             -----------------------------------
                                             Notary Public

My commission expires:


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


                                       18

<PAGE>



STATE OF NEW YORK                   )
                   : ss.:
COUNTY OF __________                )

     On this ________ day of  ____________________,  1998,  before me personally
came  ___________,  to me known, who, being by me duly sworn, did depose and say
that  he  resides  at  _______________________________________,  that  he is the
_______________________  of HUDSON RIVER BANCORP, INC., the Delaware corporation
described in and which executed the foregoing instrument; that he knows the seal
of said corporation; that the seal affixed to said instrument is such seal; that
it was so affixed by order of the Board of  Directors of said  corporation;  and
that he or she signed his name thereto by like order.


                                             -----------------------------------
                                             Notary Public
My commission expires:


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


                                       19

<PAGE>



                              EMPLOYMENT AGREEMENT


     This  EMPLOYMENT  AGREEMENT  ("Agreement")  is made and entered  into as of
______________,  1998 by and between  HUDSON  RIVER  BANCORP,  INC.,  a business
corporation organized and existing under the laws of the State of Delaware,  the
("Company"),    and    Timothy   E.   Blow,    an    individual    residing   at
________________________ (the "Executive").

                              W I T N E S S E T H :

     WHEREAS,  the Executive  currently serves as the Chief Executive Officer of
the  Company  and as the Chief  Executive  Officer of Hudson  River Bank & Trust
Company (the "Bank"),  and effective as of the date of this Agreement,  the Bank
has converted  from mutual to capital stock form and has become the wholly owned
subsidiary of the Company; and

     WHEREAS,   the  Company   desires  to  assure  for  itself  the   continued
availability of the Executive's services as provided in this Agreement,  and the
Board of  Directors  of the Company (the  "Board")  recognizes  the need for the
Executive  to be able to  perform  such  services  with a  minimum  of  personal
distraction  in the event of a pending  or  threatened  Change  in  Control  (as
hereinafter defined); and

     WHEREAS,  the  Executive is willing to continue to serve the Company on the
terms and conditions hereinafter set forth;

     NOW,  THEREFORE,  in consideration of the premises and the mutual covenants
and conditions hereinafter set forth, the Company and the Executive hereby agree
as follows:

SECTION 1. EMPLOYMENT.

     The Company agrees to continue to employ the  Executive,  and the Executive
hereby agrees to such continued employment, during the period and upon the terms
and conditions set forth in this Agreement.

SECTION 2. EMPLOYMENT PERIOD; REMAINING UNEXPIRED EMPLOYMENT PERIOD.

     (a) The terms  and  conditions  of this  Agreement  shall be and  remain in
effect  during  the  period  of  employment  established  under  this  section 2
("Employment Period"). The Employment Period shall be for an initial term of two
years  beginning  on the  date  of  this  Agreement  and  ending  on the  second
anniversary  date of this Agreement  (each,  an "Anniversary  Date"),  plus such
extensions,  if any, as are  provided  pursuant to section  2(b).

<PAGE>



     (b) Except as  provided  in  section  2(c),  beginning  on the date of this
Agreement,  the  Employment  Period  shall  automatically  be  extended  for one
additional day each day,  unless either the Company or the Executive  elects not
to extend the Agreement  further by giving  written  notice thereof to the other
party, in which case the Employment  Period shall end on the second  anniversary
of the date on which such  written  notice is given.  For all  purposes  of this
Agreement, the term "Remaining Unexpired Employment Period" as of any date shall
mean  the  period  beginning  on such  date  and  ending  on the last day of the
Employment  Period taking into account any  extensions  under this section 2(b).
Upon  termination of the Executive's  employment with the Company for any reason
whatsoever,  any daily extensions provided pursuant to this section 2(b), if not
theretofore discontinued, shall automatically cease.

     (c) Nothing in this  Agreement  shall be deemed to prohibit  the Company at
any time from  terminating  the  Executive's  employment  during the  Employment
Period  with or  without  notice for any  reason;  provided,  however,  that the
relative rights and obligations of the Company and the Executive in the event of
any such termination shall be determined under this Agreement.

SECTION 3. DUTIES.

     The Executive shall serve as Chief Executive Officer of the Company, having
such power,  authority  and  responsibility  and  performing  such duties as are
prescribed  by or  under  the  By-Laws  of the  Company  and as are  customarily
associated with such position. The Executive shall devote his full business time
and attention (other than during weekends,  holidays, approved vacation periods,
and  periods of illness or  approved  leaves of  absence)  to the  business  and
affairs of the Company and shall use his best  efforts to advance the  interests
of the Company.

SECTION 4. CASH COMPENSATION.

     In  consideration  for  the  services  to  be  rendered  by  the  Executive
hereunder,  the Company  shall pay to him a salary equal to the base salary from
the  Company  and the Bank in  effect  on the date of this  Agreement,  less the
amount of base  salary  actually  paid to the  Executive  by the Bank during the
Employment  Period.  The  Executive's  salary shall be payable in  approximately
equal installments in accordance with the Company's  customary payroll practices
for senior  officers.  The Board  shall  review the  Executive's  annual rate of
salary at such times during the Employment Period as it deems  appropriate,  but
not less frequently  than once every twelve months,  and may, in its discretion,
approve an increase  therein.  In addition to salary,  the Executive may receive
other cash compensation  from the Company for services  hereunder at such times,
in such amounts and on such terms and conditions as the Board may determine from
time to time.

                                       2

<PAGE>


SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

     During the Employment Period, the Executive shall be treated as an employee
of the  Company and shall be entitled  to  participate  in and receive  benefits
under any and all  qualified  or  non-qualified  retirement,  pension,  savings,
profit-sharing  or stock bonus plans, any and all group life,  health (including
hospitalization,  medical and major  medical),  dental,  accident  and long term
disability  insurance  plans,  and any other employee  benefit and  compensation
plans  (including,  but not  limited  to, any  incentive  compensation  plans or
programs, stock option and appreciation rights plans and restricted stock plans)
as may from time to time be maintained  by, or cover  employees of, the Company,
in accordance  with the terms and conditions of such employee  benefit plans and
programs and  compensation  plans and programs and consistent with the Company's
customary practices.

SECTION 6. INDEMNIFICATION AND INSURANCE.

     (a) During the Employment  Period and for a period of six years thereafter,
the Company  shall cause the  Executive to be covered by and named as an insured
under any policy or contract of insurance obtained by it to insure its directors
and officers against personal liability for acts or omissions in connection with
service as an officer or director of the Company or service in other  capacities
at the request of the Company.  The coverage provided to the Executive  pursuant
to this  section  6  shall  be of the  same  scope  and on the  same  terms  and
conditions as the coverage (if any)  provided to other  officers or directors of
the Company.

     (b) To the  maximum  extent  permitted  under  applicable  law,  during the
Employment  Period and for a period of six years  thereafter,  the Company shall
indemnify  the  Executive   against  and  hold  him  harmless  from  any  costs,
liabilities,  losses  and  exposures  to the  fullest  extent  and  on the  most
favorable  terms and conditions that similar  indemnification  is offered to any
director or officer of the Company or any subsidiary or affiliate thereof.

SECTION 7. OUTSIDE ACTIVITIES.

     The  Executive  may serve as a member of the  boards of  directors  of such
business,  community and charitable  organizations  as he may disclose to and as
may  be  approved  by the  Board  (which  approval  shall  not  be  unreasonably
withheld);  provided,  however, that such service shall not materially interfere
with the performance of his duties under this Agreement.  The Executive may also
engage in personal  business and investment  activities  which do not materially
interfere with the performance of his duties hereunder;  provided, however, that
such  activities are not  prohibited  under any code of conduct or investment or
securities trading policy established by the Company and generally applicable to
all similarly situated Executives. The Executive may also serve as an officer or
director  of the Bank on such terms and  conditions  as the Company and the Bank
may  mutually  agree upon,  and such service  shall not be deemed to  materially

                                       3
<PAGE>


interfere with the Executive's  performance of his duties hereunder or otherwise
result in a material breach of this Agreement. If the Executive is discharged or
suspended,  or is subject to any  regulatory  prohibition  or  restriction  with
respect to  participation  in the  affairs  of the Bank,  he shall  continue  to
perform services for the Company in accordance with this Agreement but shall not
directly or indirectly  provide services to or participate in the affairs of the
Bank in a manner  inconsistent with the terms of such discharge or suspension or
any applicable regulatory order.


SECTION 8. WORKING FACILITIES AND EXPENSES.

     The  Executive's  principal  place of employment  shall be at the Company's
executive offices located in Hudson,  New York, or at such other location within
50 miles of the  address  at which the  Company  shall  maintain  its  principal
executive  offices,  or at such other  location as the Company and the Executive
may  mutually  agree  upon.  The Company  shall  provide  the  Executive  at his
principal place of employment with a private  office,  secretarial  services and
other support services and facilities  suitable to his position with the Company
and necessary or appropriate in connection  with the performance of his assigned
duties under this  Agreement.  The Company shall reimburse the Executive for his
ordinary and necessary business expenses,  including,  without  limitation,  the
Executive's  travel and  entertainment  expenses incurred in connection with the
performance of his duties under this Agreement,  in each case upon  presentation
to the  Company  of an  itemized  account of such  expenses  in such form as the
Company may reasonably require.

SECTION 9. TERMINATION OF EMPLOYMENT WITH BENEFITS.

     (a) The  Executive  shall be entitled to the benefits  described in section
9(b) in the event that:

     (i) his employment with the Company terminates during the Employment Period
as a result of the Executive's voluntary resignation within 90 days following:

          (A) the  failure  of the Board to appoint  or  re-appoint  or elect or
     re-elect the Executive to the position with the Company stated in section 3
     of this Agreement (or a more senior office);

          (B) if the  Executive  is a member of the  Board,  the  failure of the
     shareholders of the Company to elect or re-elect the Executive to the Board
     or the  failure  of the  Board (or the  nominating  committee  thereof)  to
     nominate the Executive for such election or re-election;

          (C) the expiration of a 30-day period  following the date on which the
     Executive  gives  written  notice to the Company of its  material  failure,
     whether by amendment of the Company's  Certificate  of  Incorporation,  the
     Company's  By-Laws,  action of the Board or the Company's  shareholders  or
     otherwise,   to  vest  in  the  Executive   the   functions,   duties,   or
     responsibilities prescribed in section 3 of this Agreement,  unless, during
     such 30-day period, the Company cures such failure;

                                       4
<PAGE>


          (D) the expiration of a 30-day period  following the date on which the
     Executive gives written notice to the Company of its material breach of any
     term, condition or covenant contained in this Agreement (including, without
     limitation,  any reduction of the Executive's rate of base salary in effect
     from  time to time  and any  change  in the  terms  and  conditions  of any
     compensation or benefit program in which the Executive  participates which,
     either individually or together with other changes,  has a material adverse
     effect on the aggregate value of his total compensation  package),  unless,
     during such 30-day period, the Company cures such failure; or

          (E) a change in the  Executive's  principal  place of employment for a
     distance  in  excess of 50 miles  from the  Company's  principal  office in
     Hudson, New York; or

          (F) the  liquidation,  dissolution,  bankruptcy,  or insolvency of the
     Company, the Bank or any of their respective subsidiaries or affiliates; or

     (ii) the  Executive's  employment  with the  Company is  terminated  by the
Company during the  Employment  Period for any reason other than for "cause," as
provided in section 10(a).

     (b) Upon the  occurrence of any of the events  described in section 9(a) of
this  Agreement,  the Company shall pay and provide to the Executive (or, in the
event of his death, to his estate):

     (i) his earned but unpaid salary (including,  without limitation, all items
which  constitute  wages  under  applicable  law and the payment of which is not
otherwise  provided for in this section 9(b)) as of the date of the  termination
of his employment  with the Company,  such payment to be made at the time and in
the manner  prescribed by law applicable to the payment of wages but in no event
later than 30 days after termination of employment;

     (ii) the  benefits,  if any, to which he is  entitled as a former  employee
under  the  employee  benefit  plans and  programs  and  compensation  plans and
programs maintained for the benefit of the Company's officers and employees;

     (iii) continued group life, health (including hospitalization,  medical and
major medical), dental, accident and long term disability insurance benefits, in
addition to that provided  pursuant to section  9(b)(ii),  and after taking into
account the coverage provided by any subsequent  employer,  if and to the extent
necessary to provide for the Executive,  for the Remaining Unexpired  Employment
Period, coverage equivalent to the coverage to which he would have been entitled
under such plans (as in effect on the date of his termination of employment, or,
if his termination of employment  occurs after a Change of Control,  on the date
of such Change of Control,  whichever benefits are greater), if he had continued
working for the Company during the Remaining Unexpired  Employment Period at the
highest annual rate of salary achieved during the Employment Period;

                                       5
<PAGE>


     (iv) within 30 days  following the  Executive's  termination  of employment
with the Company, a lump sum payment, in an amount equal to the present value of
the salary  (excluding any additional  payments made to the Executive in lieu of
the use of an  automobile)  that  the  Executive  would  have  earned  if he had
continued  working for the Company  during the  Remaining  Unexpired  Employment
Period at the  highest  annual  rate of salary  achieved  during the  Employment
Period, where such present value is to be determined using a discount rate equal
to the applicable  short-term  federal rate prescribed  under section 1274(d) of
the Internal Revenue Code of 1986, as amended (the "Code"), compounded using the
compounding  periods  corresponding to the Company's regular payroll periods for
its officers,  such lump sum to be paid in lieu of all other  payments of salary
provided for under this  Agreement in respect of the period  following  any such
termination;

     (v) within 30 days following the Executive's termination of employment with
the Company, a lump sum payment in an amount equal to the excess, if any, of:

          (A) the present value of the  aggregate  benefits to which he would be
     entitled under The Retirement Plan of the Hudson River Bank & Trust Company
     (together with the defined benefit portion of the Benefit  Restoration Plan
     of Hudson  River Bank & Trust  Company and any other  supplemental  defined
     benefit  plan) and any and all other  qualified and  non-qualified  defined
     benefit pension plans maintained by, or covering  employees of, the Company
     if he were 100% vested thereunder and had continued working for the Company
     during the Remaining Unexpired Employment Period at the highest annual rate
     of salary achieved during the Employment Period; over

          (B) the present value of the benefits to which he is actually entitled
     under such defined benefit pension plans as of the date of his termination;
     where such present values are to be determined  using the mortality  tables
     prescribed under section  415(b)(2)(E)(v)  of the Code and a discount rate,
     compounded  monthly equal to the annualized rate of interest  prescribed by
     the Pension  Benefit  Guaranty  Corporation  for the valuation of immediate
     annuities payable under terminating  single-employer  defined benefit plans
     for the month in which the  Executive's  termination  of employment  occurs
     ("Applicable PBGC Rate");

     (vi) within 30 days  following the  Executive's  termination  of employment
with the Company,  a lump sum payment in an amount equal to the present value of
the additional employer contributions to which he would have been entitled under
the Hudson River Bank & Trust  Company  401(k)  Savings  Plan,  the Hudson River
Bancorp,   Inc.  Employee  Stock  Ownership  Plan  (together  with  the  defined
contribution  portion of the  Benefit  Restoration  Plan of Hudson  River Bank &
Trust Company or any other supplemental  defined  contribution plan) and any and
all other qualified and non-qualified  defined contribution plans maintained by,
or covering  employees of, the Company as if he were 100% vested  thereunder and
had continued working for the Company during the Remaining Unexpired  Employment
Period at the  highest  annual  rate of salary  achieved  during the  Employment

                                       6
<PAGE>


Period and making the maximum amount of employee contributions, if any, required
or permitted  under such plan or plans,  such present  value to be determined on
the basis of a discount  rate,  compounded  using the  compounding  period  that
corresponds to the frequency with which employer  contributions  are made to the
relevant plan, equal to the Applicable PBGC Rate;

     (vii) within 30 days  following the  Executive's  termination of employment
with the Company,  a lump sum payment in an amount  equal to the  payments  that
would have been made (without  discounting  for early  payment) to the Executive
under any cash bonus or long-term or short-term cash incentive compensation plan
maintained by, or covering employees of, the Company if he had continued working
for the Company during the Remaining Unexpired  Employment Period and had earned
the maximum bonus or incentive  award in each calendar year that ends during the
Remaining Unexpired  Employment Period, such payments to be equal to the product
of:

          (A) the maximum  percentage  rate at which an award was ever available
     to the Executive under such incentive compensation plan; multiplied by

          (B) the salary that would have been paid to the Executive  during each
     such calendar year at the highest annual rate of salary achieved during the
     Employment Period.

     (viii) at the  election of the Company  made within 30 days  following  the
occurrence of the event described in section 9(a), upon the surrender of options
or  appreciation  rights  issued to the  Executive  under any stock  option  and
appreciation rights plan or program maintained by, or covering employees of, the
Company, a lump sum payment in an amount equal to the product of:

          (A) the excess of (I) the fair market value of a share of stock of the
     same  class as the  stock  subject  to the  option or  appreciation  right,
     determined  as of the date of  termination  of  employment,  over  (II) the
     exercise  price  per  share  for such  option  or  appreciation  right,  as
     specified in or under the relevant plan or program; multiplied by

          (B) the number of shares with respect to which options or appreciation
     rights are being surrendered.

For purposes of this section  9(b)(viii),  the  Executive  shall be deemed fully
vested  in all  options  and  appreciation  rights  under  any  stock  option or
appreciation rights plan or program maintained by, or covering employees of, the
Company, even if he is not vested under the terms of such plan or program; and

     (ix) at the  election of the  Company  made  within 30 days  following  the
occurrence  of the event  described in section  9(a),  upon the surrender of any
shares awarded to the Executive  under any restricted  stock plan maintained by,
or covering  employees of, the Company, a lump sum payment in an amount equal to
the product of:

                                       7
<PAGE>


          (A) the fair  market  value  of a share of stock of the same  class of
     stock granted under such plan, determined as of the date of the Executive's
     termination of employment; multiplied by

          (B) the number of shares which are being surrendered.

For  purposes of this  section  9(b)(ix),  the  Executive  shall be deemed fully
vested in all shares awarded under any restricted  stock plan  maintained by, or
covering employees of, the Company,  even if he is not vested under the terms of
such plan.

The Company and the  Executive  hereby  stipulate  that the damages which may be
incurred by the Executive  following any such  termination of employment are not
capable of accurate  measurement as of the date first above written and that the
payments and benefits  contemplated by this section 9(b)  constitute  reasonable
damages under the  circumstances and shall be payable without any requirement of
proof of actual damage and without regard to the Executive's efforts, if any, to
mitigate  damages.  The Company and the Executive further agree that the Company
may condition the payments and benefits (if any) due under  sections  9(b)(iii),
(iv), (v), (vi) and (vii) on the receipt of the Executive's resignation from any
and all  positions  which he holds as an officer,  director or committee  member
with respect to the Company or any of its subsidiaries or affiliates.

SECTION 10. TERMINATION WITHOUT ADDITIONAL COMPANY LIABILITY.

     In the  event  that  the  Executive's  employment  with the  Company  shall
terminate during the Employment Period on account of:

     (a) the discharge of the Executive for "cause," which, for purposes of this
Agreement,  shall  mean a  discharge  because  the  Board  determines  that  the
Executive:  (i) has  intentionally  failed to perform his assigned  duties under
this Agreement  (including,  for these purposes,  the  Executive's  inability to
perform  such  duties  as a  result  of drug or  alcohol  dependency);  (ii) has
intentionally  engaged in dishonest or illegal  conduct in  connection  with his
performance of services for the Company or has been convicted of a felony; (iii)
has willfully  violated,  in any material  respect,  any law, rule,  regulation,
written  agreement  or  final   cease-and-desist   order  with  respect  to  his
performance of services for the Company, as determined by the Board; or (iv) has
intentionally breached the material terms of this Agreement;

     (b) the Executive's  voluntary resignation from employment with the Company
for reasons other than those specified in section 9(a)(i); or

     (c) the  death of the  Executive  while  employed  by the  Company,  or the
termination  of the  Executive's  employment  because  of "total  and  permanent
disability"  within  the  meaning  of  the  Company's  or the  Bank's  long-term
disability  plan  for  employees;   then  the  Company  shall  have  no  further
obligations under this Agreement, other than the payment to the Executive of his

                                       8
<PAGE>



earned but unpaid salary as of the date of the termination of his employment and
the  provision  of such other  benefits,  if any,  to which he is  entitled as a
former  employee  under the  Company's  employee  benefit plans and programs and
compensation plans and programs.

     For  purposes of this  section 10, no act or failure to act, on the part of
the Executive, shall be considered "willful" unless it is done, or omitted to be
done,  by the  Executive  in bad faith or  without  reasonable  belief  that the
Executive's  action or omission was in the best  interests  of the Company.  Any
act, or failure to act, based upon authority given pursuant to a resolution duly
adopted by the Board or based upon the written advice of counsel for the Company
shall  be  conclusively  presumed  to be done,  or  omitted  to be done,  by the
Executive in good faith and in the best  interests of the Company.  Prior to the
date on which a Change in Control  occurs,  the  cessation of  employment of the
Executive  shall not be deemed to be for  "cause"  within the meaning of section
10(a) unless and until there shall have been  delivered to the  Executive a copy
of a resolution duly adopted by the  affirmative  vote of  three-fourths  of the
members of the Board at a meeting of the Board  called and held for such purpose
(after reasonable notice is provided to the Executive and the Executive is given
an opportunity,  together with counsel,  to be heard before the Board),  finding
that,  in the good faith  opinion of the Board,  the  Executive is guilty of the
conduct described in section 10(a) above, and specifying the particulars thereof
in  detail.  On  and  after  the  date  that  a  Change  in  Control  occurs,  a
determination  under this section 10 shall  require the  affirmative  vote of at
least  three-fourths  of the members of the Board acting in good faith, and such
vote shall not be made prior to the expiration of a 60-day period  following the
date on which the Board shall,  by written notice to the  Executive,  furnish to
him a statement of its grounds for proposing to make such determination,  during
which period the Executive  shall be afforded a reasonable  opportunity  to make
oral  and  written  presentations  to  the  members  of  the  Board,  and  to be
represented by his legal counsel at such presentations to refute the grounds for
the proposed determination;

SECTION 11. TERMINATION UPON OR FOLLOWING A CHANGE IN CONTROL.

     (a) A Change in Control  of the  Company  ("Change  in  Control")  shall be
deemed to have occurred upon the happening of any of the following events:

     (i) approval by the shareholders of the Company of a transaction that would
result and does result in the  reorganization,  merger or  consolidation  of the
Company, respectively,  with one or more other persons, other than a transaction
following which:

          (A) at least  51% of the  equity  ownership  interests  of the  entity
     resulting from such transaction are beneficially  owned (within the meaning
     of Rule 13d-3  promulgated  under the  Securities  Exchange Act of 1934, as
     amended ("Exchange Act")) in substantially the same relative proportions by
     persons who,  immediately  prior to such  transaction,  beneficially  owned
     (within the meaning of Rule 13d-3  promulgated  under the Exchange  Act) at
     least 51% of the outstanding equity ownership interests in the Company; and

                                       9
<PAGE>


          (B) at least 51% of the  securities  entitled to vote generally in the
     election of directors of the entity  resulting  from such  transaction  are
     beneficially  owned (within the meaning of Rule 13d-3 promulgated under the
     Exchange Act) in  substantially  the same relative  proportions  by persons
     who, immediately prior to such transaction,  beneficially owned (within the
     meaning of Rule 13d-3  promulgated  under the Exchange Act) at least 51% of
     the  securities  entitled to vote generally in the election of directors of
     the Company;

     (ii) the  acquisition  of all or  substantially  all of the  assets  of the
Company or beneficial  ownership  (within the meaning of Rule 13d-3  promulgated
under the  Exchange  Act) of 25% or more of the  outstanding  securities  of the
Company entitled to vote generally in the election of directors by any person or
by any persons acting in concert, or approval by the shareholders of the Company
of any transaction which would result in such an acquisition;

     (iii) a complete  liquidation or dissolution of the Company, or approval by
the shareholders of the Company of a plan for such liquidation or dissolution;

     (iv) the occurrence of any event if,  immediately  following such event, at
least  50% of the  members  of the Board do not  belong to any of the  following
groups:

          (A)  individuals  who were  members  of the  Board on the date of this
     Agreement; or

          (B)  individuals  who first became members of the Board after the date
     of this Agreement either:

               (1)  upon  election  to  serve  as  a  member  of  the  Board  by
          affirmative vote of three-quarters of the members of such board, or of
          a nominating  committee  thereof,  in office at the time of such first
          election; or

               (2) upon election by the  shareholders of the Board to serve as a
          member of the Board, but only if nominated for election by affirmative
          vote of three-quarters of the members of the board of directors of the
          Board, or of a nominating  committee thereof, in office at the time of
          such first nomination;

provided,  however, that such individual's election or nomination did not result
from an actual or threatened election contest (within the meaning of Rule 14a-11
of  Regulation  14A  promulgated  under  the  Exchange  Act) or other  actual or
threatened  solicitation  of proxies or  consents  (within  the  meaning of Rule
14a-11 of Regulation 14A promulgated under the Exchange Act) other than by or on
behalf of the Board of the Company; or

     (v) any event which would be described in section 11(a)(i),  (ii), (iii) or
(iv) if the term "Bank" were substituted for the term "Company"  therein and the
term "Bank Board" were  substituted for the term "Board"  therein.

                                       10
<PAGE>


In no event, however,  shall a Change in Control be deemed to have occurred as a
result of any acquisition of securities or assets of the Company, the Bank, or a
subsidiary  of either of them, by the Company,  the Bank,  or any  subsidiary of
either of them, or by any employee  benefit plan  maintained by any of them. For
purposes  of this  section  11(a),  the term  "person"  shall  have the  meaning
assigned to it under sections 13(d)(3) or 14(d)(2) of the Exchange Act.

     (b)  In  the  event  that  the  Executive=s  employment  with  the  Company
terminates  within eighteen months  following a Change in Control for any reason
other than for "cause," as described in section 10, the Company shall pay to the
Executive, in addition to the amounts payable pursuant to section 9, a severance
benefit in a lump sum payment,  within 25 days after the later of the  effective
time of such Change in Control or his  termination of  employment,  equal to the
greater of (i) the sum of the  amounts  payable as salary  pursuant to section 4
hereof during the Remaining  Unexpired  Employment Period and as additional cash
compensation  pursuant to the terms of section  9(b)(vii)  hereof, or (ii) three
times the annual  average of the amount paid or payable to the  Executive  under
section 4 of this Agreement or the corresponding section of any prior employment
agreement with the Company or its predecessor  during the five preceding taxable
years  of the  Executive  (or  during  the  entire  period  of  the  Executive=s
employment  with the Company or its predecessor if such period is less than five
years).  The Company  shall also continue to provide to the Executive and to his
eligible  dependents the benefits  described in section  9(b)(iii)  hereof for a
period of at least 36 months  following the later of the effective  time of such
Change in Control or his  termination  of employment.  In addition,  the Company
will guarantee the payment of the severance benefit provided pursuant to section
11(b) of the Executive= employment agreement with the Bank.

SECTION 12. TAX INDEMNIFICATION.

     (a) This section 12 shall apply if the Executive's employment is terminated
upon or  following  (i) a Change in  Control  (as  defined in section 11 of this
Agreement);  or (ii) a change "in the  ownership  or  effective  control" of the
Company or the Bank or "in the ownership of a substantial portion of the assets"
of the Company or the Bank within the  meaning of section  280G of the Code.  If
this section 12 applies,  then, if for any taxable year, the Executive  shall be
liable  for the  payment of an excise  tax under  section  4999 of the Code with
respect to any payment in the nature of compensation  made by the Company or any
direct or indirect subsidiary or affiliate of the Company to (or for the benefit
of) the  Executive,  the Company shall pay to the Executive an amount equal to X
determined under the following formula:


                                      E x P
                X= ----------------------------------------------
                        1 - [FI x (1-SLI)) + SLI + E + M]

where

                    E=   the  rate  at which the  excise tax is  assessed  under
                         section 4999 of the Code;

                                       11
<PAGE>




                    P=   the amount  with  respect  to  which such excise tax is
                         assessed, determined without regard to this section 12;

                   FI=   the  highest  marginal rate of income tax applicable to
                         the  Executive  under the Code for the taxable  year in
                         question;

                  SLI=   the  sum of  the highest  marginal  rates of income tax
                         applicable to the Executive under all applicable  state
                         and local laws for the taxable year in question; and

                    M=   the  highest  marginal rate  of Medicare tax applicable
                         to the Executive under the Code for the taxable year in
                         question.

The  Company  will  guarantee  the payment of the tax  indemnification  provided
pursuant to section 12(a) of the Executive's employment agreement with the Bank.
With  respect to any payment in the nature of  compensation  that is made to (or
for the  benefit  of) the  Executive  under  the  terms of this  Agreement,  the
Executive's  employment  agreement with the Bank, or otherwise,  and on which an
excise  tax  under  section  4999 of the  Code  will be  assessed,  the  payment
determined  under  this  section  12(a)  shall be made to the  Executive  on the
earlier  of (i) the  date  the  Company,  the  Bank or any  direct  or  indirect
subsidiary  or affiliate of the Company or the Bank is required to withhold such
tax, or (ii) the date the tax is required to be paid by the Executive.

     (b)  Notwithstanding  anything in this section 12 to the  contrary,  in the
event that the  Executive's  liability  for the excise tax under section 4999 of
the Code for a taxable year is subsequently  determined to be different than the
amount determined by the formula (X + P) x E, where X, P and E have the meanings
provided in section  12(a),  the  Executive or the Company,  as the case may be,
shall pay to the other  party at the time that the amount of such  excise tax is
finally determined,  an appropriate amount, plus interest, such that the payment
made under section  12(a),  when  increased by the amount of the payment made to
the Executive  under this section  12(b) by the Company,  or when reduced by the
amount of the  payment  made to the  Company  under  this  section  12(b) by the
Executive,  equals  the  amount  that  should  have  properly  been  paid to the
Executive under section 12(a).  The interest paid under this section 12(b) shall
be determined at the rate provided under section  1274(b)(2)(B)  of the Code. To
confirm that the proper  amount,  if any, was paid to the  Executive  under this
section 12, the Executive shall furnish to the Company a copy of each tax return
which  reflects a liability  for an excise tax payment made by the  Company,  at
least 20 days  before the date on which such return is required to be filed with
the Internal Revenue Service.

SECTION 13. COVENANT NOT TO COMPETE.

     The  Executive  hereby  covenants  and  agrees  that,  in the  event of his
termination  of  employment  with the  Company  prior to the  expiration  of the
Employment  Period,  for a  period  of  one  year  following  the  date  of  his
termination  of  employment  with the Company  (or, if less,  for the  Remaining
Unexpired  Employment  Period), he shall not, without the written consent of the

                                       12
<PAGE>


Company,  become an officer,  employee,  consultant,  director or trustee of any
savings bank,  savings and loan  association,  savings and loan holding company,
bank or bank holding company,  or any direct or indirect subsidiary or affiliate
of any such entity,  that entails working within any county in which the Company
maintains an office; provided,  however, that this section 13 shall not apply if
the  Executive's  employment is terminated  for the reasons set forth in section
9(a).

SECTION 14. CONFIDENTIALITY.

     Unless he obtains the prior written  consent of the Company,  the Executive
shall keep confidential and shall refrain from using for the benefit of himself,
or any  person  or  entity  other  than the  Company  or any  entity  which is a
subsidiary of the Company or of which the Company is a subsidiary,  any material
document  or  information  obtained  from the  Company,  or from its  parent  or
subsidiaries,  in the course of his employment with any of them concerning their
properties,  operations  or business  (unless such  document or  information  is
readily  ascertainable from public or published  information or trade sources or
has  otherwise  been made  available to the public  through no fault of his own)
until the same ceases to be material (or becomes so ascertainable or available);
provided,  however, that nothing in this section 14 shall prevent the Executive,
with or without the  Company's  consent,  from  participating  in or  disclosing
documents or  information  in  connection  with any  judicial or  administrative
investigation,  inquiry or proceeding to the extent that such  participation  or
disclosure is required under applicable law.

SECTION 15. SOLICITATION.

     The Executive  hereby  covenants and agrees that,  for a period of one year
following his termination of employment with the Company,  he shall not, without
the written consent of the Company, either directly or indirectly:

     (a) solicit,  offer  employment to, or take any other action  intended,  or
that a reasonable person acting in like circumstances  would expect, to have the
effect  of  causing  any  officer  or  employee  of  the  Company  or any of its
subsidiaries or affiliates to terminate his employment and accept  employment or
become  affiliated  with, or provide  services for  compensation in any capacity
whatsoever  to, any savings  bank,  savings and loan bank,  bank,  bank  holding
company,  savings and loan holding company,  or other institution engaged in the
business  of  accepting  deposits,  making  loans or doing  business  within the
counties specified in section 13;

     (b) provide any information,  advice or recommendation  with respect to any
such officer or employee of any savings bank,  savings and loan bank, bank, bank
holding company,  savings and loan holding company, or other institution engaged
in the business of accepting deposits, making loans or doing business within the
counties specified in section 13, that is intended,  or that a reasonable person
acting in like  circumstances  would  expect,  to have the effect of causing any
officer or employee of the Company or any of its  subsidiaries  or affiliates to
terminate his employment  and accept  employment or become  affiliated  with, or
provide  services for  compensation  in any capacity  whatsoever to, any savings

                                       13
<PAGE>


bank, savings and loan association, bank, bank holding company, savings and loan
holding  company,  or other  institution  engaged in the  business of  accepting
deposits,  making  loans or doing  business  within the  counties  specified  in
section 13;

     (c) solicit, provide any information,  advice or recommendation or take any
other action intended,  or that a reasonable person acting in like circumstances
would  expect,  to have the effect of causing  any  customer  of the  Company to
terminate an existing business or commercial relationship with the Company.


SECTION 16. NO EFFECT ON EMPLOYEE BENEFIT PLANS OR PROGRAMS.

     The  termination  of the  Executive's  employment  during  the term of this
Agreement or thereafter,  whether by the Company or by the Executive, shall have
no  effect  on the  rights  and  obligations  of the  parties  hereto  under the
Company's  qualified or  non-qualified  retirement,  pension,  savings,  thrift,
profit-sharing   or  stock   bonus   plans,   group  life,   health   (including
hospitalization,  medical and major  medical),  dental,  accident  and long term
disability insurance plans or such other employee benefit plans or programs,  or
compensation plans or programs,  as may be maintained by, or cover employees of,
the Company from time to time; provided, however, that nothing in this Agreement
shall be deemed to duplicate any  compensation  or benefits  provided  under any
agreement,  plan or program  covering  the  Executive  to which the Company is a
party and any  duplicative  amount  payable  under any such  agreement,  plan or
program  shall be applied as an offset to reduce the amounts  otherwise  payable
hereunder.

SECTION 17. SUCCESSORS AND ASSIGNS.

     This  Agreement  will  inure  to the  benefit  of and be  binding  upon the
Executive, his legal representatives and testate or intestate distributees,  and
the Company and its successors and assigns, including any successor by merger or
consolidation or a statutory receiver or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Company may
be sold or  otherwise  transferred.  Failure of the  Company to obtain  from any
successor its express written assumption of the Company's  obligations hereunder
at  least  60  days in  advance  of the  scheduled  effective  date of any  such
succession shall be deemed a material breach of this Agreement.

SECTION 18. NOTICES.

     Any  communication  required or permitted to be given under this Agreement,
including any notice, direction, designation, consent, instruction, objection or
waiver,  shall be in writing and shall be deemed to have been given at such time
as it is delivered  personally,  or five days after  mailing if mailed,  postage
prepaid, by registered or certified mail, return receipt requested, addressed to
such party at the  address  listed  below or at such  other  address as one such
party may by written notice specify to the other party:

                                       14
<PAGE>


                  If to the Executive:

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

                  If to the Company:

                  Hudson River Bancorp, Inc.
                  1 Hudson City Center
                  Hudson, New York  12534
                  Attention: President

                  with a copy to:

                  Silver, Freedman & Taff, L.L.P.
                  1100 New York Avenue
                  Washington, D.C.  20005-3934

                  Attention:  Robert J. Freedman, P.C.

SECTION 19. INDEMNIFICATION FOR ATTORNEYS' FEES.

     (a) The Company  shall  indemnify,  hold  harmless and defend the Executive
against reasonable costs, including legal fees and expenses,  incurred by him in
connection with or arising out of any action, suit or proceeding in which he may
be involved, as a result of his efforts, in good faith, to defend or enforce the
terms  of this  Agreement.  For  purposes  of  this  Agreement,  any  settlement
agreement  which  provides  for  payment  of any  amounts in  settlement  of the
Company's  obligations hereunder shall be conclusive evidence of the Executive's
entitlement to indemnification  hereunder, and any such indemnification payments
shall be in addition to amounts payable  pursuant to such settlement  agreement,
unless such settlement agreement expressly provides otherwise.

     (b) The  Company's  obligation  to make the  payments  provided for in this
Agreement  and  otherwise  to perform  its  obligations  hereunder  shall not be
affected by any set-off, counterclaim, recoupment, defense or other claim, right
or action  which the Company may have  against the  Executive  or others.  In no
event shall the  Executive  be obligated  to seek other  employment  or take any
other action by way of mitigation of the amounts  payable to the Executive under
any of the provisions of this  Agreement,  and such amounts shall not be reduced
whether or not the Executive obtains other  employment.  Unless it is determined
that a claim made by the  Executive  was either  frivolous or made in bad faith,
the Company agrees to pay as incurred,  to the full extent permitted by law, all
legal fees and expenses which the Executive may reasonably  incur as a result of
or in connection with his consultation  with legal counsel or arising out of any
action,  suit,  proceeding or contest (regardless of the outcome thereof) by the
Company, the Executive or others regarding the validity or enforceability of, or
liability under, any provision of this Agreement or any guarantee of performance

                                       15
<PAGE>



thereof  (including as a result of any contest by the Executive about the amount
of any payment  pursuant to this  Agreement),  plus in each case interest on any
delayed  payment  at  the  applicable  Federal  rate  provided  for  in  section
7872(f)(2)(A)  of  the  Code.  This  section  19(b)  shall  apply  whether  such
consultation, action, suit, proceeding or contest arises before, on, after or as
a result of a Change in Control.

SECTION 20. SEVERABILITY.

     A  determination  that  any  provision  of this  Agreement  is  invalid  or
unenforceable  shall not  affect the  validity  or  enforceability  of any other
provision hereof.

SECTION 21. WAIVER.

     Failure to insist upon strict  compliance with any of the terms,  covenants
or  conditions  hereof shall not be deemed a waiver of such term,  covenant,  or
condition.  A waiver of any provision of this Agreement must be made in writing,
designated as a waiver,  and signed by the party against whom its enforcement is
sought.  Any waiver or relinquishment of any right or power hereunder at any one
or more times  shall not be deemed a waiver or  relinquishment  of such right or
power at any other time or times.

SECTION 22. COUNTERPARTS.

     This Agreement may be executed in two or more  counterparts,  each of which
shall be deemed an original,  and all of which shall constitute one and the same
Agreement.

SECTION 23. GOVERNING LAW.

     This  Agreement  shall  be  governed  by  and  construed  and  enforced  in
accordance  with the federal  laws of the United  States and, to the extent that
federal law is  inapplicable,  in  accordance  with the laws of the State of New
York  applicable to contracts  entered into and to be performed  entirely within
the State of New York.


SECTION 24. HEADINGS AND CONSTRUCTION.

     The headings of sections in this Agreement are for convenience of reference
only and are not intended to qualify the meaning of any section.  Any  reference
to a section number shall refer to a section of this Agreement, unless otherwise
stated.

                                       16
<PAGE>


SECTION 25. ENTIRE AGREEMENT; MODIFICATIONS.

     This instrument  contains the entire  agreement of the parties  relating to
the subject  matter  hereof,  and  supersedes  in its entirety any and all prior
agreements,  understandings  or  representations  relating to the subject matter
hereof. No modifications of this Agreement shall be valid unless made in writing
and signed by the parties hereto.

SECTION 26. NON-DUPLICATION.

     In the event that the Executive shall perform  services for the Bank or any
other direct or indirect  subsidiary or affiliate of the Company, it is intended
that any  compensation  or  benefits  provided  to the  Executive  by such other
employer shall not duplicate the  compensation  or benefits  provided under this
Agreement.  The  compensation and benefits payable under this Agreement shall be
reduced to the extent necessary to effectuate this intention.

SECTION 27. REQUIRED REGULATORY PROVISIONS.

     Notwithstanding  anything herein contained to the contrary, any payments to
the Executive by the Company,  whether  pursuant to this Agreement or otherwise,
are subject to and conditioned  upon their  compliance with section 18(k) of the
Federal Deposit  Insurance Act, 12 U.S.C.  Section 1828(k),  and any regulations
promulgated thereunder.

     IN WITNESS  WHEREOF,  the Company has caused this  Agreement to be executed
and the  Executive  has hereunto set his hand,  all as of the day and year first
above written.



                                        ----------------------------------------
                                        EXECUTIVE



ATTEST:                                 HUDSON RIVER BANCORP, INC.

By_____________________________         By______________________________________
    Secretary                             Name:
                                          Title:

                                       17


<PAGE>



[Seal]


STATE OF NEW YORK                   )
                        : ss.:
COUNTY OF __________                )

     On this ________ day of  ____________________,  1998,  before me personally
came  __________________,  to me  known,  and  known to me to be the  individual
described in the foregoing  instrument,  who, being by me duly sworn, did depose
and say that he resides at the address set forth in said instrument, and that he
signed his name to the foregoing instrument.


                                             -----------------------------------
                                             Notary Public

My commission expires:


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


                                       18

<PAGE>



STATE OF NEW YORK                   )
                       : ss.:
COUNTY OF __________                )

     On this ________ day of  ____________________,  1998,  before me personally
came  ___________,  to me known, who, being by me duly sworn, did depose and say
that  he  resides  at  _______________________________________,  that  he is the
_______________________  of HUDSON RIVER BANCORP, INC., the Delaware corporation
described in and which executed the foregoing instrument; that he knows the seal
of said corporation; that the seal affixed to said instrument is such seal; that
it was so affixed by order of the Board of  Directors of said  corporation;  and
that he or she signed his name thereto by like order.


                                             -----------------------------------
                                             Notary Public
My commission expires:


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


                                       19


<PAGE>


                              EMPLOYMENT AGREEMENT


     This  EMPLOYMENT  AGREEMENT  ("Agreement")  is made and entered  into as of
______________,  1998 by and between  HUDSON  RIVER  BANCORP,  INC.,  a business
corporation organized and existing under the laws of the State of Delaware,  the
("Company"),    and   Sidney   D.   Richter,    an   individual    residing   at
________________________ (the "Executive").

     W I T N E S S E T H :

     WHEREAS, the Executive currently serves as the Senior Vice President of the
Company and as the Senior Vice  President of Hudson  River Bank & Trust  Company
(the  "Bank"),  and  effective  as of the date of this  Agreement,  the Bank has
converted  from  mutual to capital  stock  form and has become the wholly  owned
subsidiary of the Company; and

     WHEREAS,   the  Company   desires  to  assure  for  itself  the   continued
availability of the Executive's services as provided in this Agreement,  and the
Board of  Directors  of the Company (the  "Board")  recognizes  the need for the
Executive  to be able to  perform  such  services  with a  minimum  of  personal
distraction  in the event of a pending  or  threatened  Change  in  Control  (as
hereinafter defined); and

     WHEREAS,  the  Executive is willing to continue to serve the Company on the
terms and conditions hereinafter set forth;

     NOW,  THEREFORE,  in consideration of the premises and the mutual covenants
and conditions hereinafter set forth, the Company and the Executive hereby agree
as follows:

SECTION 1. EMPLOYMENT.

     The Company agrees to continue to employ the  Executive,  and the Executive
hereby agrees to such continued employment, during the period and upon the terms
and conditions set forth in this Agreement.

SECTION 2. EMPLOYMENT PERIOD; REMAINING UNEXPIRED EMPLOYMENT PERIOD.

     (a) The terms  and  conditions  of this  Agreement  shall be and  remain in
effect  during  the  period  of  employment  established  under  this  section 2
("Employment Period"). The Employment Period shall be for an initial term of two
years  beginning  on the  date  of  this  Agreement  and  ending  on the  second
anniversary  date of this Agreement  (each,  an "Anniversary  Date"),  plus such
extensions, if any, as are provided pursuant to section 2(b).

<PAGE>



     (b) Except as  provided  in  section  2(c),  beginning  on the date of this
Agreement,  the  Employment  Period  shall  automatically  be  extended  for one
additional day each day,  unless either the Company or the Executive  elects not
to extend the Agreement  further by giving  written  notice thereof to the other
party, in which case the Employment  Period shall end on the second  anniversary
of the date on which such  written  notice is given.  For all  purposes  of this
Agreement, the term "Remaining Unexpired Employment Period" as of any date shall
mean  the  period  beginning  on such  date  and  ending  on the last day of the
Employment  Period taking into account any  extensions  under this section 2(b).
Upon  termination of the Executive's  employment with the Company for any reason
whatsoever,  any daily extensions provided pursuant to this section 2(b), if not
theretofore discontinued, shall automatically cease.

     (c) Nothing in this  Agreement  shall be deemed to prohibit  the Company at
any time from  terminating  the  Executive's  employment  during the  Employment
Period  with or  without  notice for any  reason;  provided,  however,  that the
relative rights and obligations of the Company and the Executive in the event of
any such termination shall be determined under this Agreement.

SECTION 3. DUTIES.

     The Executive  shall serve as Senior Vice President of the Company,  having
such power,  authority  and  responsibility  and  performing  such duties as are
prescribed  by or  under  the  By-Laws  of the  Company  and as are  customarily
associated with such position. The Executive shall devote his full business time
and attention (other than during weekends,  holidays, approved vacation periods,
and  periods of illness or  approved  leaves of  absence)  to the  business  and
affairs of the Company and shall use his best  efforts to advance the  interests
of the Company.

SECTION 4. CASH COMPENSATION.

     In  consideration  for  the  services  to  be  rendered  by  the  Executive
hereunder,  the Company  shall pay to him a salary equal to the base salary from
the  Company  and the Bank in  effect  on the date of this  Agreement,  less the
amount of base  salary  actually  paid to the  Executive  by the Bank during the
Employment  Period.  The  Executive's  salary shall be payable in  approximately
equal installments in accordance with the Company's  customary payroll practices
for senior  officers.  The Board  shall  review the  Executive's  annual rate of
salary at such times during the Employment Period as it deems  appropriate,  but
not less frequently  than once every twelve months,  and may, in its discretion,
approve an increase  therein.  In addition to salary,  the Executive may receive
other cash compensation  from the Company for services  hereunder at such times,
in such amounts and on such terms and conditions as the Board may determine from
time to time.


                                       2

<PAGE>


SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

     During the Employment Period, the Executive shall be treated as an employee
of the  Company and shall be entitled  to  participate  in and receive  benefits
under any and all  qualified  or  non-qualified  retirement,  pension,  savings,
profit-sharing  or stock bonus plans, any and all group life,  health (including
hospitalization,  medical and major  medical),  dental,  accident  and long term
disability  insurance  plans,  and any other employee  benefit and  compensation
plans  (including,  but not  limited  to, any  incentive  compensation  plans or
programs, stock option and appreciation rights plans and restricted stock plans)
as may from time to time be maintained  by, or cover  employees of, the Company,
in accordance  with the terms and conditions of such employee  benefit plans and
programs and  compensation  plans and programs and consistent with the Company's
customary practices.

SECTION 6. INDEMNIFICATION AND INSURANCE.

     (a) During the Employment  Period and for a period of six years thereafter,
the Company  shall cause the  Executive to be covered by and named as an insured
under any policy or contract of insurance obtained by it to insure its directors
and officers against personal liability for acts or omissions in connection with
service as an officer or director of the Company or service in other  capacities
at the request of the Company.  The coverage provided to the Executive  pursuant
to this  section  6  shall  be of the  same  scope  and on the  same  terms  and
conditions as the coverage (if any)  provided to other  officers or directors of
the Company.

     (b) To the  maximum  extent  permitted  under  applicable  law,  during the
Employment  Period and for a period of six years  thereafter,  the Company shall
indemnify  the  Executive   against  and  hold  him  harmless  from  any  costs,
liabilities,  losses  and  exposures  to the  fullest  extent  and  on the  most
favorable  terms and conditions that similar  indemnification  is offered to any
director or officer of the Company or any subsidiary or affiliate thereof.

SECTION 7. OUTSIDE ACTIVITIES.

     The  Executive  may serve as a member of the  boards of  directors  of such
business,  community and charitable  organizations  as he may disclose to and as
may  be  approved  by the  Board  (which  approval  shall  not  be  unreasonably
withheld);  provided,  however, that such service shall not materially interfere
with the performance of his duties under this Agreement.  The Executive may also
engage in personal  business and investment  activities  which do not materially
interfere with the performance of his duties hereunder;  provided, however, that
such  activities are not  prohibited  under any code of conduct or investment or
securities trading policy established by the Company and generally applicable to
all similarly situated Executives. The Executive may also serve as an officer or
director  of the Bank on such terms and  conditions  as the Company and the Bank
may  mutually  agree upon,  and such service  shall not be deemed to  materially
interfere with the Executive's  performance of his duties hereunder or otherwise
result in a material breach of this Agreement. If the Executive is discharged or

                                       3
<PAGE>



suspended,  or is subject to any  regulatory  prohibition  or  restriction  with
respect to  participation  in the  affairs  of the Bank,  he shall  continue  to
perform services for the Company in accordance with this Agreement but shall not
directly or indirectly  provide services to or participate in the affairs of the
Bank in a manner  inconsistent with the terms of such discharge or suspension or
any applicable regulatory order.


SECTION 8. WORKING FACILITIES AND EXPENSES.

     The  Executive's  principal  place of employment  shall be at the Company's
executive offices located in Hudson,  New York, or at such other location within
50 miles of the  address  at which the  Company  shall  maintain  its  principal
executive  offices,  or at such other  location as the Company and the Executive
may  mutually  agree  upon.  The Company  shall  provide  the  Executive  at his
principal place of employment with a private  office,  secretarial  services and
other support services and facilities  suitable to his position with the Company
and necessary or appropriate in connection  with the performance of his assigned
duties under this  Agreement.  The Company shall reimburse the Executive for his
ordinary and necessary business expenses,  including,  without  limitation,  the
Executive's  travel and  entertainment  expenses incurred in connection with the
performance of his duties under this Agreement,  in each case upon  presentation
to the  Company  of an  itemized  account of such  expenses  in such form as the
Company may reasonably require.

SECTION 9. TERMINATION OF EMPLOYMENT WITH BENEFITS.

     (a) The  Executive  shall be entitled to the benefits  described in section
9(b) in the event that:

     (i) his employment with the Company terminates during the Employment Period
as a result of the Executive's voluntary resignation within 90 days following:

          (A) the  failure  of the Board to appoint  or  re-appoint  or elect or
     re-elect the Executive to the position with the Company stated in section 3
     of this Agreement (or a more senior office);

          (B) if the  Executive  is a member of the  Board,  the  failure of the
     shareholders of the Company to elect or re-elect the Executive to the Board
     or the  failure  of the  Board (or the  nominating  committee  thereof)  to
     nominate the Executive for such election or re-election;

          (C) the expiration of a 30-day period  following the date on which the
     Executive  gives  written  notice to the Company of its  material  failure,
     whether by amendment of the Company's  Certificate  of  Incorporation,  the
     Company's  By-Laws,  action of the Board or the Company's  shareholders  or
     otherwise,   to  vest  in  the  Executive   the   functions,   duties,   or
     responsibilities prescribed in section 3 of this Agreement,  unless, during
     such 30-day period, the Company cures such failure;

                                       4
<PAGE>



          (D) the expiration of a 30-day period  following the date on which the
     Executive gives written notice to the Company of its material breach of any
     term, condition or covenant contained in this Agreement (including, without
     limitation,  any reduction of the Executive's rate of base salary in effect
     from  time to time  and any  change  in the  terms  and  conditions  of any
     compensation or benefit program in which the Executive  participates which,
     either individually or together with other changes,  has a material adverse
     effect on the aggregate value of his total compensation  package),  unless,
     during such 30-day period, the Company cures such failure; or

          (E) a change in the  Executive's  principal  place of employment for a
     distance  in  excess of 50 miles  from the  Company's  principal  office in
     Hudson, New York; or

          (F) the  liquidation,  dissolution,  bankruptcy,  or insolvency of the
     Company, the Bank or any of their respective subsidiaries or affiliates; or

     (ii) the  Executive's  employment  with the  Company is  terminated  by the
Company during the  Employment  Period for any reason other than for "cause," as
provided in section 10(a).

     (b) Upon the  occurrence of any of the events  described in section 9(a) of
this  Agreement,  the Company shall pay and provide to the Executive (or, in the
event of his death, to his estate):

     (i) his earned but unpaid salary (including,  without limitation, all items
which  constitute  wages  under  applicable  law and the payment of which is not
otherwise  provided for in this section 9(b)) as of the date of the  termination
of his employment  with the Company,  such payment to be made at the time and in
the manner  prescribed by law applicable to the payment of wages but in no event
later than 30 days after termination of employment;

     (ii) the  benefits,  if any, to which he is  entitled as a former  employee
under  the  employee  benefit  plans and  programs  and  compensation  plans and
programs maintained for the benefit of the Company's officers and employees;

     (iii) continued group life, health (including hospitalization,  medical and
major medical), dental, accident and long term disability insurance benefits, in
addition to that provided  pursuant to section  9(b)(ii),  and after taking into
account the coverage provided by any subsequent  employer,  if and to the extent
necessary to provide for the Executive,  for the Remaining Unexpired  Employment
Period, coverage equivalent to the coverage to which he would have been entitled
under such plans (as in effect on the date of his termination of employment, or,
if his termination of employment  occurs after a Change of Control,  on the date
of such Change of Control,  whichever benefits are greater), if he had continued
working for the Company during the Remaining Unexpired  Employment Period at the
highest annual rate of salary achieved during the Employment Period;

                                       5
<PAGE>


     (iv) within 30 days  following the  Executive's  termination  of employment
with the Company, a lump sum payment, in an amount equal to the present value of
the salary  (excluding any additional  payments made to the Executive in lieu of
the use of an  automobile)  that  the  Executive  would  have  earned  if he had
continued  working for the Company  during the  Remaining  Unexpired  Employment
Period at the  highest  annual  rate of salary  achieved  during the  Employment
Period, where such present value is to be determined using a discount rate equal
to the applicable  short-term  federal rate prescribed  under section 1274(d) of
the Internal Revenue Code of 1986, as amended (the "Code"), compounded using the
compounding  periods  corresponding to the Company's regular payroll periods for
its officers,  such lump sum to be paid in lieu of all other  payments of salary
provided for under this  Agreement in respect of the period  following  any such
termination;

     (v) within 30 days following the Executive's termination of employment with
the Company, a lump sum payment in an amount equal to the excess, if any, of:

          (A) the present value of the  aggregate  benefits to which he would be
     entitled under The Retirement Plan of the Hudson River Bank & Trust Company
     (together with the defined benefit portion of the Benefit  Restoration Plan
     of Hudson  River Bank & Trust  Company and any other  supplemental  defined
     benefit  plan) and any and all other  qualified and  non-qualified  defined
     benefit pension plans maintained by, or covering  employees of, the Company
     if he were 100% vested thereunder and had continued working for the Company
     during the Remaining Unexpired Employment Period at the highest annual rate
     of salary achieved during the Employment Period; over

          (B) the present value of the benefits to which he is actually entitled
     under such defined benefit pension plans as of the date of his termination;
     where such present values are to be determined  using the mortality  tables
     prescribed under section  415(b)(2)(E)(v)  of the Code and a discount rate,
     compounded  monthly equal to the annualized rate of interest  prescribed by
     the Pension  Benefit  Guaranty  Corporation  for the valuation of immediate
     annuities payable under terminating  single-employer  defined benefit plans
     for the month in which the  Executive's  termination  of employment  occurs
     ("Applicable PBGC Rate");

     (vi) within 30 days  following the  Executive's  termination  of employment
with the Company,  a lump sum payment in an amount equal to the present value of
the additional employer contributions to which he would have been entitled under
the Hudson River Bank & Trust  Company  401(k)  Savings  Plan,  the Hudson River
Bancorp,   Inc.  Employee  Stock  Ownership  Plan  (together  with  the  defined
contribution  portion of the  Benefit  Restoration  Plan of Hudson  River Bank &
Trust Company or any other supplemental  defined  contribution plan) and any and
all other qualified and non-qualified  defined contribution plans maintained by,
or covering  employees of, the Company as if he were 100% vested  thereunder and
had continued working for the Company during the Remaining Unexpired  Employment
Period at the  highest  annual  rate of salary  achieved  during the  Employment

                                       6
<PAGE>


Period and making the maximum amount of employee contributions, if any, required
or permitted  under such plan or plans,  such present  value to be determined on
the basis of a discount  rate,  compounded  using the  compounding  period  that
corresponds to the frequency with which employer  contributions  are made to the
relevant plan, equal to the Applicable PBGC Rate;

     (vii) within 30 days  following the  Executive's  termination of employment
with the Company,  a lump sum payment in an amount  equal to the  payments  that
would have been made (without  discounting  for early  payment) to the Executive
under any cash bonus or long-term or short-term cash incentive compensation plan
maintained by, or covering employees of, the Company if he had continued working
for the Company during the Remaining Unexpired  Employment Period and had earned
the maximum bonus or incentive  award in each calendar year that ends during the
Remaining Unexpired  Employment Period, such payments to be equal to the product
of:

          (A) the maximum  percentage  rate at which an award was ever available
     to the Executive under such incentive compensation plan; multiplied by

          (B) the salary that would have been paid to the Executive  during each
     such calendar year at the highest annual rate of salary achieved during the
     Employment Period.

     (viii) at the  election of the Company  made within 30 days  following  the
occurrence of the event described in section 9(a), upon the surrender of options
or  appreciation  rights  issued to the  Executive  under any stock  option  and
appreciation rights plan or program maintained by, or covering employees of, the
Company, a lump sum payment in an amount equal to the product of:

          (A) the excess of (I) the fair market value of a share of stock of the
     same  class as the  stock  subject  to the  option or  appreciation  right,
     determined  as of the date of  termination  of  employment,  over  (II) the
     exercise  price  per  share  for such  option  or  appreciation  right,  as
     specified in or under the relevant plan or program; multiplied by

          (B) the number of shares with respect to which options or appreciation
     rights are being surrendered.

For purposes of this section  9(b)(viii),  the  Executive  shall be deemed fully
vested  in all  options  and  appreciation  rights  under  any  stock  option or
appreciation rights plan or program maintained by, or covering employees of, the
Company, even if he is not vested under the terms of such plan or program; and

     (ix) at the  election of the  Company  made  within 30 days  following  the
occurrence  of the event  described in section  9(a),  upon the surrender of any
shares awarded to the Executive  under any restricted  stock plan maintained by,
or covering  employees of, the Company, a lump sum payment in an amount equal to
the product of:

                                       7
<PAGE>


          (A) the fair  market  value  of a share of stock of the same  class of
     stock granted under such plan, determined as of the date of the Executive's
     termination of employment; multiplied by

          (B) the number of shares which are being surrendered.

For  purposes of this  section  9(b)(ix),  the  Executive  shall be deemed fully
vested in all shares awarded under any restricted  stock plan  maintained by, or
covering employees of, the Company,  even if he is not vested under the terms of
such plan.

     The Company and the Executive  hereby  stipulate that the damages which may
be incurred by the Executive  following any such  termination  of employment are
not capable of accurate  measurement as of the date first above written and that
the  payments  and  benefits   contemplated  by  this  section  9(b)  constitute
reasonable  damages  under the  circumstances  and shall be payable  without any
requirement  of proof of actual  damage and  without  regard to the  Executive's
efforts,  if any, to mitigate  damages.  The Company and the  Executive  further
agree that the Company may  condition  the  payments  and  benefits (if any) due
under  sections  9(b)(iii),  (iv),  (v),  (vi) and (vii) on the  receipt  of the
Executive's resignation from any and all positions which he holds as an officer,
director  or  committee  member  with  respect  to  the  Company  or  any of its
subsidiaries or affiliates.

SECTION 10. TERMINATION WITHOUT ADDITIONAL COMPANY LIABILITY.

     In the  event  that  the  Executive's  employment  with the  Company  shall
terminate during the Employment Period on account of:

     (a) the discharge of the Executive for "cause," which, for purposes of this
Agreement,  shall  mean a  discharge  because  the  Board  determines  that  the
Executive:  (i) has  intentionally  failed to perform his assigned  duties under
this Agreement  (including,  for these purposes,  the  Executive's  inability to
perform  such  duties  as a  result  of drug or  alcohol  dependency);  (ii) has
intentionally  engaged in dishonest or illegal  conduct in  connection  with his
performance of services for the Company or has been convicted of a felony; (iii)
has willfully  violated,  in any material  respect,  any law, rule,  regulation,
written  agreement  or  final   cease-and-desist   order  with  respect  to  his
performance of services for the Company, as determined by the Board; or (iv) has
intentionally breached the material terms of this Agreement;

     (b) the Executive's  voluntary resignation from employment with the Company
for reasons other than those specified in section 9(a)(i); or

     (c) the  death of the  Executive  while  employed  by the  Company,  or the
termination  of the  Executive's  employment  because  of "total  and  permanent
disability"  within  the  meaning  of  the  Company's  or the  Bank's  long-term
disability  plan  for  employees;   then  the  Company  shall  have  no  further
obligations under this Agreement, other than the payment to the Executive of his
earned but unpaid salary as of the date of the termination of his employment and

                                       8
<PAGE>



the  provision  of such other  benefits,  if any,  to which he is  entitled as a
former  employee  under the  Company's  employee  benefit plans and programs and
compensation plans and programs.

     For  purposes of this  section 10, no act or failure to act, on the part of
the Executive, shall be considered "willful" unless it is done, or omitted to be
done,  by the  Executive  in bad faith or  without  reasonable  belief  that the
Executive's  action or omission was in the best  interests  of the Company.  Any
act, or failure to act, based upon authority given pursuant to a resolution duly
adopted by the Board or based upon the written advice of counsel for the Company
shall  be  conclusively  presumed  to be done,  or  omitted  to be done,  by the
Executive in good faith and in the best  interests of the Company.  Prior to the
date on which a Change in Control  occurs,  the  cessation of  employment of the
Executive  shall not be deemed to be for  "cause"  within the meaning of section
10(a) unless and until there shall have been  delivered to the  Executive a copy
of a resolution duly adopted by the  affirmative  vote of  three-fourths  of the
members of the Board at a meeting of the Board  called and held for such purpose
(after reasonable notice is provided to the Executive and the Executive is given
an opportunity,  together with counsel,  to be heard before the Board),  finding
that,  in the good faith  opinion of the Board,  the  Executive is guilty of the
conduct described in section 10(a) above, and specifying the particulars thereof
in  detail.  On  and  after  the  date  that  a  Change  in  Control  occurs,  a
determination  under this section 10 shall  require the  affirmative  vote of at
least  three-fourths  of the members of the Board acting in good faith, and such
vote shall not be made prior to the expiration of a 60-day period  following the
date on which the Board shall,  by written notice to the  Executive,  furnish to
him a statement of its grounds for proposing to make such determination,  during
which period the Executive  shall be afforded a reasonable  opportunity  to make
oral  and  written  presentations  to  the  members  of  the  Board,  and  to be
represented by his legal counsel at such presentations to refute the grounds for
the proposed determination;

SECTION 11. TERMINATION UPON OR FOLLOWING A CHANGE IN CONTROL.

     (a) A Change in Control  of the  Company  ("Change  in  Control")  shall be
deemed to have occurred upon the happening of any of the following events:

     (i) approval by the shareholders of the Company of a transaction that would
result and does result in the  reorganization,  merger or  consolidation  of the
Company, respectively,  with one or more other persons, other than a transaction
following which:

          (A) at least  51% of the  equity  ownership  interests  of the  entity
     resulting from such transaction are beneficially  owned (within the meaning
     of Rule 13d-3  promulgated  under the  Securities  Exchange Act of 1934, as
     amended ("Exchange Act")) in substantially the same relative proportions by
     persons who,  immediately  prior to such  transaction,  beneficially  owned
     (within the meaning of Rule 13d-3  promulgated  under the Exchange  Act) at
     least 51% of the outstanding equity ownership interests in the Company; and

                                       9
<PAGE>



          (B) at least 51% of the  securities  entitled to vote generally in the
     election of directors of the entity  resulting  from such  transaction  are
     beneficially  owned (within the meaning of Rule 13d-3 promulgated under the
     Exchange Act) in  substantially  the same relative  proportions  by persons
     who, immediately prior to such transaction,  beneficially owned (within the
     meaning of Rule 13d-3  promulgated  under the Exchange Act) at least 51% of
     the  securities  entitled to vote generally in the election of directors of
     the Company;

     (ii) the  acquisition  of all or  substantially  all of the  assets  of the
Company or beneficial  ownership  (within the meaning of Rule 13d-3  promulgated
under the  Exchange  Act) of 25% or more of the  outstanding  securities  of the
Company entitled to vote generally in the election of directors by any person or
by any persons acting in concert, or approval by the shareholders of the Company
of any transaction which would result in such an acquisition;

     (iii) a complete  liquidation or dissolution of the Company, or approval by
the shareholders of the Company of a plan for such liquidation or dissolution;

     (iv) the occurrence of any event if,  immediately  following such event, at
least  50% of the  members  of the Board do not  belong to any of the  following
groups:

          (A)  individuals  who were  members  of the  Board on the date of this
     Agreement; or

          (B)  individuals  who first became members of the Board after the date
     of this Agreement either:

               (1)  upon  election  to  serve  as  a  member  of  the  Board  by
          affirmative vote of three-quarters of the members of such board, or of
          a nominating  committee  thereof,  in office at the time of such first
          election; or

               (2) upon election by the  shareholders of the Board to serve as a
          member of the Board, but only if nominated for election by affirmative
          vote of three-quarters of the members of the board of directors of the
          Board, or of a nominating  committee thereof, in office at the time of
          such first nomination;

provided,  however, that such individual's election or nomination did not result
from an actual or threatened election contest (within the meaning of Rule 14a-11
of  Regulation  14A  promulgated  under  the  Exchange  Act) or other  actual or
threatened  solicitation  of proxies or  consents  (within  the  meaning of Rule
14a-11 of Regulation 14A promulgated under the Exchange Act) other than by or on
behalf of the Board of the Company; or

     (v) any event which would be described in section 11(a)(i),  (ii), (iii) or
(iv) if the term "Bank" were substituted for the term "Company"  therein and the
term "Bank Board" were substituted for the term "Board" therein.

                                       10
<PAGE>


In no event, however,  shall a Change in Control be deemed to have occurred as a
result of any acquisition of securities or assets of the Company, the Bank, or a
subsidiary  of either of them, by the Company,  the Bank,  or any  subsidiary of
either of them, or by any employee  benefit plan  maintained by any of them. For
purposes  of this  section  11(a),  the term  "person"  shall  have the  meaning
assigned to it under sections 13(d)(3) or 14(d)(2) of the Exchange Act.

     (b)  In  the  event  that  the  Executive=s  employment  with  the  Company
terminates  within eighteen months  following a Change in Control for any reason
other than for "cause," as described in section 10, the Company shall pay to the
Executive, in addition to the amounts payable pursuant to section 9, a severance
benefit in a lump sum payment,  within 25 days after the later of the  effective
time of such Change in Control or his  termination of  employment,  equal to the
greater of (i) the sum of the  amounts  payable as salary  pursuant to section 4
hereof during the Remaining  Unexpired  Employment Period and as additional cash
compensation  pursuant to the terms of section  9(b)(vii)  hereof, or (ii) three
times the annual  average of the amount paid or payable to the  Executive  under
section 4 of this Agreement or the corresponding section of any prior employment
agreement with the Company or its predecessor  during the five preceding taxable
years  of the  Executive  (or  during  the  entire  period  of  the  Executive=s
employment  with the Company or its predecessor if such period is less than five
years).  The Company  shall also continue to provide to the Executive and to his
eligible  dependents the benefits  described in section  9(b)(iii)  hereof for a
period of at least 36 months  following the later of the effective  time of such
Change in Control or his  termination  of employment.  In addition,  the Company
will guarantee the payment of the severance benefit provided pursuant to section
11(b) of the Executive= employment agreement with the Bank.

SECTION 12. TAX INDEMNIFICATION.

     (a) This section 12 shall apply if the Executive's employment is terminated
upon or  following  (i) a Change in  Control  (as  defined in section 11 of this
Agreement);  or (ii) a change "in the  ownership  or  effective  control" of the
Company or the Bank or "in the ownership of a substantial portion of the assets"
of the Company or the Bank within the  meaning of section  280G of the Code.  If
this section 12 applies,  then, if for any taxable year, the Executive  shall be
liable  for the  payment of an excise  tax under  section  4999 of the Code with
respect to any payment in the nature of compensation  made by the Company or any
direct or indirect subsidiary or affiliate of the Company to (or for the benefit
of) the  Executive,  the Company shall pay to the Executive an amount equal to X
determined under the following formula:


                                      E x P
                X= ----------------------------------------------
                        1 - [FI x (1-SLI)) + SLI + E + M]

where

                    E=   the rate  at which  the  excise tax is  assessed  under
                         section 4999 of the Code;

                                       11
<PAGE>




                    P=   the  amount  with  respect  to which such excise tax is
                         assessed, determined without regard to this section 12;

                   FI=   the  highest  marginal rate of income tax applicable to
                         the  Executive  under the Code for the taxable  year in
                         question;

                  SLI=   the sum  of the  highest  marginal  rates of income tax
                         applicable to the Executive under all applicable  state
                         and local laws for the taxable year in question; and

                    M=   the  highest  marginal rate  of Medicare tax applicable
                         to the Executive under the Code for the taxable year in
                         question.

The  Company  will  guarantee  the payment of the tax  indemnification  provided
pursuant to section 12(a) of the Executive's employment agreement with the Bank.
With  respect to any payment in the nature of  compensation  that is made to (or
for the  benefit  of) the  Executive  under  the  terms of this  Agreement,  the
Executive's  employment  agreement with the Bank, or otherwise,  and on which an
excise  tax  under  section  4999 of the  Code  will be  assessed,  the  payment
determined  under  this  section  12(a)  shall be made to the  Executive  on the
earlier  of (i) the  date  the  Company,  the  Bank or any  direct  or  indirect
subsidiary  or affiliate of the Company or the Bank is required to withhold such
tax, or (ii) the date the tax is required to be paid by the Executive.

     (b)  Notwithstanding  anything in this section 12 to the  contrary,  in the
event that the  Executive's  liability  for the excise tax under section 4999 of
the Code for a taxable year is subsequently  determined to be different than the
amount determined by the formula (X + P) x E, where X, P and E have the meanings
provided in section  12(a),  the  Executive or the Company,  as the case may be,
shall pay to the other  party at the time that the amount of such  excise tax is
finally determined,  an appropriate amount, plus interest, such that the payment
made under section  12(a),  when  increased by the amount of the payment made to
the Executive  under this section  12(b) by the Company,  or when reduced by the
amount of the  payment  made to the  Company  under  this  section  12(b) by the
Executive,  equals  the  amount  that  should  have  properly  been  paid to the
Executive under section 12(a).  The interest paid under this section 12(b) shall
be determined at the rate provided under section  1274(b)(2)(B)  of the Code. To
confirm that the proper  amount,  if any, was paid to the  Executive  under this
section 12, the Executive shall furnish to the Company a copy of each tax return
which  reflects a liability  for an excise tax payment made by the  Company,  at
least 20 days  before the date on which such return is required to be filed with
the Internal Revenue Service.

SECTION 13. COVENANT NOT TO COMPETE.

     The  Executive  hereby  covenants  and  agrees  that,  in the  event of his
termination  of  employment  with the  Company  prior to the  expiration  of the
Employment  Period,  for a  period  of  one  year  following  the  date  of  his
termination  of  employment  with the Company  (or, if less,  for the  Remaining
Unexpired  Employment  Period), he shall not, without the written consent of the
Company,  become an officer,  employee,  consultant,  director or trustee of any
savings bank,  savings and loan  association,  savings and loan holding company,
bank or bank holding company,  or any direct or indirect subsidiary or affiliate

                                       12
<PAGE>



of any such entity,  that entails working within any county in which the Company
maintains an office; provided,  however, that this section 13 shall not apply if
the  Executive's  employment is terminated  for the reasons set forth in section
9(a).

SECTION 14. CONFIDENTIALITY.

     Unless he obtains the prior written  consent of the Company,  the Executive
shall keep confidential and shall refrain from using for the benefit of himself,
or any  person  or  entity  other  than the  Company  or any  entity  which is a
subsidiary of the Company or of which the Company is a subsidiary,  any material
document  or  information  obtained  from the  Company,  or from its  parent  or
subsidiaries,  in the course of his employment with any of them concerning their
properties,  operations  or business  (unless such  document or  information  is
readily  ascertainable from public or published  information or trade sources or
has  otherwise  been made  available to the public  through no fault of his own)
until the same ceases to be material (or becomes so ascertainable or available);
provided,  however, that nothing in this section 14 shall prevent the Executive,
with or without the  Company's  consent,  from  participating  in or  disclosing
documents or  information  in  connection  with any  judicial or  administrative
investigation,  inquiry or proceeding to the extent that such  participation  or
disclosure is required under applicable law.

SECTION 15. SOLICITATION.

     The Executive  hereby  covenants and agrees that,  for a period of one year
following his termination of employment with the Company,  he shall not, without
the written consent of the Company, either directly or indirectly:

     (a) solicit,  offer  employment to, or take any other action  intended,  or
that a reasonable person acting in like circumstances  would expect, to have the
effect  of  causing  any  officer  or  employee  of  the  Company  or any of its
subsidiaries or affiliates to terminate his employment and accept  employment or
become  affiliated  with, or provide  services for  compensation in any capacity
whatsoever  to, any savings  bank,  savings and loan bank,  bank,  bank  holding
company,  savings and loan holding company,  or other institution engaged in the
business  of  accepting  deposits,  making  loans or doing  business  within the
counties specified in section 13;

     (b) provide any information,  advice or recommendation  with respect to any
such officer or employee of any savings bank,  savings and loan bank, bank, bank
holding company,  savings and loan holding company, or other institution engaged
in the business of accepting deposits, making loans or doing business within the
counties specified in section 13, that is intended,  or that a reasonable person
acting in like  circumstances  would  expect,  to have the effect of causing any
officer or employee of the Company or any of its  subsidiaries  or affiliates to
terminate his employment  and accept  employment or become  affiliated  with, or
provide  services for  compensation  in any capacity  whatsoever to, any savings

                                       13
<PAGE>



bank, savings and loan association, bank, bank holding company, savings and loan
holding  company,  or other  institution  engaged in the  business of  accepting
deposits,  making  loans or doing  business  within the  counties  specified  in
section 13;

     (c) solicit, provide any information,  advice or recommendation or take any
other action intended,  or that a reasonable person acting in like circumstances
would  expect,  to have the effect of causing  any  customer  of the  Company to
terminate an existing business or commercial relationship with the Company.


SECTION 16. NO EFFECT ON EMPLOYEE BENEFIT PLANS OR PROGRAMS.

     The  termination  of the  Executive's  employment  during  the term of this
Agreement or thereafter,  whether by the Company or by the Executive, shall have
no  effect  on the  rights  and  obligations  of the  parties  hereto  under the
Company's  qualified or  non-qualified  retirement,  pension,  savings,  thrift,
profit-sharing   or  stock   bonus   plans,   group  life,   health   (including
hospitalization,  medical and major  medical),  dental,  accident  and long term
disability insurance plans or such other employee benefit plans or programs,  or
compensation plans or programs,  as may be maintained by, or cover employees of,
the Company from time to time; provided, however, that nothing in this Agreement
shall be deemed to duplicate any  compensation  or benefits  provided  under any
agreement,  plan or program  covering  the  Executive  to which the Company is a
party and any  duplicative  amount  payable  under any such  agreement,  plan or
program  shall be applied as an offset to reduce the amounts  otherwise  payable
hereunder.

SECTION 17. SUCCESSORS AND ASSIGNS.

     This  Agreement  will  inure  to the  benefit  of and be  binding  upon the
Executive, his legal representatives and testate or intestate distributees,  and
the Company and its successors and assigns, including any successor by merger or
consolidation or a statutory receiver or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Company may
be sold or  otherwise  transferred.  Failure of the  Company to obtain  from any
successor its express written assumption of the Company's  obligations hereunder
at  least  60  days in  advance  of the  scheduled  effective  date of any  such
succession shall be deemed a material breach of this Agreement.

SECTION 18. NOTICES.

     Any  communication  required or permitted to be given under this Agreement,
including any notice, direction, designation, consent, instruction, objection or
waiver,  shall be in writing and shall be deemed to have been given at such time
as it is delivered  personally,  or five days after  mailing if mailed,  postage
prepaid, by registered or certified mail, return receipt requested, addressed to
such party at the  address  listed  below or at such  other  address as one such
party may by written notice specify to the other party:

                                       14
<PAGE>



                  If to the Executive:

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

                  If to the Company:

                  Hudson River Bancorp, Inc.
                  1 Hudson City Center
                  Hudson, New York  12534
                  Attention: President

                  with a copy to:

                  Silver, Freedman & Taff, L.L.P.
                  1100 New York Avenue
                  Washington, D.C.  20005-3934

                  Attention:  Robert J. Freedman, P.C.

SECTION 19. INDEMNIFICATION FOR ATTORNEYS' FEES.

     (a) The Company  shall  indemnify,  hold  harmless and defend the Executive
against reasonable costs, including legal fees and expenses,  incurred by him in
connection with or arising out of any action, suit or proceeding in which he may
be involved, as a result of his efforts, in good faith, to defend or enforce the
terms  of this  Agreement.  For  purposes  of  this  Agreement,  any  settlement
agreement  which  provides  for  payment  of any  amounts in  settlement  of the
Company's  obligations hereunder shall be conclusive evidence of the Executive's
entitlement to indemnification  hereunder, and any such indemnification payments
shall be in addition to amounts payable  pursuant to such settlement  agreement,
unless such settlement agreement expressly provides otherwise.

     (b) The  Company's  obligation  to make the  payments  provided for in this
Agreement  and  otherwise  to perform  its  obligations  hereunder  shall not be
affected by any set-off, counterclaim, recoupment, defense or other claim, right
or action  which the Company may have  against the  Executive  or others.  In no
event shall the  Executive  be obligated  to seek other  employment  or take any
other action by way of mitigation of the amounts  payable to the Executive under
any of the provisions of this  Agreement,  and such amounts shall not be reduced
whether or not the Executive obtains other  employment.  Unless it is determined
that a claim made by the  Executive  was either  frivolous or made in bad faith,
the Company agrees to pay as incurred,  to the full extent permitted by law, all
legal fees and expenses which the Executive may reasonably  incur as a result of
or in connection with his consultation  with legal counsel or arising out of any
action,  suit,  proceeding or contest (regardless of the outcome thereof) by the
Company, the Executive or others regarding the validity or enforceability of, or

                                       15
<PAGE>



liability under, any provision of this Agreement or any guarantee of performance
thereof  (including as a result of any contest by the Executive about the amount
of any payment  pursuant to this  Agreement),  plus in each case interest on any
delayed  payment  at  the  applicable  Federal  rate  provided  for  in  section
7872(f)(2)(A)  of  the  Code.  This  section  19(b)  shall  apply  whether  such
consultation, action, suit, proceeding or contest arises before, on, after or as
a result of a Change in Control.

SECTION 20. SEVERABILITY.

     A  determination  that  any  provision  of this  Agreement  is  invalid  or
unenforceable  shall not  affect the  validity  or  enforceability  of any other
provision hereof.

SECTION 21. WAIVER.

     Failure to insist upon strict  compliance with any of the terms,  covenants
or  conditions  hereof shall not be deemed a waiver of such term,  covenant,  or
condition.  A waiver of any provision of this Agreement must be made in writing,
designated as a waiver,  and signed by the party against whom its enforcement is
sought.  Any waiver or relinquishment of any right or power hereunder at any one
or more times  shall not be deemed a waiver or  relinquishment  of such right or
power at any other time or times.

SECTION 22. COUNTERPARTS.

     This Agreement may be executed in two or more  counterparts,  each of which
shall be deemed an original,  and all of which shall constitute one and the same
Agreement.

SECTION 23. GOVERNING LAW.

     This  Agreement  shall  be  governed  by  and  construed  and  enforced  in
accordance  with the federal  laws of the United  States and, to the extent that
federal law is  inapplicable,  in  accordance  with the laws of the State of New
York  applicable to contracts  entered into and to be performed  entirely within
the State of New York.


SECTION 24. HEADINGS AND CONSTRUCTION.

     The headings of sections in this Agreement are for convenience of reference
only and are not intended to qualify the meaning of any section.  Any  reference
to a section number shall refer to a section of this Agreement, unless otherwise
stated.

                                       16


<PAGE>



SECTION 25. ENTIRE AGREEMENT; MODIFICATIONS.

     This instrument  contains the entire  agreement of the parties  relating to
the subject  matter  hereof,  and  supersedes  in its entirety any and all prior
agreements,  understandings  or  representations  relating to the subject matter
hereof. No modifications of this Agreement shall be valid unless made in writing
and signed by the parties hereto.

SECTION 26. NON-DUPLICATION.

     In the event that the Executive shall perform  services for the Bank or any
other direct or indirect  subsidiary or affiliate of the Company, it is intended
that any  compensation  or  benefits  provided  to the  Executive  by such other
employer shall not duplicate the  compensation  or benefits  provided under this
Agreement.  The  compensation and benefits payable under this Agreement shall be
reduced to the extent necessary to effectuate this intention.

SECTION 27. REQUIRED REGULATORY PROVISIONS.

     Notwithstanding  anything herein contained to the contrary, any payments to
the Executive by the Company,  whether  pursuant to this Agreement or otherwise,
are subject to and conditioned  upon their  compliance with section 18(k) of the
Federal Deposit  Insurance Act, 12 U.S.C.  Section 1828(k),  and any regulations
promulgated thereunder.

     IN WITNESS  WHEREOF,  the Company has caused this  Agreement to be executed
and the  Executive  has hereunto set his hand,  all as of the day and year first
above written.



                                        ----------------------------------------
                                        EXECUTIVE



ATTEST:                                 HUDSON RIVER BANCORP, INC.

By_____________________________         By______________________________________
    Secretary                             Name:
                                          Title:

                                       17


<PAGE>



[Seal]


STATE OF NEW YORK                   )
                        : ss.:
COUNTY OF __________                )

     On this ________ day of  ____________________,  1998,  before me personally
came  __________________,  to me  known,  and  known to me to be the  individual
described in the foregoing  instrument,  who, being by me duly sworn, did depose
and say that he resides at the address set forth in said instrument, and that he
signed his name to the foregoing instrument.


                                             -----------------------------------
                                             Notary Public

My commission expires:


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

                                       18

<PAGE>



STATE OF NEW YORK                   )
                       : ss.:
COUNTY OF __________                )

     On this ________ day of  ____________________,  1998,  before me personally
came  ___________,  to me known, who, being by me duly sworn, did depose and say
that  he  resides  at  _______________________________________,  that  he is the
_______________________  of HUDSON RIVER BANCORP, INC., the Delaware corporation
described in and which executed the foregoing instrument; that he knows the seal
of said corporation; that the seal affixed to said instrument is such seal; that
it was so affixed by order of the Board of  Directors of said  corporation;  and
that he or she signed his name thereto by like order.


                                             -----------------------------------
                                             Notary Public
My commission expires:


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

                                       19

<PAGE>




                              EMPLOYMENT AGREEMENT


     This  EMPLOYMENT  AGREEMENT  ("Agreement")  is made and entered  into as of
______________,  1998 by and between  HUDSON  RIVER  BANCORP,  INC.,  a business
corporation organized and existing under the laws of the State of Delaware,  the
("Company"),    and    Pamela   M.   Wood,    an    individual    residing    at
________________________ (the "Executive").

                              W I T N E S S E T H :

     WHEREAS,  the Executive  currently  serves as the Senior Vice President and
Secretary  of the Company  and as the Senior Vice  President  and  Secretary  of
Hudson River Bank & Trust Company (the "Bank"),  and effective as of the date of
this Agreement, the Bank has converted from mutual to capital stock form and has
become the wholly owned subsidiary of the Company; and

     WHEREAS,   the  Company   desires  to  assure  for  itself  the   continued
availability of the Executive's services as provided in this Agreement,  and the
Board of  Directors  of the Company (the  "Board")  recognizes  the need for the
Executive  to be able to  perform  such  services  with a  minimum  of  personal
distraction  in the event of a pending  or  threatened  Change  in  Control  (as
hereinafter defined); and

     WHEREAS,  the  Executive is willing to continue to serve the Company on the
terms and conditions hereinafter set forth;

     NOW,  THEREFORE,  in consideration of the premises and the mutual covenants
and conditions hereinafter set forth, the Company and the Executive hereby agree
as follows:

SECTION 1. EMPLOYMENT.

     The Company agrees to continue to employ the  Executive,  and the Executive
hereby agrees to such continued employment, during the period and upon the terms
and conditions set forth in this Agreement.

SECTION 2. EMPLOYMENT PERIOD; REMAINING UNEXPIRED EMPLOYMENT PERIOD.

     (a) The terms  and  conditions  of this  Agreement  shall be and  remain in
effect  during  the  period  of  employment  established  under  this  section 2
("Employment Period"). The Employment Period shall be for an initial term of two
years  beginning  on the  date  of  this  Agreement  and  ending  on the  second
anniversary  date of this Agreement  (each,  an "Anniversary  Date"),  plus such
extensions, if any, as are provided pursuant to section 2(b).

<PAGE>



     (b) Except as  provided  in  section  2(c),  beginning  on the date of this
Agreement,  the  Employment  Period  shall  automatically  be  extended  for one
additional day each day,  unless either the Company or the Executive  elects not
to extend the Agreement  further by giving  written  notice thereof to the other
party, in which case the Employment  Period shall end on the second  anniversary
of the date on which such  written  notice is given.  For all  purposes  of this
Agreement, the term "Remaining Unexpired Employment Period" as of any date shall
mean  the  period  beginning  on such  date  and  ending  on the last day of the
Employment  Period taking into account any  extensions  under this section 2(b).
Upon  termination of the Executive's  employment with the Company for any reason
whatsoever,  any daily extensions provided pursuant to this section 2(b), if not
theretofore discontinued, shall automatically cease.

     (c) Nothing in this  Agreement  shall be deemed to prohibit  the Company at
any time from  terminating  the  Executive's  employment  during the  Employment
Period  with or  without  notice for any  reason;  provided,  however,  that the
relative rights and obligations of the Company and the Executive in the event of
any such termination shall be determined under this Agreement.

SECTION 3. DUTIES.

     The  Executive  shall serve as Senior Vice  President  and Secretary of the
Company,  having such power,  authority and  responsibility  and performing such
duties as are  prescribed  by or under the  By-Laws  of the  Company  and as are
customarily  associated with such position.  The Executive shall devote her full
business  time and attention  (other than during  weekends,  holidays,  approved
vacation  periods,  and periods of illness or approved leaves of absence) to the
business  and affairs of the  Company and shall use her best  efforts to advance
the interests of the Company.

SECTION 4. CASH COMPENSATION.

     In  consideration  for  the  services  to  be  rendered  by  the  Executive
hereunder,  the Company  shall pay to her a salary equal to the base salary from
the  Company  and the Bank in  effect  on the date of this  Agreement,  less the
amount of base  salary  actually  paid to the  Executive  by the Bank during the
Employment  Period.  The  Executive's  salary shall be payable in  approximately
equal installments in accordance with the Company's  customary payroll practices
for senior  officers.  The Board  shall  review the  Executive's  annual rate of
salary at such times during the Employment Period as it deems  appropriate,  but
not less frequently  than once every twelve months,  and may, in its discretion,
approve an increase  therein.  In addition to salary,  the Executive may receive
other cash compensation  from the Company for services  hereunder at such times,
in such amounts and on such terms and conditions as the Board may determine from
time to time.

                                       2

<PAGE>


SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

     During the Employment Period, the Executive shall be treated as an employee
of the  Company and shall be entitled  to  participate  in and receive  benefits
under any and all  qualified  or  non-qualified  retirement,  pension,  savings,
profit-sharing  or stock bonus plans, any and all group life,  health (including
hospitalization,  medical and major  medical),  dental,  accident  and long term
disability  insurance  plans,  and any other employee  benefit and  compensation
plans  (including,  but not  limited  to, any  incentive  compensation  plans or
programs, stock option and appreciation rights plans and restricted stock plans)
as may from time to time be maintained  by, or cover  employees of, the Company,
in accordance  with the terms and conditions of such employee  benefit plans and
programs and  compensation  plans and programs and consistent with the Company's
customary practices.

SECTION 6. INDEMNIFICATION AND INSURANCE.

     (a) During the Employment  Period and for a period of six years thereafter,
the Company  shall cause the  Executive to be covered by and named as an insured
under any policy or contract of insurance obtained by it to insure its directors
and officers against personal liability for acts or omissions in connection with
service as an officer or director of the Company or service in other  capacities
at the request of the Company.  The coverage provided to the Executive  pursuant
to this  section  6  shall  be of the  same  scope  and on the  same  terms  and
conditions as the coverage (if any)  provided to other  officers or directors of
the Company.

     (b) To the  maximum  extent  permitted  under  applicable  law,  during the
Employment  Period and for a period of six years  thereafter,  the Company shall
indemnify  the  Executive   against  and  hold  her  harmless  from  any  costs,
liabilities,  losses  and  exposures  to the  fullest  extent  and  on the  most
favorable  terms and conditions that similar  indemnification  is offered to any
director or officer of the Company or any subsidiary or affiliate thereof.

SECTION 7. OUTSIDE ACTIVITIES.

     The  Executive  may serve as a member of the  boards of  directors  of such
business,  community and charitable  organizations as she may disclose to and as
may  be  approved  by the  Board  (which  approval  shall  not  be  unreasonably
withheld);  provided,  however, that such service shall not materially interfere
with the performance of her duties under this Agreement.  The Executive may also
engage in personal  business and investment  activities  which do not materially
interfere with the performance of her duties hereunder;  provided, however, that
such  activities are not  prohibited  under any code of conduct or investment or
securities trading policy established by the Company and generally applicable to
all similarly situated Executives. The Executive may also serve as an officer or
director  of the Bank on such terms and  conditions  as the Company and the Bank
may  mutually  agree upon,  and such service  shall not be deemed to  materially
interfere with the Executive's  performance of her duties hereunder or otherwise
result in a material breach of this Agreement. If the Executive is discharged or
suspended,  or is subject to any  regulatory  prohibition  or  restriction  with

                                       3
<PAGE>



respect to  participation  in the  affairs of the Bank,  she shall  continue  to
perform services for the Company in accordance with this Agreement but shall not
directly or indirectly  provide services to or participate in the affairs of the
Bank in a manner  inconsistent with the terms of such discharge or suspension or
any applicable regulatory order.


SECTION 8. WORKING FACILITIES AND EXPENSES.

     The  Executive's  principal  place of employment  shall be at the Company's
executive offices located in Hudson,  New York, or at such other location within
50 miles of the  address  at which the  Company  shall  maintain  its  principal
executive  offices,  or at such other  location as the Company and the executive
may  mutually  agree  upon.  The Company  shall  provide  the  Executive  at her
principal place of employment with a private  office,  secretarial  services and
other support services and facilities  suitable to her position with the Company
and necessary or appropriate in connection  with the performance of her assigned
duties under this  Agreement.  The Company shall reimburse the Executive for her
ordinary and necessary business expenses,  including,  without  limitation,  the
Executive's  travel and  entertainment  expenses incurred in connection with the
performance of her duties under this Agreement,  in each case upon  presentation
to the  Company  of an  itemized  account of such  expenses  in such form as the
Company may reasonably require.

SECTION 9. TERMINATION OF EMPLOYMENT WITH BENEFITS.

     (a) The  Executive  shall be entitled to the benefits  described in section
9(b) in the event that:

     (i) her employment with the Company terminates during the Employment Period
as a result of the Executive's voluntary resignation within 90 days following:

          (A) the  failure  of the Board to appoint  or  re-appoint  or elect or
     re-elect the Executive to the position with the Company stated in section 3
     of this Agreement (or a more senior office);

          (B) if the  Executive  is a member of the  Board,  the  failure of the
     shareholders of the Company to elect or re-elect the Executive to the Board
     or the  failure  of the  Board (or the  nominating  committee  thereof)  to
     nominate the Executive for such election or re-election;

          (C) the expiration of a 30-day period  following the date on which the
     Executive  gives  written  notice to the Company of its  material  failure,
     whether by amendment of the Company's  Certificate  of  Incorporation,  the
     Company's  By-Laws,  action of the Board or the Company's  shareholders  or
     otherwise,   to  vest  in  the  Executive   the   functions,   duties,   or
     responsibilities prescribed in section 3 of this Agreement,  unless, during
     such 30-day period, the Company cures such failure;

                                       4
<PAGE>


          (D) the expiration of a 30-day period  following the date on which the
     Executive gives written notice to the Company of its material breach of any
     term, condition or covenant contained in this Agreement (including, without
     limitation,  any reduction of the Executive's rate of base salary in effect
     from  time to time  and any  change  in the  terms  and  conditions  of any
     compensation or benefit program in which the Executive  participates which,
     either individually or together with other changes,  has a material adverse
     effect on the aggregate value of her total compensation  package),  unless,
     during such 30-day period, the Company cures such failure; or

          (E) a change in the  Executive's  principal  place of employment for a
     distance  in  excess of 50 miles  from the  Company's  principal  office in
     Hudson, New York; or

          (F) the  liquidation,  dissolution,  bankruptcy,  or insolvency of the
     Company, the Bank or any of their respective subsidiaries or affiliates; or

     (ii) the  Executive's  employment  with the  Company is  terminated  by the
Company during the  Employment  Period for any reason other than for "cause," as
provided in section 10(a).

     (b) Upon the  occurrence of any of the events  described in section 9(a) of
this  Agreement,  the Company shall pay and provide to the Executive (or, in the
event of her death, to her estate):

     (i) her earned but unpaid salary (including,  without limitation, all items
which  constitute  wages  under  applicable  law and the payment of which is not
otherwise  provided for in this section 9(b)) as of the date of the  termination
of her employment  with the Company,  such payment to be made at the time and in
the manner  prescribed by law applicable to the payment of wages but in no event
later than 30 days after termination of employment;

     (ii) the  benefits,  if any, to which she is entitled as a former  employee
under  the  employee  benefit  plans and  programs  and  compensation  plans and
programs maintained for the benefit of the Company's officers and employees;

     (iii) continued group life, health (including hospitalization,  medical and
major medical), dental, accident and long term disability insurance benefits, in
addition to that provided  pursuant to section  9(b)(ii),  and after taking into
account the coverage provided by any subsequent  employer,  if and to the extent
necessary to provide for the Executive,  for the Remaining Unexpired  Employment
Period,  coverage  equivalent  to the  coverage  to which  she  would  have been
entitled  under  such  plans  (as in effect  on the date of her  termination  of
employment,  or,  if her  termination  of  employment  occurs  after a Change of

                                       5
<PAGE>


Control, on the date of such Change of Control, whichever benefits are greater),
if she had  continued  working for the Company  during the  Remaining  Unexpired
Employment  Period at the  highest  annual  rate of salary  achieved  during the
Employment Period;

     (iv) within 30 days  following the  Executive's  termination  of employment
with the Company, a lump sum payment, in an amount equal to the present value of
the salary  (excluding any additional  payments made to the Executive in lieu of
the use of an  automobile)  that the  Executive  would  have  earned  if she had
continued  working for the Company  during the  Remaining  Unexpired  Employment
Period at the  highest  annual  rate of salary  achieved  during the  Employment
Period, where such present value is to be determined using a discount rate equal
to the applicable  short-term  federal rate prescribed  under section 1274(d) of
the Internal Revenue Code of 1986, as amended (the "Code"), compounded using the
compounding  periods  corresponding to the Company's regular payroll periods for
its officers,  such lump sum to be paid in lieu of all other  payments of salary
provided for under this  Agreement in respect of the period  following  any such
termination;

     (v) within 30 days following the Executive's termination of employment with
the Company, a lump sum payment in an amount equal to the excess, if any, of:

          (A) the present value of the aggregate  benefits to which she would be
     entitled under The Retirement Plan of the Hudson River Bank & Trust Company
     (together with the defined benefit portion of the Benefit  Restoration Plan
     of Hudson  River Bank & Trust  Company and any other  supplemental  defined
     benefit  plan) and any and all other  qualified and  non-qualified  defined
     benefit pension plans maintained by, or covering  employees of, the Company
     if she were  100%  vested  thereunder  and had  continued  working  for the
     Company  during the Remaining  Unexpired  Employment  Period at the highest
     annual rate of salary achieved during the Employment Period; over

          (B) the  present  value  of the  benefits  to  which  she is  actually
     entitled  under such defined  benefit  pension  plans as of the date of her
     termination;  where  such  present  values are to be  determined  using the
     mortality tables prescribed under section 415(b)(2)(E)(v) of the Code and a
     discount rate,  compounded monthly equal to the annualized rate of interest
     prescribed by the Pension Benefit Guaranty Corporation for the valuation of
     immediate  annuities  payable  under  terminating  single-employer  defined
     benefit  plans  for the  month  in which  the  Executive's  termination  of
     employment occurs ("Applicable PBGC Rate");

     (vi) within 30 days  following the  Executive's  termination  of employment
with the Company,  a lump sum payment in an amount equal to the present value of
the  additional  employer  contributions  to which she would have been  entitled
under the Hudson River Bank & Trust  Company  401(k)  Savings  Plan,  the Hudson
River Bancorp,  Inc.  Employee  Stock  Ownership Plan (together with the defined
contribution  portion of the  Benefit  Restoration  Plan of Hudson  River Bank &
Trust Company or any other supplemental  defined  contribution plan) and any and
all other qualified and non-qualified  defined contribution plans maintained by,
or covering  employees of, the Company as if she were 100% vested thereunder and
had continued working for the Company during the Remaining Unexpired  Employment
Period at the  highest  annual  rate of salary  achieved  during the  Employment

                                       6
<PAGE>



Period and making the maximum amount of employee contributions, if any, required
or permitted  under such plan or plans,  such present  value to be determined on
the basis of a discount  rate,  compounded  using the  compounding  period  that
corresponds to the frequency with which employer  contributions  are made to the
relevant plan, equal to the Applicable PBGC Rate;

     (vii) within 30 days  following the  Executive's  termination of employment
with the Company,  a lump sum payment in an amount  equal to the  payments  that
would have been made (without  discounting  for early  payment) to the Executive
under any cash bonus or long-term or short-term cash incentive compensation plan
maintained  by, or  covering  employees  of, the  Company  if she had  continued
working for the Company during the Remaining Unexpired Employment Period and had
earned the maximum  bonus or  incentive  award in each  calendar  year that ends
during the Remaining  Unexpired  Employment Period, such payments to be equal to
the product of:

          (A) the maximum  percentage  rate at which an award was ever available
     to the Executive under such incentive compensation plan; multiplied by

          (B) the salary that would have been paid to the Executive  during each
     such calendar year at the highest annual rate of salary achieved during the
     Employment Period.

     (viii) at the  election of the Company  made within 30 days  following  the
occurrence of the event described in section 9(a), upon the surrender of options
or  appreciation  rights  issued to the  Executive  under any stock  option  and
appreciation rights plan or program maintained by, or covering employees of, the
Company, a lump sum payment in an amount equal to the product of:

          (A) the excess of (I) the fair market value of a share of stock of the
     same  class as the  stock  subject  to the  option or  appreciation  right,
     determined  as of the date of  termination  of  employment,  over  (II) the
     exercise  price  per  share  for such  option  or  appreciation  right,  as
     specified in or under the relevant plan or program; multiplied by

          (B) the number of shares with respect to which options or appreciation
     rights are being surrendered.

For purposes of this section  9(b)(viii),  the  Executive  shall be deemed fully
vested  in all  options  and  appreciation  rights  under  any  stock  option or
appreciation rights plan or program maintained by, or covering employees of, the
Company, even if she is not vested under the terms of such plan or program; and

     (ix) at the  election of the  Company  made  within 30 days  following  the
occurrence  of the event  described in section  9(a),  upon the surrender of any
shares awarded to the Executive  under any restricted  stock plan maintained by,

                                       7
<PAGE>


or covering  employees of, the Company, a lump sum payment in an amount equal to
the product of:

          (A) the fair  market  value  of a share of stock of the same  class of
     stock granted under such plan, determined as of the date of the Executive's
     termination of employment; multiplied by

          (B) the number of shares which are being surrendered.

For  purposes of this  section  9(b)(ix),  the  Executive  shall be deemed fully
vested in all shares awarded under any restricted  stock plan  maintained by, or
covering employees of, the Company, even if she is not vested under the terms of
such plan.

The Company and the  Executive  hereby  stipulate  that the damages which may be
incurred by the Executive  following any such  termination of employment are not
capable of accurate  measurement as of the date first above written and that the
payments and benefits  contemplated by this section 9(b)  constitute  reasonable
damages under the  circumstances and shall be payable without any requirement of
proof of actual damage and without regard to the Executive's efforts, if any, to
mitigate  damages.  The Company and the Executive further agree that the Company
may condition the payments and benefits (if any) due under  sections  9(b)(iii),
(iv), (v), (vi) and (vii) on the receipt of the Executive's resignation from any
and all positions  which she holds as an officer,  director or committee  member
with respect to the Company or any of its subsidiaries or affiliates.

SECTION 10. TERMINATION WITHOUT ADDITIONAL COMPANY LIABILITY.

     In the  event  that  the  Executive's  employment  with the  Company  shall
terminate during the Employment Period on account of:

     (a) the discharge of the Executive for "cause," which, for purposes of this
Agreement,  shall  mean a  discharge  because  the  Board  determines  that  the
Executive:  (i) has  intentionally  failed to perform her assigned  duties under
this Agreement  (including,  for these purposes,  the  Executive's  inability to
perform  such  duties  as a  result  of drug or  alcohol  dependency);  (ii) has
intentionally  engaged in dishonest or illegal  conduct in  connection  with her
performance of services for the Company or has been convicted of a felony; (iii)
has willfully  violated,  in any material  respect,  any law, rule,  regulation,
written  agreement  or  final   cease-and-desist   order  with  respect  to  her
performance of services for the Company, as determined by the Board; or (iv) has
intentionally breached the material terms of this Agreement;

     (b) the Executive's  voluntary resignation from employment with the Company
for reasons other than those specified in section 9(a)(i); or

     (c) the  death of the  Executive  while  employed  by the  Company,  or the
termination  of the  Executive's  employment  because  of "total  and  permanent
disability"  within  the  meaning  of  the  Company's  or the  Bank's  long-term
disability  plan  for  employees;   then  the  Company  shall  have  no  further
obligations under this Agreement, other than the payment to the Executive of her

                                       8
<PAGE>



earned but unpaid salary as of the date of the termination of her employment and
the  provision  of such other  benefits,  if any,  to which she is entitled as a
former  employee  under the  Company's  employee  benefit plans and programs and
compensation plans and programs.

     For  purposes of this  section 10, no act or failure to act, on the part of
the Executive, shall be considered "willful" unless it is done, or omitted to be
done,  by the  Executive  in bad faith or  without  reasonable  belief  that the
Executive's  action or omission was in the best  interests  of the Company.  Any
act, or failure to act, based upon authority given pursuant to a resolution duly
adopted by the Board or based upon the written advice of counsel for the Company
shall  be  conclusively  presumed  to be done,  or  omitted  to be done,  by the
Executive in good faith and in the best  interests of the Company.  Prior to the
date on which a Change in Control  occurs,  the  cessation of  employment of the
Executive  shall not be deemed to be for  "cause"  within the meaning of section
10(a) unless and until there shall have been  delivered to the  Executive a copy
of a resolution duly adopted by the  affirmative  vote of  three-fourths  of the
members of the Board at a meeting of the Board  called and held for such purpose
(after reasonable notice is provided to the Executive and the Executive is given
an opportunity,  together with counsel,  to be heard before the Board),  finding
that,  in the good faith  opinion of the Board,  the  Executive is guilty of the
conduct described in section 10(a) above, and specifying the particulars thereof
in  detail.  On  and  after  the  date  that  a  Change  in  Control  occurs,  a
determination  under this section 10 shall  require the  affirmative  vote of at
least  three-fourths  of the members of the Board acting in good faith, and such
vote shall not be made prior to the expiration of a 60-day period  following the
date on which the Board shall,  by written notice to the  Executive,  furnish to
her a statement of its grounds for proposing to make such determination,  during
which period the Executive  shall be afforded a reasonable  opportunity  to make
oral  and  written  presentations  to  the  members  of  the  Board,  and  to be
represented by her legal counsel at such presentations to refute the grounds for
the proposed determination;

SECTION 11. TERMINATION UPON OR FOLLOWING A CHANGE IN CONTROL.

     (a) A Change in Control  of the  Company  ("Change  in  Control")  shall be
deemed to have occurred upon the happening of any of the following events:

     (i) approval by the shareholders of the Company of a transaction that would
result and does result in the  reorganization,  merger or  consolidation  of the
Company, respectively,  with one or more other persons, other than a transaction
following which:

          (A) at least  51% of the  equity  ownership  interests  of the  entity
     resulting from such transaction are beneficially  owned (within the meaning
     of Rule 13d-3  promulgated  under the  Securities  Exchange Act of 1934, as
     amended ("Exchange Act")) in substantially the same relative proportions by
     persons who,  immediately  prior to such  transaction,  beneficially  owned
     (within the meaning of Rule 13d-3  promulgated  under the Exchange  Act) at
     least 51% of the outstanding equity ownership interests in the Company; and

                                       9
<PAGE>

          (B) at least 51% of the  securities  entitled to vote generally in the
     election of directors of the entity  resulting  from such  transaction  are
     beneficially  owned (within the meaning of Rule 13d-3 promulgated under the
     Exchange Act) in  substantially  the same relative  proportions  by persons
     who, immediately prior to such transaction,  beneficially owned (within the
     meaning of Rule 13d-3  promulgated  under the Exchange Act) at least 51% of
     the  securities  entitled to vote generally in the election of directors of
     the Company;

     (ii) the  acquisition  of all or  substantially  all of the  assets  of the
Company or beneficial  ownership  (within the meaning of Rule 13d-3  promulgated
under the  Exchange  Act) of 25% or more of the  outstanding  securities  of the
Company entitled to vote generally in the election of directors by any person or
by any persons acting in concert, or approval by the shareholders of the Company
of any transaction which would result in such an acquisition;

     (iii) a complete  liquidation or dissolution of the Company, or approval by
the shareholders of the Company of a plan for such liquidation or dissolution;

     (iv) the occurrence of any event if,  immediately  following such event, at
least  50% of the  members  of the Board do not  belong to any of the  following
groups:

          (A)  individuals  who were  members  of the  Board on the date of this
     Agreement; or

          (B)  individuals  who first became members of the Board after the date
     of this Agreement either:

               (1)  upon  election  to  serve  as  a  member  of  the  Board  by
          affirmative vote of three-quarters of the members of such board, or of
          a nominating  committee  thereof,  in office at the time of such first
          election; or

               (2) upon election by the  shareholders of the Board to serve as a
          member of the Board, but only if nominated for election by affirmative
          vote of three-quarters of the members of the board of directors of the
          Board, or of a nominating  committee thereof, in office at the time of
          such first nomination;

provided,  however, that such individual's election or nomination did not result
from an actual or threatened election contest (within the meaning of Rule 14a-11
of  Regulation  14A  promulgated  under  the  Exchange  Act) or other  actual or
threatened  solicitation  of proxies or  consents  (within  the  meaning of Rule
14a-11 of Regulation 14A promulgated under the Exchange Act) other than by or on
behalf of the Board of the Company; or

     (v) any event which would be described in section 11(a)(i),  (ii), (iii) or
(iv) if the term "Bank" were substituted for the term "Company"  therein and the
term "Bank Board" were substituted for the term "Board" therein.

                                       10
<PAGE>


In no event, however,  shall a Change in Control be deemed to have occurred as a
result of any acquisition of securities or assets of the Company, the Bank, or a
subsidiary  of either of them, by the Company,  the Bank,  or any  subsidiary of
either of them, or by any employee  benefit plan  maintained by any of them. For
purposes  of this  section  11(a),  the term  "person"  shall  have the  meaning
assigned to it under sections 13(d)(3) or 14(d)(2) of the Exchange Act.

     (b)  In  the  event  that  the  Executive=s  employment  with  the  Company
terminates  within eighteen months  following a Change in Control for any reason
other than for "cause," as described in section 10, the Company shall pay to the
Executive, in addition to the amounts payable pursuant to section 9, a severance
benefit in a lump sum payment,  within 25 days after the later of the  effective
time of such Change in Control or her  termination of  employment,  equal to the
greater of (i) the sum of the  amounts  payable as salary  pursuant to section 4
hereof during the Remaining  Unexpired  Employment Period and as additional cash
compensation  pursuant to the terms of section  9(b)(vii)  hereof, or (ii) three
times the annual  average of the amount paid or payable to the  Executive  under
section 4 of this Agreement or the corresponding section of any prior employment
agreement with the Company or its predecessor  during the five preceding taxable
years  of the  Executive  (or  during  the  entire  period  of  the  Executive=s
employment  with the Company or its predecessor if such period is less than five
years).  The Company  shall also continue to provide to the Executive and to her
eligible  dependents the benefits  described in section  9(b)(iii)  hereof for a
period of at least 36 months  following the later of the effective  time of such
Change in Control or her  termination  of employment.  In addition,  the Company
will guarantee the payment of the severance benefit provided pursuant to section
11(b) of the Executive= employment agreement with the Bank.

SECTION 12. TAX INDEMNIFICATION.

     (a) This section 12 shall apply if the Executive's employment is terminated
upon or  following  (i) a Change in  Control  (as  defined in section 11 of this
Agreement);  or (ii) a change "in the  ownership  or  effective  control" of the
Company or the Bank or "in the ownership of a substantial portion of the assets"
of the Company or the Bank within the  meaning of section  280G of the Code.  If
this section 12 applies,  then, if for any taxable year, the Executive  shall be
liable  for the  payment of an excise  tax under  section  4999 of the Code with
respect to any payment in the nature of compensation  made by the Company or any
direct or indirect subsidiary or affiliate of the Company to (or for the benefit
of) the  Executive,  the Company shall pay to the Executive an amount equal to X
determined under the following formula:


                                      E x P
                X= ----------------------------------------------
                        1 - [FI x (1-SLI)) + SLI + E + M]

where

                    E=   the  rate  at which the  excise tax is  assessed  under
                         section 4999 of the Code;

                                       11
<PAGE>


                    P=   the  amount  with  respect  to which such excise tax is
                         assessed, determined without regard to this section 12;

                   FI=   the  highest marginal  rate of income tax applicable to
                         the  Executive  under the Code for the taxable  year in
                         question;

                  SLI=   the sum  of the  highest  marginal  rates of income tax
                         applicable to the Executive under all applicable  state
                         and local laws for the taxable year in question; and

                    M=   the  highest  marginal rate  of Medicare tax applicable
                         to the Executive under the Code for the taxable year in
                         question.

The  Company  will  guarantee  the payment of the tax  indemnification  provided
pursuant to section 12(a) of the Executive's employment agreement with the Bank.
With  respect to any payment in the nature of  compensation  that is made to (or
for the  benefit  of) the  Executive  under  the  terms of this  Agreement,  the
Executive's  employment  agreement with the Bank, or otherwise,  and on which an
excise  tax  under  section  4999 of the  Code  will be  assessed,  the  payment
determined  under  this  section  12(a)  shall be made to the  Executive  on the
earlier  of (i) the  date  the  Company,  the  Bank or any  direct  or  indirect
subsidiary  or affiliate of the Company or the Bank is required to withhold such
tax, or (ii) the date the tax is required to be paid by the Executive.

     (b)  Notwithstanding  anything in this section 12 to the  contrary,  in the
event that the  Executive's  liability  for the excise tax under section 4999 of
the Code for a taxable year is subsequently  determined to be different than the
amount determined by the formula (X + P) x E, where X, P and E have the meanings
provided in section  12(a),  the  Executive or the Company,  as the case may be,
shall pay to the other  party at the time that the amount of such  excise tax is
finally determined,  an appropriate amount, plus interest, such that the payment
made under section  12(a),  when  increased by the amount of the payment made to
the Executive  under this section  12(b) by the Company,  or when reduced by the
amount of the  payment  made to the  Company  under  this  section  12(b) by the
Executive,  equals  the  amount  that  should  have  properly  been  paid to the
Executive under section 12(a).  The interest paid under this section 12(b) shall
be determined at the rate provided under section  1274(b)(2)(B)  of the Code. To
confirm that the proper  amount,  if any, was paid to the  Executive  under this
section 12, the Executive shall furnish to the Company a copy of each tax return
which  reflects a liability  for an excise tax payment made by the  Company,  at
least 20 days  before the date on which such return is required to be filed with
the Internal Revenue Service.

SECTION 13. COVENANT NOT TO COMPETE.

     The  Executive  hereby  covenants  and  agrees  that,  in the  event of her
termination  of  employment  with the  Company  prior to the  expiration  of the
Employment  Period,  for a  period  of  one  year  following  the  date  of  her
termination  of  employment  with the Company  (or, if less,  for the  Remaining
Unexpired  Employment Period), she shall not, without the written consent of the
Company,  become an officer,  employee,  consultant,  director or trustee of any
savings bank,  savings and loan  association,  savings and loan holding company,

                                       12
<PAGE>


bank or bank holding company,  or any direct or indirect subsidiary or affiliate
of any such entity,  that entails working within any county in which the Company
maintains an office; provided,  however, that this section 13 shall not apply if
the  Executive's  employment is terminated  for the reasons set forth in section
9(a).

SECTION 14. CONFIDENTIALITY.

     Unless she obtains the prior written consent of the Company,  the Executive
shall keep confidential and shall refrain from using for the benefit of herself,
or any  person  or  entity  other  than the  Company  or any  entity  which is a
subsidiary of the Company or of which the Company is a subsidiary,  any material
document  or  information  obtained  from the  Company,  or from its  parent  or
subsidiaries,  in the course of her employment with any of them concerning their
properties,  operations  or business  (unless such  document or  information  is
readily  ascertainable from public or published  information or trade sources or
has  otherwise  been made  available to the public  through no fault of her own)
until the same ceases to be material (or becomes so ascertainable or available);
provided,  however, that nothing in this section 14 shall prevent the Executive,
with or without the  Company's  consent,  from  participating  in or  disclosing
documents or  information  in  connection  with any  judicial or  administrative
investigation,  inquiry or proceeding to the extent that such  participation  or
disclosure is required under applicable law.

SECTION 15. SOLICITATION.

     The Executive  hereby  covenants and agrees that,  for a period of one year
following her termination of employment with the Company, she shall not, without
the written consent of the Company, either directly or indirectly:

     (a) solicit,  offer  employment to, or take any other action  intended,  or
that a reasonable person acting in like circumstances  would expect, to have the
effect  of  causing  any  officer  or  employee  of  the  Company  or any of its
subsidiaries or affiliates to terminate her employment and accept  employment or
become  affiliated  with, or provide  services for  compensation in any capacity
whatsoever  to, any savings  bank,  savings and loan bank,  bank,  bank  holding
company,  savings and loan holding company,  or other institution engaged in the
business  of  accepting  deposits,  making  loans or doing  business  within the
counties specified in section 13;

     (b) provide any information,  advice or recommendation  with respect to any
such officer or employee of any savings bank,  savings and loan bank, bank, bank
holding company,  savings and loan holding company, or other institution engaged
in the business of accepting deposits, making loans or doing business within the
counties specified in section 13, that is intended,  or that a reasonable person
acting in like  circumstances  would  expect,  to have the effect of causing any
officer or employee of the Company or any of its  subsidiaries  or affiliates to
terminate her employment  and accept  employment or become  affiliated  with, or
provide  services for  compensation  in any capacity  whatsoever to, any savings

                                       13
<PAGE>



bank, savings and loan association, bank, bank holding company, savings and loan
holding  company,  or other  institution  engaged in the  business of  accepting
deposits,  making  loans or doing  business  within the  counties  specified  in
section 13;

     (c) solicit, provide any information,  advice or recommendation or take any
other action intended,  or that a reasonable person acting in like circumstances
would  expect,  to have the effect of causing  any  customer  of the  Company to
terminate an existing business or commercial relationship with the Company.


SECTION 16. NO EFFECT ON EMPLOYEE BENEFIT PLANS OR PROGRAMS.

     The  termination  of the  Executive's  employment  during  the term of this
Agreement or thereafter,  whether by the Company or by the Executive, shall have
no  effect  on the  rights  and  obligations  of the  parties  hereto  under the
Company's  qualified or  non-qualified  retirement,  pension,  savings,  thrift,
profit-sharing   or  stock   bonus   plans,   group  life,   health   (including
hospitalization,  medical and major  medical),  dental,  accident  and long term
disability insurance plans or such other employee benefit plans or programs,  or
compensation plans or programs,  as may be maintained by, or cover employees of,
the Company from time to time; provided, however, that nothing in this Agreement
shall be deemed to duplicate any  compensation  or benefits  provided  under any
agreement,  plan or program  covering  the  Executive  to which the Company is a
party and any  duplicative  amount  payable  under any such  agreement,  plan or
program  shall be applied as an offset to reduce the amounts  otherwise  payable
hereunder.

SECTION 17. SUCCESSORS AND ASSIGNS.

     This  Agreement  will  inure  to the  benefit  of and be  binding  upon the
Executive, her legal representatives and testate or intestate distributees,  and
the Company and its successors and assigns, including any successor by merger or
consolidation or a statutory receiver or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Company may
be sold or  otherwise  transferred.  Failure of the  Company to obtain  from any
successor its express written assumption of the Company's  obligations hereunder
at  least  60  days in  advance  of the  scheduled  effective  date of any  such
succession shall be deemed a material breach of this Agreement.

SECTION 18. NOTICES.

     Any  communication  required or permitted to be given under this Agreement,
including any notice, direction, designation, consent, instruction, objection or
waiver,  shall be in writing and shall be deemed to have been given at such time
as it is delivered  personally,  or five days after  mailing if mailed,  postage
prepaid, by registered or certified mail, return receipt requested, addressed to
such party at the  address  listed  below or at such  other  address as one such
party may by written notice specify to the other party:

                                       14
<PAGE>


                  If to the Executive:

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

                  If to the Company:

                  Hudson River Bancorp, Inc.
                  1 Hudson City Center
                  Hudson, New York  12534
                  Attention: President

                  with a copy to:

                  Silver, Freedman & Taff, L.L.P.
                  1100 New York Avenue
                  Washington, D.C.  20005-3934

                  Attention:  Robert J. Freedman, P.C.

SECTION 19. INDEMNIFICATION FOR ATTORNEYS' FEES.

     (a) The Company  shall  indemnify,  hold  harmless and defend the Executive
against reasonable costs, including legal fees and expenses,  incurred by her in
connection  with or arising out of any action,  suit or  proceeding in which she
may be involved, as a result of her efforts, in good faith, to defend or enforce
the terms of this  Agreement.  For purposes of this  Agreement,  any  settlement
agreement  which  provides  for  payment  of any  amounts in  settlement  of the
Company's  obligations hereunder shall be conclusive evidence of the Executive's
entitlement to indemnification  hereunder, and any such indemnification payments
shall be in addition to amounts payable  pursuant to such settlement  agreement,
unless such settlement agreement expressly provides otherwise.

     (b) The  Company's  obligation  to make the  payments  provided for in this
Agreement  and  otherwise  to perform  its  obligations  hereunder  shall not be
affected by any set-off, counterclaim, recoupment, defense or other claim, right
or action  which the Company may have  against the  Executive  or others.  In no
event shall the  Executive  be obligated  to seek other  employment  or take any
other action by way of mitigation of the amounts  payable to the Executive under
any of the provisions of this  Agreement,  and such amounts shall not be reduced
whether or not the Executive obtains other  employment.  Unless it is determined
that a claim made by the  Executive  was either  frivolous or made in bad faith,
the Company agrees to pay as incurred,  to the full extent permitted by law, all
legal fees and expenses which the Executive may reasonably  incur as a result of
or in connection with her consultation  with legal counsel or arising out of any
action,  suit,  proceeding or contest (regardless of the outcome thereof) by the
Company, the Executive or others regarding the validity or enforceability of, or

                                       15
<PAGE>



liability under, any provision of this Agreement or any guarantee of performance
thereof  (including as a result of any contest by the Executive about the amount
of any payment  pursuant to this  Agreement),  plus in each case interest on any
delayed  payment  at  the  applicable  Federal  rate  provided  for  in  section
7872(f)(2)(A)  of  the  Code.  This  section  19(b)  shall  apply  whether  such
consultation, action, suit, proceeding or contest arises before, on, after or as
a result of a Change in Control.

SECTION 20. SEVERABILITY.

     A  determination  that  any  provision  of this  Agreement  is  invalid  or
unenforceable  shall not  affect the  validity  or  enforceability  of any other
provision hereof.

SECTION 21. WAIVER.

     Failure to insist upon strict  compliance with any of the terms,  covenants
or  conditions  hereof shall not be deemed a waiver of such term,  covenant,  or
condition.  A waiver of any provision of this Agreement must be made in writing,
designated as a waiver,  and signed by the party against whom its enforcement is
sought.  Any waiver or relinquishment of any right or power hereunder at any one
or more times  shall not be deemed a waiver or  relinquishment  of such right or
power at any other time or times.

SECTION 22. COUNTERPARTS.

     This Agreement may be executed in two or more  counterparts,  each of which
shall be deemed an original,  and all of which shall constitute one and the same
Agreement.

SECTION 23. GOVERNING LAW.

     This  Agreement  shall  be  governed  by  and  construed  and  enforced  in
accordance  with the federal  laws of the United  States and, to the extent that
federal law is  inapplicable,  in  accordance  with the laws of the State of New
York  applicable to contracts  entered into and to be performed  entirely within
the State of New York.


SECTION 24. HEADINGS AND CONSTRUCTION.

     The headings of sections in this Agreement are for convenience of reference
only and are not intended to qualify the meaning of any section.  Any  reference
to a section number shall refer to a section of this Agreement, unless otherwise
stated.

                                       16

<PAGE>



SECTION 25. ENTIRE AGREEMENT; MODIFICATIONS.

     This instrument  contains the entire  agreement of the parties  relating to
the subject  matter  hereof,  and  supersedes  in its entirety any and all prior
agreements,  understandings  or  representations  relating to the subject matter
hereof. No modifications of this Agreement shall be valid unless made in writing
and signed by the parties hereto.

SECTION 26. NON-DUPLICATION.

     In the event that the Executive shall perform  services for the Bank or any
other direct or indirect  subsidiary or affiliate of the Company, it is intended
that any  compensation  or  benefits  provided  to the  Executive  by such other
employer shall not duplicate the  compensation  or benefits  provided under this
Agreement.  The  compensation and benefits payable under this Agreement shall be
reduced to the extent necessary to effectuate this intention.

SECTION 27. REQUIRED REGULATORY PROVISIONS.

     Notwithstanding  anything herein contained to the contrary, any payments to
the Executive by the Company,  whether  pursuant to this Agreement or otherwise,
are subject to and conditioned  upon their  compliance with section 18(k) of the
Federal Deposit  Insurance Act, 12 U.S.C.  Section 1828(k),  and any regulations
promulgated thereunder.

     IN WITNESS  WHEREOF,  the Company has caused this  Agreement to be executed
and the  Executive  has hereunto set her hand,  all as of the day and year first
above written.



                                        ----------------------------------------
                                        EXECUTIVE



ATTEST:                                 HUDSON RIVER BANCORP, INC.

By_____________________________         By______________________________________
    Secretary                             Name:
                                          Title:

                                       17


<PAGE>



[Seal]

STATE OF NEW YORK                   )
                        : ss.:
COUNTY OF __________                )


     On this ________ day of  ____________________,  1998,  before me personally
came  __________________,  to me  known,  and  known to me to be the  individual
described in the foregoing  instrument,  who, being by me duly sworn, did depose
and say that she resides at the address set forth in said  instrument,  and that
she signed her name to the foregoing instrument.


                                             -----------------------------------
                                             Notary Public

My commission expires:


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


                                       18

<PAGE>


STATE OF NEW YORK                   )
                        : ss.:
COUNTY OF __________                )


     On this ________ day of  ____________________,  1998,  before me personally
came  ___________,  to me known, who, being by me duly sworn, did depose and say
that  he  resides  at  _______________________________________,  that  he is the
_______________________  of HUDSON RIVER BANCORP, INC., the Delaware corporation
described in and which executed the foregoing instrument; that he knows the seal
of said corporation; that the seal affixed to said instrument is such seal; that
it was so affixed by order of the Board of  Directors of said  corporation;  and
that he or she signed his name thereto by like order.


                                             -----------------------------------
                                             Notary Public
My commission expires:


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


                                       19




                                                                    Exhibit 10.3


                      CHANGE IN CONTROL SEVERANCE AGREEMENT


         THIS CHANGE IN CONTROL  SEVERANCE  AGREEMENT (the  "Agreement") is made
and  entered  into as of this ___ day of  __________,  1998  (the  "Commencement
Date"),  by and between Hudson River Bank & Trust Company (which,  together with
any  successor  thereto  which  executes and delivers the  assumption  agreement
provided for in Section 5(a) hereof or which  otherwise  becomes bound by all of
the terms and  provisions of this  Agreement by operation of law, is hereinafter
referred to as the "Bank"), and William Fisher (the "Executive").

         WHEREAS,  the  Executive  is  currently  serving as Vice  President  of
Compliance and Collections of the Bank; and

         WHEREAS,  the Board of Directors of the Bank (the  "Board")  recognizes
that, as is the case with many publicly held corporations,  the possibility of a
change in control of the Bank or of its holding  company,  Hudson River Bancorp,
Inc. (the "Company"),  may exist and that such possibility,  and the uncertainty
and questions which it may raise among  management,  may result in the departure
or distraction of management personnel to the detriment of the Bank, the Company
and its stockholders; and

         WHEREAS,  the Board believes it is in the best interests of the Bank to
enter into this  Agreement  with the Executive in order to assure  continuity of
management of the Bank and to reinforce  and  encourage the continued  attention
and  dedication  of the Executive to the  Executive's  assigned  duties  without
distraction in the face of potentially disruptive circumstances arising from the
possibility of a change in control of the Company  and/or the Bank,  although no
such change is now contemplated; and

         WHEREAS,  the Board has approved and  authorized  the execution of this
Agreement with the Executive;

         NOW, THEREFORE, in consideration of the foregoing and of the respective
covenants and agreements of the parties herein, it is AGREED as follows:

         1.  Certain Definitions.

                  (a) The term  "Change in Control"  means (i) any  "person," as
such term is used in Sections 13(d) and 14(d) of the Securities  Exchange Act of
1934, as amended (the "Exchange Act") (other than the Company,  any Consolidated
Subsidiaries  (as  hereinafter  defined),  any person (as  hereinabove  defined)
acting on behalf of the Company as  underwriter  pursuant to an offering  who is
temporarily holding securities in connection with such offering,  any trustee or
other  fiduciary  holding  securities  under  an  employee  benefit  plan of the
Company, or any corporation owned,  directly or indirectly,  by the stockholders
of the Company in substantially the same proportions as their ownership of stock
of the Company),  is or becomes the "beneficial owner" (as defined in Rule 13d-3
under the Exchange Act),  directly or  indirectly,  of securities of the Company
representing  25% or more of the  combined  voting power of the  Company's  then
outstanding  securities;  (ii)  individuals  who are members of the Board on the

<PAGE>



Commencement Date (the "Incumbent  Board") cease for any reason to constitute at
least  a  majority  thereof,  provided  that  any  person  becoming  a  director
subsequent to the Commencement  Date whose election was approved by a vote of at
least  three-quarters  of the directors  comprising the Incumbent Board or whose
nomination  for  election  by the  Company's  stockholders  was  approved by the
nominating  committee  serving under an Incumbent  Board,  shall be considered a
member of the Incumbent  Board;  (iii) the stockholders of the Company approve a
merger or  consolidation of the Company with any other  corporation,  other than
(1) a merger or consolidation which would result in the voting securities of the
Company outstanding immediately prior thereto continuing to represent (either by
remaining  outstanding  or by being  converted  into  voting  securities  of the
surviving  entity)  more than 50% of the  combined  voting  power of the  voting
securities of the Company or such surviving entity outstanding immediately after
such  merger or  consolidation  or (2) a merger  or  consolidation  effected  to
implement a recapitalization of the Company (or similar transaction) in which no
person (as  hereinabove  defined)  acquires more than 25% of the combined voting
power of the Company's then outstanding securities;  or (iv) the stockholders of
the  Company  approve  a plan  of  complete  liquidation  of the  Company  or an
agreement for the sale or disposition by the Company of all or substantially all
of the Company's assets (or any transaction having a similar effect).

                  (b) The term "Commencement Date" means __________ __, 1998.

                  (c) The term "Consolidated  Subsidiaries" means any subsidiary
or subsidiaries of the Company that are part of the affiliated group (as defined
in Section 1504 of the Internal  Revenue Code of 1986,  as amended (the "Code"),
without regard to subsection (b) thereof) that includes the Bank,  including but
not limited to the Company.

                  (d) The term "Date of Termination" means the date specified in
the Notice of Termination  (which,  in the case of a Termination for Cause shall
not be less than 30 days from the date such Notice of Termination is given,  and
in the case of a termination  for Good Reason shall not be less than 15 nor more
than 60 days  from the date such  Notice of  Termination  is  given);  provided,
however, that if within 15 days after any Notice of Termination is given, or, if
later,  prior to the Date of Termination  (as determined  without regard to this
proviso),  the party  receiving  such Notice of  Termination  notifies the other
party  that a  dispute  exists  concerning  the  termination,  then  the Date of
Termination  shall be the date on  which  the  dispute  is  finally  determined,
whether by mutual  written  agreement of the parties,  by a binding  arbitration
award,  or by a  final  judgment,  order  or  decree  of a  court  of  competent
jurisdiction  (which is not  appealable  or with  respect  to which the time for
appeal  therefrom has expired and no appeal has been  perfected);  and provided,
further,  that the Date of Termination  shall be extended by a notice of dispute
only if such  notice is given in good  faith and the party  giving  such  notice
pursues   the   resolution   of  such   dispute   with   reasonable   diligence.
Notwithstanding the pendency of any such dispute,  the Bank will continue to pay
the Executive the Executive's  full salary at the rate in effect when the notice
giving rise to the dispute was given and continue the Executive as a participant
in all benefit and fringe benefit plans in which the Executive was participating
when the notice  giving  rise to the  dispute  was given,  until the  dispute is
finally resolved in accordance with this Section 1(d).

                  (e) The term "Good Reason" means the  occurrence,  without the
Executive's express written consent, of a material diminution of or interference
with the Executive's duties,  responsibilities  or benefits,  including (without
limitation) any of the following  circumstances  unless such  circumstances  are
fully  corrected  prior to the Date of  Termination  specified  in the Notice of
Termination given by the Executive in respect thereof:

                                       2

<PAGE>


                    (i)  a  requirement  that  the  Executive  be  based  at any
                         location  not within 50 miles of Hudson,  New York,  or
                         that  substantially  increase travel on Company or Bank
                         business;

                   (ii)  a material demotion of the Executive;

                  (iii)  a  material  reduction  in the number or  seniority  of
                         personnel  reporting  to the  Executive  or a  material
                         reduction in the frequency with which, or in the nature
                         of the matters with respect to which such personnel are
                         to report  to the  Executive,  other  than as part of a
                         Company-wide or Bank-wide reduction in staff;

                   (iv)  a  reduction  in the  Executive's  salary or a material
                         adverse   change   in  the   Executive's   perquisites,
                         benefits,  contingent benefits or vacation,  other than
                         as part of an overall  program  applied  uniformly  and
                         with  equitable  effect to all  members  of the  senior
                         management of the Company or the Bank;

                    (v)  a material and extended  increase in the required hours
                         of work or the workload of the Executive;

                   (vi)  the  failure  of the  Bank  to  obtain  a  satisfactory
                         agreement from any successor to assume the  obligations
                         and liabilities  under this Agreement,  as contemplated
                         in Section 5(a) hereof; or

                  (vii)  any   purported    termination   of   the   Executive's
                         employment that is not effected pursuant to a Notice of
                         Termination  satisfying the  requirements  of Section 4
                         hereof (and, if applicable, the requirements of Section
                         1(g) hereof),  which purported termination shall not be
                         effective for purposes of this Agreement.

                  (f)  The  term  "Notice  of  Termination"  means a  notice  of
termination  of  the  Executive's  employment  pursuant  to  Section  7 of  this
Agreement.

                  (g) The term  "Termination for Cause" means termination of the
employment  of the  Employee  because  of the  Employee's  personal  dishonesty,
incompetence,  willful misconduct, breach of a fiduciary duty involving personal
profit,  intentional failure to perform stated duties,  willful violation of any
law, rule, or regulation (other than traffic  violations or similar offenses) or
final  cease-and-desist  order,  or  material  breach of any  provision  of this
Agreement.  No act or  failure  to act by  the  Executive  shall  be  considered
intentional  unless the Executive acted or failed to act with an absence of good
faith and without a  reasonable  belief that action or failure to act was in the
best interest of the Bank.  Notwithstanding  the foregoing,  no Termination  for
Cause  shall be deemed to have  occurred  unless and until there shall have been
delivered  to  the  Executive  a  copy  of a  resolution,  duly  adopted  by the
affirmative vote of not less than three-quarters of the entire membership of the

                                       3
<PAGE>


Board at a meeting of the Board duly  called  and held for such  purpose  (after
reasonable  notice  to the  Executive  and an  opportunity  for  the  Executive,
together with the Executive's  counsel,  to be heard before the Board),  stating
that in the good faith opinion of the Board the Executive has engaged in conduct
described in the preceding  sentence and specifying the  particulars  thereof in
detail.

         2.  Term.

                  (a) The term of this Agreement  shall be a period of two years
commencing on the Commencement Date, subject to extension or earlier termination
as provided herein.

                  (b) Except as provided in section 2(c),  beginning on the date
of this Agreement,  the term of this Agreement shall  automatically  be extended
for one additional day each day, unless either the Bank or the Executive  elects
not to extend the  Agreement  further by giving  written  notice  thereof to the
other party,  in which case the term of this  Agreement  shall end on the second
anniversary of the date on which such written notice is given.  Upon termination
of the Executive's employment with the Bank for any reason whatsoever, any daily
extensions   provided   pursuant  to  this  section  2(b),  if  not  theretofore
discontinued, shall automatically cease.

                  (c) Nothing in this Agreement  shall be deemed to prohibit the
Bank at any time from terminating the Executive's  employment during the term of
this Agreement with or without notice for any reason;  provided,  however,  that
the relative  rights and  obligations of the Bank and the Executive in the event
of any such termination shall be determined under this Agreement.

         3.  Severance Benefits.

                  (a) In the event that the Bank shall terminate the Executive's
employment  other than  Termination  for Cause, or the Executive shall terminate
employment for Good Reason,  within 24 months following a Change in Control, the
Bank shall (i) pay the Executive  salary  through the Date of Termination at the
rate in effect at the time the Notice of Termination is given,  at the time such
payments are due; and (ii) pay to the Executive in a lump sum in cash, within 25
days  after  the  later of the date of such  Change  in  Control  or the Date of
Termination,  an  amount  equal  to 299% of the  Executive's  "base  amount"  as
determined  under Section 280G of the Code, less the aggregate  present value of
the payments or benefits,  if any, in the nature of compensation for the benefit
of the Executive,  arising under any other plans or arrangements (i.e., not this
Agreement)  between the Company or any of the Consolidated  Subsidiaries and the
Executive, which constitute "parachute payments" under Section 280G of the Code.

         While  it is not  contemplated  that the  Executive  will  receive  any
amounts or benefits  that will  constitute  "excess  parachute  payments"  under
Section 280G of the Code, in the event that any payments or benefits provided or
to be provided to the Executive pursuant to this Agreement,  in combination with
payments or benefits, if any, from other plans or arrangements maintained by the
Company or any of the Consolidated  Subsidiaries,  constitute  "excess parachute
payments"  under  Section  280G of the Code that are  subject  to the excise tax
under  Section 4999 of the Code,  the Bank shall pay to the Executive in cash an
additional  amount  equal to the amount of the Gross Up Payment (as  hereinafter
defined).  The "Gross Up Payment"  shall be the amount needed to ensure that the
amount of such payments and the value of such benefits received by the Executive
(net of such  excise  tax and any  federal,  state and  local tax on the  Bank's

                                       4
<PAGE>


payment to  attributable  to such excise tax) equals the amount of such payments
and value of such  benefits  as would  receive in the absence of such excise tax
and any federal,  state and local tax on the Bank's payment to  attributable  to
such  excise tax.  The Bank shall pay the Gross Up Payment  within 30 days after
the Date of Termination.  For purposes of determining the amount of the Gross Up
Payment,  the value of any non-cash  benefits and deferred  payments or benefits
shall be determined by the Bank's  independent  auditors in accordance  with the
principles of Section  280G(d)(3) and (4) of the Code. In the event that,  after
the Gross Up Payment is made,  the amount of the excise tax is  determined to be
less than the amount  calculated  in the  determination  of the actual  Gross Up
Payment made by the Bank,  the  Executive  shall repay to the Bank,  at the time
that such  reduction  in the  amount of excise tax is  finally  determined,  the
portion of the Gross Up Payment attributable to such reduction, plus interest on
the amount of such repayment at the  applicable  federal rate under Section 1274
of the Code from the date of the Gross Up Payment to the date of the  repayment.
The amount of the reduction of the Gross Up Payment shall reflect any subsequent
reduction  in excise taxes  resulting  from such  repayment.  In the event that,
after the Gross Up Payment is made,  the amount of the excise tax is  determined
to exceed the amount  anticipated at the time the Gross Up Payment was made, the
Bank shall pay to the Executive,  in immediately  available  funds,  at the time
that such additional amount of excise tax is finally  determined,  an additional
payment  ("Additional  Gross Up  Payment")  equal to such  additional  amount of
excise tax and any federal, state and local taxes thereon, plus all interest and
penalties,  if any, owed by the Executive with respect to such additional amount
of excise and other tax.  The Bank  shall  have the right to  challenge,  on the
Executive's  behalf, any excise tax assessment against as to which the Executive
is entitled to (or would be entitled if such assessment is finally determined to
be proper) a Gross Up Payment or Additional Gross Up Payment,  provided that all
costs and expenses  incurred in such a challenge  shall be borne by the Bank and
the Bank shall indemnify the Executive and hold harmless, on an after-tax basis,
from any excise or other tax  (including  interest  and  penalties  with respect
thereto) imposed as a result of such payment of costs and expenses by the Bank.

                  (b) The Executive shall not be required to mitigate the amount
of any  payment or  benefit  provided  for in this  Agreement  by seeking  other
employment or otherwise, nor shall the amount of any payment or benefit provided
for in this Agreement be reduced by any compensation  earned by the Executive as
the result of employment by another employer,  by retirement  benefits after the
Date of  Termination  or  otherwise.  This  Agreement  shall not be construed as
providing  the  Executive  any right to be retained in the employ of the Bank or
any affiliate of the Bank.

         4.  Notice  of  Termination.  In the  event  that the Bank  desires  to
terminate the employment of the Executive during the term of this Agreement, the
Bank shall deliver to the Executive a written notice of termination, stating (i)
whether such termination  constitutes Termination for Cause, and, if so, setting
forth in reasonable  detail the facts and  circumstances  that are the basis for
the Termination for Cause,  and (ii) specifying the Date of Termination.  In the
event that the Executive desires to terminate  employment and determines in good
faith that has  experienced  Good Reason to terminate  employment,  shall send a
written notice to the Bank stating the circumstances that constitute Good Reason
and the Date of Termination.

         The Executive's right to terminate employment for Good Reason shall not
be affected by the Executive's incapacity due to physical or mental illness. The
Executive's continued employment shall not constitute consent to, or a waiver of
rights with  respect to, any  circumstance  constituting  Good Reason under this
Agreement.

                                       5
<PAGE>


         5.  No Assignments.

                  (a) This Agreement is personal to each of the parties  hereto,
and  neither  party may  assign or  delegate  any of its  rights or  obligations
hereunder  without  first  obtaining  the  written  consent of the other  party;
provided,  however, that the Bank shall require any successor or assign (whether
direct or indirect,  by  purchase,  merger,  consolidation,  operation of law or
otherwise)  to all or  substantially  all of the business  and/or  assets of the
Bank,  by an  assumption  agreement in form and  substance  satisfactory  to the
Executive,  to expressly  assume and agree to perform this Agreement in the same
manner and to the same  extent  that the Bank would be required to perform it if
no such succession or assignment had taken place.  Failure of the Bank to obtain
such an assumption  agreement prior to the  effectiveness of any such succession
or  assignment  shall  be a breach  of this  Agreement  and  shall  entitle  the
Executive to  compensation  and benefits from the Bank in the same amount and on
the same terms that would be entitled to hereunder if terminated  employment for
Good Reason,  in addition to any payments and benefits to which the Executive is
entitled under Section 3 hereof.  For purposes of implementing the provisions of
this Section 5(a), the date on which any such succession becomes effective shall
be deemed the Date of Termination.

                  (b) This  Agreement and all rights of the Executive  hereunder
shall inure to the benefit of and be enforceable by the Executive's personal and
legal   representatives,    executors,   administrators,    successors,   heirs,
distributees, devisees and legatees. In the event of the death of the Executive,
unless otherwise provided herein, all amounts payable hereunder shall be paid to
the  Executive's  devisee,  legatee,  or other  designee or, if there be no such
designee, to the Executive's estate.

         6. Deferred Payments. If following a termination of the Executive,  the
aggregate  payments  to be made by the Bank under this  Agreement  and all other
plans or  arrangements  maintained  by the  Company  or any of the  Consolidated
Subsidiaries would exceed the limitation on deductible compensation contained in
Section  162(m) of the Code in any calendar  year, any such amounts in excess of
such limitation shall be mandatorily  deferred with interest thereon at 7.0% per
annum to a  calendar  year such that the amount to be paid to the  Executive  in
such calendar year, including deferred amounts, does not exceed such limitation.

         7. Delivery of Notices. For the purposes of this Agreement, all notices
and other  communications  to any party  hereto shall be in writing and shall be
deemed to have been duly given when delivered or sent by certified mail,  return
receipt requested, postage prepaid, addressed as follows:


                       If to the Executive:    [name]
                                               At the address last appearing
                                               on the personnel records of
                                               the Executive

                                       6


<PAGE>



                        If to the Bank:        Hudson River Bank & Trust Company
                                               1 Hudson City Center
                                               Hudson, New York  12534
                                               Attention:  Secretary

or to such  other  address  as such  party  may have  furnished  to the other in
writing in accordance herewith,  except that a notice of change of address shall
be effective only upon receipt.

         8.  Amendments.  No amendments or additions to this Agreement  shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

         9. Headings.  The headings used in this  Agreement are included  solely
for  convenience  and shall  not  affect,  or be used in  connection  with,  the
interpretation of this Agreement.

         10.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         11.  Governing Law. This Agreement shall be governed by the laws of the
State of New York to the extent that federal law does not govern.

         12.  Arbitration.  Any  dispute  or  controversy  arising  under  or in
connection  with  this  Agreement  shall  be  settled   exclusively  by  binding
arbitration,  conducted  before  a panel  of  three  arbitrators  in a  location
selected by the Executive within 100 miles of such Executive's job location with
the Bank, in accordance with the rules of the American  Arbitration  Association
then in effect; provided,  however, that the Executive shall be entitled to seek
specific  performance  of rights  under  Section 1(d) during the pendency of any
dispute or  controversy  arising  under or in  connection  with this  Agreement.
Judgment  may  be  entered  on  the  arbitrators=  award  in  any  court  having
jurisdiction.

         13.  Reimbursement  of Expenses.  In the event any dispute  shall arise
between the  Executive  and the Bank as to the terms or  interpretation  of this
Agreement,  including  this  Section  13,  whether  instituted  by formal  legal
proceedings or otherwise, including any action taken by the Executive to enforce
the terms of this  Section 13, or in  defending  against any action taken by the
Bank, the Bank shall reimburse the Executive for all costs and expenses incurred
by the  Executive,  including  reasonable  attorney's  fees,  arising  from such
dispute,  proceedings  or  actions,  unless  a court of  competent  jurisdiction
renders a final and  nonappealable  judgment  against  the  Executive  as to the
matter in  dispute.  Reimbursement  of the  Executive's  expenses  shall be paid
within ten days of the Executive furnishing to the Bank written evidence,  which
may be in the form, among other things,  of a canceled check or receipt,  of any
costs or expenses incurred by the Executive.

                                       7


<PAGE>



         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

             THIS AGREEMENT CONTAINS A BINDING  ARBITRATION  PROVISION WHICH MAY
BE ENFORCED BY THE PARTIES.


Attest:                                  HUDSON RIVER BANK & TRUST
                                         COMPANY


- -------------------------------          ---------------------------------------
                                         By:
                                         Its:

                                         EXECUTIVE



                                          --------------------------------------
                                          [name]


                                       8


<PAGE>




                      CHANGE IN CONTROL SEVERANCE AGREEMENT


         THIS CHANGE IN CONTROL  SEVERANCE  AGREEMENT (the  "Agreement") is made
and  entered  into as of this ___ day of  __________,  1998  (the  "Commencement
Date"),  by and between Hudson River Bank & Trust Company (which,  together with
any  successor  thereto  which  executes and delivers the  assumption  agreement
provided for in Section 5(a) hereof or which  otherwise  becomes bound by all of
the terms and  provisions of this  Agreement by operation of law, is hereinafter
referred to as the "Bank"), and Susan Hollister (the "Executive").

         WHEREAS,  the Executive is currently serving as Vice President of Human
Resources of the Bank; and

         WHEREAS,  the Board of Directors of the Bank (the  "Board")  recognizes
that, as is the case with many publicly held corporations,  the possibility of a
change in control of the Bank or of its holding  company,  Hudson River Bancorp,
Inc. (the "Company"),  may exist and that such possibility,  and the uncertainty
and questions which it may raise among  management,  may result in the departure
or distraction of management personnel to the detriment of the Bank, the Company
and its stockholders; and

         WHEREAS,  the Board believes it is in the best interests of the Bank to
enter into this  Agreement  with the Executive in order to assure  continuity of
management of the Bank and to reinforce  and  encourage the continued  attention
and  dedication  of the Executive to the  Executive's  assigned  duties  without
distraction in the face of potentially disruptive circumstances arising from the
possibility of a change in control of the Company  and/or the Bank,  although no
such change is now contemplated; and

         WHEREAS,  the Board has approved and  authorized  the execution of this
Agreement with the Executive;

         NOW, THEREFORE, in consideration of the foregoing and of the respective
covenants and agreements of the parties herein, it is AGREED as follows:

         1.  Certain Definitions.

                  (a) The term  "Change in Control"  means (i) any  "person," as
such term is used in Sections 13(d) and 14(d) of the Securities  Exchange Act of
1934, as amended (the "Exchange Act") (other than the Company,  any Consolidated
Subsidiaries  (as  hereinafter  defined),  any person (as  hereinabove  defined)
acting on behalf of the Company as  underwriter  pursuant to an offering  who is
temporarily holding securities in connection with such offering,  any trustee or
other  fiduciary  holding  securities  under  an  employee  benefit  plan of the
Company, or any corporation owned,  directly or indirectly,  by the stockholders
of the Company in substantially the same proportions as their ownership of stock
of the Company),  is or becomes the "beneficial owner" (as defined in Rule 13d-3
under the Exchange Act),  directly or  indirectly,  of securities of the Company
representing  25% or more of the  combined  voting power of the  Company's  then
outstanding  securities;  (ii)  individuals  who are members of the Board on the

<PAGE>



Commencement Date (the "Incumbent  Board") cease for any reason to constitute at
least  a  majority  thereof,  provided  that  any  person  becoming  a  director
subsequent to the Commencement  Date whose election was approved by a vote of at
least  three-quarters  of the directors  comprising the Incumbent Board or whose
nomination  for  election  by the  Company's  stockholders  was  approved by the
nominating  committee  serving under an Incumbent  Board,  shall be considered a
member of the Incumbent  Board;  (iii) the stockholders of the Company approve a
merger or  consolidation of the Company with any other  corporation,  other than
(1) a merger or consolidation which would result in the voting securities of the
Company outstanding immediately prior thereto continuing to represent (either by
remaining  outstanding  or by being  converted  into  voting  securities  of the
surviving  entity)  more than 50% of the  combined  voting  power of the  voting
securities of the Company or such surviving entity outstanding immediately after
such  merger or  consolidation  or (2) a merger  or  consolidation  effected  to
implement a recapitalization of the Company (or similar transaction) in which no
person (as  hereinabove  defined)  acquires more than 25% of the combined voting
power of the Company's then outstanding securities;  or (iv) the stockholders of
the  Company  approve  a plan  of  complete  liquidation  of the  Company  or an
agreement for the sale or disposition by the Company of all or substantially all
of the Company's assets (or any transaction having a similar effect).

                  (b) The term "Commencement Date" means __________ __, 1998.

                  (c) The term "Consolidated  Subsidiaries" means any subsidiary
or subsidiaries of the Company that are part of the affiliated group (as defined
in Section 1504 of the Internal  Revenue Code of 1986,  as amended (the "Code"),
without regard to subsection (b) thereof) that includes the Bank,  including but
not limited to the Company.

                  (d) The term "Date of Termination" means the date specified in
the Notice of Termination  (which,  in the case of a Termination for Cause shall
not be less than 30 days from the date such Notice of Termination is given,  and
in the case of a termination  for Good Reason shall not be less than 15 nor more
than 60 days  from the date such  Notice of  Termination  is  given);  provided,
however, that if within 15 days after any Notice of Termination is given, or, if
later,  prior to the Date of Termination  (as determined  without regard to this
proviso),  the party  receiving  such Notice of  Termination  notifies the other
party  that a  dispute  exists  concerning  the  termination,  then  the Date of
Termination  shall be the date on  which  the  dispute  is  finally  determined,
whether by mutual  written  agreement of the parties,  by a binding  arbitration
award,  or by a  final  judgment,  order  or  decree  of a  court  of  competent
jurisdiction  (which is not  appealable  or with  respect  to which the time for
appeal  therefrom has expired and no appeal has been  perfected);  and provided,
further,  that the Date of Termination  shall be extended by a notice of dispute
only if such  notice is given in good  faith and the party  giving  such  notice
pursues   the   resolution   of  such   dispute   with   reasonable   diligence.
Notwithstanding the pendency of any such dispute,  the Bank will continue to pay
the Executive the Executive's  full salary at the rate in effect when the notice
giving rise to the dispute was given and continue the Executive as a participant
in all benefit and fringe benefit plans in which the Executive was participating
when the notice  giving  rise to the  dispute  was given,  until the  dispute is
finally resolved in accordance with this Section 1(d).

                  (e) The term "Good Reason" means the  occurrence,  without the
Executive's express written consent, of a material diminution of or interference
with the Executive's duties,  responsibilities  or benefits,  including (without
limitation) any of the following  circumstances  unless such  circumstances  are
fully  corrected  prior to the Date of  Termination  specified  in the Notice of
Termination given by the Executive in respect thereof:

                                       2

<PAGE>


                    (i)  a  requirement  that  the  Executive  be  based  at any
                         location  not within 50 miles of Hudson,  New York,  or
                         that  substantially  increase travel on Company or Bank
                         business;

                   (ii)  a material demotion of the Executive;

                  (iii)  a  material  reduction  in the number or  seniority  of
                         personnel  reporting  to the  Executive  or a  material
                         reduction in the frequency with which, or in the nature
                         of the matters with respect to which such personnel are
                         to report  to the  Executive,  other  than as part of a
                         Company-wide or Bank-wide reduction in staff;

                   (iv)  a  reduction  in the  Executive's  salary or a material
                         adverse   change   in  the   Executive's   perquisites,
                         benefits,  contingent benefits or vacation,  other than
                         as part of an overall  program  applied  uniformly  and
                         with  equitable  effect to all  members  of the  senior
                         management of the Company or the Bank;

                    (v)  a material and extended  increase in the required hours
                         of work or the workload of the Executive;

                   (vi)  the  failure  of the  Bank  to  obtain  a  satisfactory
                         agreement from any successor to assume the  obligations
                         and liabilities  under this Agreement,  as contemplated
                         in Section 5(a) hereof; or

                  (vii)  any   purported    termination   of   the   Executive's
                         employment that is not effected pursuant to a Notice of
                         Termination  satisfying the  requirements  of Section 4
                         hereof (and, if applicable, the requirements of Section
                         1(g) hereof),  which purported termination shall not be
                         effective for purposes of this Agreement.

                  (f)  The  term  "Notice  of  Termination"  means a  notice  of
termination  of  the  Executive's  employment  pursuant  to  Section  7 of  this
Agreement.

                  (g) The term  "Termination for Cause" means termination of the
employment  of the  Employee  because  of the  Employee's  personal  dishonesty,
incompetence,  willful misconduct, breach of a fiduciary duty involving personal
profit,  intentional failure to perform stated duties,  willful violation of any
law, rule, or regulation (other than traffic  violations or similar offenses) or
final  cease-and-desist  order,  or  material  breach of any  provision  of this
Agreement.  No act or  failure  to act by  the  Executive  shall  be  considered
intentional  unless the Executive acted or failed to act with an absence of good
faith and without a  reasonable  belief that action or failure to act was in the
best interest of the Bank.  Notwithstanding  the foregoing,  no Termination  for
Cause  shall be deemed to have  occurred  unless and until there shall have been
delivered  to  the  Executive  a  copy  of a  resolution,  duly  adopted  by the
affirmative vote of not less than three-quarters of the entire membership of the

                                       3
<PAGE>


Board at a meeting of the Board duly  called  and held for such  purpose  (after
reasonable  notice  to the  Executive  and an  opportunity  for  the  Executive,
together with the Executive's  counsel,  to be heard before the Board),  stating
that in the good faith opinion of the Board the Executive has engaged in conduct
described in the preceding  sentence and specifying the  particulars  thereof in
detail.

         2.  Term.

                  (a) The term of this Agreement  shall be a period of two years
commencing on the Commencement Date, subject to extension or earlier termination
as provided herein.

                  (b) Except as provided in section 2(c),  beginning on the date
of this Agreement,  the term of this Agreement shall  automatically  be extended
for one additional day each day, unless either the Bank or the Executive  elects
not to extend the  Agreement  further by giving  written  notice  thereof to the
other party,  in which case the term of this  Agreement  shall end on the second
anniversary of the date on which such written notice is given.  Upon termination
of the Executive's employment with the Bank for any reason whatsoever, any daily
extensions   provided   pursuant  to  this  section  2(b),  if  not  theretofore
discontinued, shall automatically cease.

                  (c) Nothing in this Agreement  shall be deemed to prohibit the
Bank at any time from terminating the Executive's  employment during the term of
this Agreement with or without notice for any reason;  provided,  however,  that
the relative  rights and  obligations of the Bank and the Executive in the event
of any such termination shall be determined under this Agreement.

         3.  Severance Benefits.

                  (a) In the event that the Bank shall terminate the Executive's
employment  other than  Termination  for Cause, or the Executive shall terminate
employment for Good Reason,  within 24 months following a Change in Control, the
Bank shall (i) pay the Executive  salary  through the Date of Termination at the
rate in effect at the time the Notice of Termination is given,  at the time such
payments are due; and (ii) pay to the Executive in a lump sum in cash, within 25
days  after  the  later of the date of such  Change  in  Control  or the Date of
Termination,  an  amount  equal  to 299% of the  Executive's  "base  amount"  as
determined  under Section 280G of the Code, less the aggregate  present value of
the payments or benefits,  if any, in the nature of compensation for the benefit
of the Executive,  arising under any other plans or arrangements (i.e., not this
Agreement)  between the Company or any of the Consolidated  Subsidiaries and the
Executive, which constitute "parachute payments" under Section 280G of the Code.

         While  it is not  contemplated  that the  Executive  will  receive  any
amounts or benefits  that will  constitute  "excess  parachute  payments"  under
Section 280G of the Code, in the event that any payments or benefits provided or
to be provided to the Executive pursuant to this Agreement,  in combination with
payments or benefits, if any, from other plans or arrangements maintained by the
Company or any of the Consolidated  Subsidiaries,  constitute  "excess parachute
payments"  under  Section  280G of the Code that are  subject  to the excise tax
under  Section 4999 of the Code,  the Bank shall pay to the Executive in cash an
additional  amount  equal to the amount of the Gross Up Payment (as  hereinafter
defined).  The "Gross Up Payment"  shall be the amount needed to ensure that the
amount of such payments and the value of such benefits received by the Executive
(net of such  excise  tax and any  federal,  state and  local tax on the  Bank's

                                       4
<PAGE>


payment to  attributable  to such excise tax) equals the amount of such payments
and value of such  benefits  as would  receive in the absence of such excise tax
and any federal,  state and local tax on the Bank's payment to  attributable  to
such  excise tax.  The Bank shall pay the Gross Up Payment  within 30 days after
the Date of Termination.  For purposes of determining the amount of the Gross Up
Payment,  the value of any non-cash  benefits and deferred  payments or benefits
shall be determined by the Bank's  independent  auditors in accordance  with the
principles of Section  280G(d)(3) and (4) of the Code. In the event that,  after
the Gross Up Payment is made,  the amount of the excise tax is  determined to be
less than the amount  calculated  in the  determination  of the actual  Gross Up
Payment made by the Bank,  the  Executive  shall repay to the Bank,  at the time
that such  reduction  in the  amount of excise tax is  finally  determined,  the
portion of the Gross Up Payment attributable to such reduction, plus interest on
the amount of such repayment at the  applicable  federal rate under Section 1274
of the Code from the date of the Gross Up Payment to the date of the  repayment.
The amount of the reduction of the Gross Up Payment shall reflect any subsequent
reduction  in excise taxes  resulting  from such  repayment.  In the event that,
after the Gross Up Payment is made,  the amount of the excise tax is  determined
to exceed the amount  anticipated at the time the Gross Up Payment was made, the
Bank shall pay to the Executive,  in immediately  available  funds,  at the time
that such additional amount of excise tax is finally  determined,  an additional
payment  ("Additional  Gross Up  Payment")  equal to such  additional  amount of
excise tax and any federal, state and local taxes thereon, plus all interest and
penalties,  if any, owed by the Executive with respect to such additional amount
of excise and other tax.  The Bank  shall  have the right to  challenge,  on the
Executive's  behalf, any excise tax assessment against as to which the Executive
is entitled to (or would be entitled if such assessment is finally determined to
be proper) a Gross Up Payment or Additional Gross Up Payment,  provided that all
costs and expenses  incurred in such a challenge  shall be borne by the Bank and
the Bank shall indemnify the Executive and hold harmless, on an after-tax basis,
from any excise or other tax  (including  interest  and  penalties  with respect
thereto) imposed as a result of such payment of costs and expenses by the Bank.

                  (b) The Executive shall not be required to mitigate the amount
of any  payment or  benefit  provided  for in this  Agreement  by seeking  other
employment or otherwise, nor shall the amount of any payment or benefit provided
for in this Agreement be reduced by any compensation  earned by the Executive as
the result of employment by another employer,  by retirement  benefits after the
Date of  Termination  or  otherwise.  This  Agreement  shall not be construed as
providing  the  Executive  any right to be retained in the employ of the Bank or
any affiliate of the Bank.

         4.  Notice  of  Termination.  In the  event  that the Bank  desires  to
terminate the employment of the Executive during the term of this Agreement, the
Bank shall deliver to the Executive a written notice of termination, stating (i)
whether such termination  constitutes Termination for Cause, and, if so, setting
forth in reasonable  detail the facts and  circumstances  that are the basis for
the Termination for Cause,  and (ii) specifying the Date of Termination.  In the
event that the Executive desires to terminate  employment and determines in good
faith that has  experienced  Good Reason to terminate  employment,  shall send a
written notice to the Bank stating the circumstances that constitute Good Reason
and the Date of Termination.

         The Executive's right to terminate employment for Good Reason shall not
be affected by the Executive's incapacity due to physical or mental illness. The
Executive's continued employment shall not constitute consent to, or a waiver of
rights with  respect to, any  circumstance  constituting  Good Reason under this
Agreement.

                                       5
<PAGE>


         5.  No Assignments.

                  (a) This Agreement is personal to each of the parties  hereto,
and  neither  party may  assign or  delegate  any of its  rights or  obligations
hereunder  without  first  obtaining  the  written  consent of the other  party;
provided,  however, that the Bank shall require any successor or assign (whether
direct or indirect,  by  purchase,  merger,  consolidation,  operation of law or
otherwise)  to all or  substantially  all of the business  and/or  assets of the
Bank,  by an  assumption  agreement in form and  substance  satisfactory  to the
Executive,  to expressly  assume and agree to perform this Agreement in the same
manner and to the same  extent  that the Bank would be required to perform it if
no such succession or assignment had taken place.  Failure of the Bank to obtain
such an assumption  agreement prior to the  effectiveness of any such succession
or  assignment  shall  be a breach  of this  Agreement  and  shall  entitle  the
Executive to  compensation  and benefits from the Bank in the same amount and on
the same terms that would be entitled to hereunder if terminated  employment for
Good Reason,  in addition to any payments and benefits to which the Executive is
entitled under Section 3 hereof.  For purposes of implementing the provisions of
this Section 5(a), the date on which any such succession becomes effective shall
be deemed the Date of Termination.

                  (b) This  Agreement and all rights of the Executive  hereunder
shall inure to the benefit of and be enforceable by the Executive's personal and
legal   representatives,    executors,   administrators,    successors,   heirs,
distributees, devisees and legatees. In the event of the death of the Executive,
unless otherwise provided herein, all amounts payable hereunder shall be paid to
the  Executive's  devisee,  legatee,  or other  designee or, if there be no such
designee, to the Executive's estate.

         6. Deferred Payments. If following a termination of the Executive,  the
aggregate  payments  to be made by the Bank under this  Agreement  and all other
plans or  arrangements  maintained  by the  Company  or any of the  Consolidated
Subsidiaries would exceed the limitation on deductible compensation contained in
Section  162(m) of the Code in any calendar  year, any such amounts in excess of
such limitation shall be mandatorily  deferred with interest thereon at 7.0% per
annum to a  calendar  year such that the amount to be paid to the  Executive  in
such calendar year, including deferred amounts, does not exceed such limitation.

         7. Delivery of Notices. For the purposes of this Agreement, all notices
and other  communications  to any party  hereto shall be in writing and shall be
deemed to have been duly given when delivered or sent by certified mail,  return
receipt requested, postage prepaid, addressed as follows:


                       If to the Executive:    [name]
                                               At the address last appearing
                                               on the personnel records of
                                               the Executive

                                       6


<PAGE>



                        If to the Bank:        Hudson River Bank & Trust Company
                                               1 Hudson City Center
                                               Hudson, New York  12534
                                               Attention:  Secretary

or to such  other  address  as such  party  may have  furnished  to the other in
writing in accordance herewith,  except that a notice of change of address shall
be effective only upon receipt.

         8.  Amendments.  No amendments or additions to this Agreement  shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

         9. Headings.  The headings used in this  Agreement are included  solely
for  convenience  and shall  not  affect,  or be used in  connection  with,  the
interpretation of this Agreement.

         10.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         11.  Governing Law. This Agreement shall be governed by the laws of the
State of New York to the extent that federal law does not govern.

         12.  Arbitration.  Any  dispute  or  controversy  arising  under  or in
connection  with  this  Agreement  shall  be  settled   exclusively  by  binding
arbitration,  conducted  before  a panel  of  three  arbitrators  in a  location
selected by the Executive within 100 miles of such Executive's job location with
the Bank, in accordance with the rules of the American  Arbitration  Association
then in effect; provided,  however, that the Executive shall be entitled to seek
specific  performance  of rights  under  Section 1(d) during the pendency of any
dispute or  controversy  arising  under or in  connection  with this  Agreement.
Judgment  may  be  entered  on  the  arbitrators=  award  in  any  court  having
jurisdiction.

         13.  Reimbursement  of Expenses.  In the event any dispute  shall arise
between the  Executive  and the Bank as to the terms or  interpretation  of this
Agreement,  including  this  Section  13,  whether  instituted  by formal  legal
proceedings or otherwise, including any action taken by the Executive to enforce
the terms of this  Section 13, or in  defending  against any action taken by the
Bank, the Bank shall reimburse the Executive for all costs and expenses incurred
by the  Executive,  including  reasonable  attorney's  fees,  arising  from such
dispute,  proceedings  or  actions,  unless  a court of  competent  jurisdiction
renders a final and  nonappealable  judgment  against  the  Executive  as to the
matter in  dispute.  Reimbursement  of the  Executive's  expenses  shall be paid
within ten days of the Executive furnishing to the Bank written evidence,  which
may be in the form, among other things,  of a canceled check or receipt,  of any
costs or expenses incurred by the Executive.

                                       7


<PAGE>



         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

             THIS AGREEMENT CONTAINS A BINDING  ARBITRATION  PROVISION WHICH MAY
BE ENFORCED BY THE PARTIES.


Attest:                                  HUDSON RIVER BANK & TRUST
                                         COMPANY


- -------------------------------          ---------------------------------------
                                         By:
                                         Its:

                                         EXECUTIVE



                                          --------------------------------------
                                          [name]


                                       8


<PAGE>



                      CHANGE IN CONTROL SEVERANCE AGREEMENT


         THIS CHANGE IN CONTROL  SEVERANCE  AGREEMENT (the  "Agreement") is made
and  entered  into as of this ___ day of  __________,  1998  (the  "Commencement
Date"),  by and between Hudson River Bank & Trust Company (which,  together with
any  successor  thereto  which  executes and delivers the  assumption  agreement
provided for in Section 5(a) hereof or which  otherwise  becomes bound by all of
the terms and  provisions of this  Agreement by operation of law, is hereinafter
referred to as the "Bank"), and James Mackerer (the "Executive").

         WHEREAS,  the  Executive  is  currently  serving as Vice  President  of
Commerical Lending of the Bank; and

         WHEREAS,  the Board of Directors of the Bank (the  "Board")  recognizes
that, as is the case with many publicly held corporations,  the possibility of a
change in control of the Bank or of its holding  company,  Hudson River Bancorp,
Inc. (the "Company"),  may exist and that such possibility,  and the uncertainty
and questions which it may raise among  management,  may result in the departure
or distraction of management personnel to the detriment of the Bank, the Company
and its stockholders; and

         WHEREAS,  the Board believes it is in the best interests of the Bank to
enter into this  Agreement  with the Executive in order to assure  continuity of
management of the Bank and to reinforce  and  encourage the continued  attention
and  dedication  of the Executive to the  Executive's  assigned  duties  without
distraction in the face of potentially disruptive circumstances arising from the
possibility of a change in control of the Company  and/or the Bank,  although no
such change is now contemplated; and

         WHEREAS,  the Board has approved and  authorized  the execution of this
Agreement with the Executive;

         NOW, THEREFORE, in consideration of the foregoing and of the respective
covenants and agreements of the parties herein, it is AGREED as follows:

         1.  Certain Definitions.

                  (a) The term  "Change in Control"  means (i) any  "person," as
such term is used in Sections 13(d) and 14(d) of the Securities  Exchange Act of
1934, as amended (the "Exchange Act") (other than the Company,  any Consolidated
Subsidiaries  (as  hereinafter  defined),  any person (as  hereinabove  defined)
acting on behalf of the Company as  underwriter  pursuant to an offering  who is
temporarily holding securities in connection with such offering,  any trustee or
other  fiduciary  holding  securities  under  an  employee  benefit  plan of the
Company, or any corporation owned,  directly or indirectly,  by the stockholders
of the Company in substantially the same proportions as their ownership of stock
of the Company),  is or becomes the "beneficial owner" (as defined in Rule 13d-3
under the Exchange Act),  directly or  indirectly,  of securities of the Company
representing  25% or more of the  combined  voting power of the  Company's  then
outstanding  securities;  (ii)  individuals  who are members of the Board on the

<PAGE>



Commencement Date (the "Incumbent  Board") cease for any reason to constitute at
least  a  majority  thereof,  provided  that  any  person  becoming  a  director
subsequent to the Commencement  Date whose election was approved by a vote of at
least  three-quarters  of the directors  comprising the Incumbent Board or whose
nomination  for  election  by the  Company's  stockholders  was  approved by the
nominating  committee  serving under an Incumbent  Board,  shall be considered a
member of the Incumbent  Board;  (iii) the stockholders of the Company approve a
merger or  consolidation of the Company with any other  corporation,  other than
(1) a merger or consolidation which would result in the voting securities of the
Company outstanding immediately prior thereto continuing to represent (either by
remaining  outstanding  or by being  converted  into  voting  securities  of the
surviving  entity)  more than 50% of the  combined  voting  power of the  voting
securities of the Company or such surviving entity outstanding immediately after
such  merger or  consolidation  or (2) a merger  or  consolidation  effected  to
implement a recapitalization of the Company (or similar transaction) in which no
person (as  hereinabove  defined)  acquires more than 25% of the combined voting
power of the Company's then outstanding securities;  or (iv) the stockholders of
the  Company  approve  a plan  of  complete  liquidation  of the  Company  or an
agreement for the sale or disposition by the Company of all or substantially all
of the Company's assets (or any transaction having a similar effect).

                  (b) The term "Commencement Date" means __________ __, 1998.

                  (c) The term "Consolidated  Subsidiaries" means any subsidiary
or subsidiaries of the Company that are part of the affiliated group (as defined
in Section 1504 of the Internal  Revenue Code of 1986,  as amended (the "Code"),
without regard to subsection (b) thereof) that includes the Bank,  including but
not limited to the Company.

                  (d) The term "Date of Termination" means the date specified in
the Notice of Termination  (which,  in the case of a Termination for Cause shall
not be less than 30 days from the date such Notice of Termination is given,  and
in the case of a termination  for Good Reason shall not be less than 15 nor more
than 60 days  from the date such  Notice of  Termination  is  given);  provided,
however, that if within 15 days after any Notice of Termination is given, or, if
later,  prior to the Date of Termination  (as determined  without regard to this
proviso),  the party  receiving  such Notice of  Termination  notifies the other
party  that a  dispute  exists  concerning  the  termination,  then  the Date of
Termination  shall be the date on  which  the  dispute  is  finally  determined,
whether by mutual  written  agreement of the parties,  by a binding  arbitration
award,  or by a  final  judgment,  order  or  decree  of a  court  of  competent
jurisdiction  (which is not  appealable  or with  respect  to which the time for
appeal  therefrom has expired and no appeal has been  perfected);  and provided,
further,  that the Date of Termination  shall be extended by a notice of dispute
only if such  notice is given in good  faith and the party  giving  such  notice
pursues   the   resolution   of  such   dispute   with   reasonable   diligence.
Notwithstanding the pendency of any such dispute,  the Bank will continue to pay
the Executive the Executive's  full salary at the rate in effect when the notice
giving rise to the dispute was given and continue the Executive as a participant
in all benefit and fringe benefit plans in which the Executive was participating
when the notice  giving  rise to the  dispute  was given,  until the  dispute is
finally resolved in accordance with this Section 1(d).

                  (e) The term "Good Reason" means the  occurrence,  without the
Executive's express written consent, of a material diminution of or interference
with the Executive's duties,  responsibilities  or benefits,  including (without
limitation) any of the following  circumstances  unless such  circumstances  are
fully  corrected  prior to the Date of  Termination  specified  in the Notice of
Termination given by the Executive in respect thereof:

                                       2

<PAGE>


                    (i)  a  requirement  that  the  Executive  be  based  at any
                         location  not within 50 miles of Hudson,  New York,  or
                         that  substantially  increase travel on Company or Bank
                         business;

                   (ii)  a material demotion of the Executive;

                  (iii)  a  material  reduction  in the number or  seniority  of
                         personnel  reporting  to the  Executive  or a  material
                         reduction in the frequency with which, or in the nature
                         of the matters with respect to which such personnel are
                         to report  to the  Executive,  other  than as part of a
                         Company-wide or Bank-wide reduction in staff;

                   (iv)  a  reduction  in the  Executive's  salary or a material
                         adverse   change   in  the   Executive's   perquisites,
                         benefits,  contingent benefits or vacation,  other than
                         as part of an overall  program  applied  uniformly  and
                         with  equitable  effect to all  members  of the  senior
                         management of the Company or the Bank;

                    (v)  a material and extended  increase in the required hours
                         of work or the workload of the Executive;

                   (vi)  the  failure  of the  Bank  to  obtain  a  satisfactory
                         agreement from any successor to assume the  obligations
                         and liabilities  under this Agreement,  as contemplated
                         in Section 5(a) hereof; or

                  (vii)  any   purported    termination   of   the   Executive's
                         employment that is not effected pursuant to a Notice of
                         Termination  satisfying the  requirements  of Section 4
                         hereof (and, if applicable, the requirements of Section
                         1(g) hereof),  which purported termination shall not be
                         effective for purposes of this Agreement.

                  (f)  The  term  "Notice  of  Termination"  means a  notice  of
termination  of  the  Executive's  employment  pursuant  to  Section  7 of  this
Agreement.

                  (g) The term  "Termination for Cause" means termination of the
employment  of the  Employee  because  of the  Employee's  personal  dishonesty,
incompetence,  willful misconduct, breach of a fiduciary duty involving personal
profit,  intentional failure to perform stated duties,  willful violation of any
law, rule, or regulation (other than traffic  violations or similar offenses) or
final  cease-and-desist  order,  or  material  breach of any  provision  of this
Agreement.  No act or  failure  to act by  the  Executive  shall  be  considered
intentional  unless the Executive acted or failed to act with an absence of good
faith and without a  reasonable  belief that action or failure to act was in the
best interest of the Bank.  Notwithstanding  the foregoing,  no Termination  for
Cause  shall be deemed to have  occurred  unless and until there shall have been
delivered  to  the  Executive  a  copy  of a  resolution,  duly  adopted  by the
affirmative vote of not less than three-quarters of the entire membership of the

                                       3
<PAGE>


Board at a meeting of the Board duly  called  and held for such  purpose  (after
reasonable  notice  to the  Executive  and an  opportunity  for  the  Executive,
together with the Executive's  counsel,  to be heard before the Board),  stating
that in the good faith opinion of the Board the Executive has engaged in conduct
described in the preceding  sentence and specifying the  particulars  thereof in
detail.

         2.  Term.

                  (a) The term of this Agreement  shall be a period of two years
commencing on the Commencement Date, subject to extension or earlier termination
as provided herein.

                  (b) Except as provided in section 2(c),  beginning on the date
of this Agreement,  the term of this Agreement shall  automatically  be extended
for one additional day each day, unless either the Bank or the Executive  elects
not to extend the  Agreement  further by giving  written  notice  thereof to the
other party,  in which case the term of this  Agreement  shall end on the second
anniversary of the date on which such written notice is given.  Upon termination
of the Executive's employment with the Bank for any reason whatsoever, any daily
extensions   provided   pursuant  to  this  section  2(b),  if  not  theretofore
discontinued, shall automatically cease.

                  (c) Nothing in this Agreement  shall be deemed to prohibit the
Bank at any time from terminating the Executive's  employment during the term of
this Agreement with or without notice for any reason;  provided,  however,  that
the relative  rights and  obligations of the Bank and the Executive in the event
of any such termination shall be determined under this Agreement.

         3.  Severance Benefits.

                  (a) In the event that the Bank shall terminate the Executive's
employment  other than  Termination  for Cause, or the Executive shall terminate
employment for Good Reason,  within 24 months following a Change in Control, the
Bank shall (i) pay the Executive  salary  through the Date of Termination at the
rate in effect at the time the Notice of Termination is given,  at the time such
payments are due; and (ii) pay to the Executive in a lump sum in cash, within 25
days  after  the  later of the date of such  Change  in  Control  or the Date of
Termination,  an  amount  equal  to 299% of the  Executive's  "base  amount"  as
determined  under Section 280G of the Code, less the aggregate  present value of
the payments or benefits,  if any, in the nature of compensation for the benefit
of the Executive,  arising under any other plans or arrangements (i.e., not this
Agreement)  between the Company or any of the Consolidated  Subsidiaries and the
Executive, which constitute "parachute payments" under Section 280G of the Code.

         While  it is not  contemplated  that the  Executive  will  receive  any
amounts or benefits  that will  constitute  "excess  parachute  payments"  under
Section 280G of the Code, in the event that any payments or benefits provided or
to be provided to the Executive pursuant to this Agreement,  in combination with
payments or benefits, if any, from other plans or arrangements maintained by the
Company or any of the Consolidated  Subsidiaries,  constitute  "excess parachute
payments"  under  Section  280G of the Code that are  subject  to the excise tax
under  Section 4999 of the Code,  the Bank shall pay to the Executive in cash an
additional  amount  equal to the amount of the Gross Up Payment (as  hereinafter
defined).  The "Gross Up Payment"  shall be the amount needed to ensure that the
amount of such payments and the value of such benefits received by the Executive
(net of such  excise  tax and any  federal,  state and  local tax on the  Bank's

                                       4
<PAGE>


payment to  attributable  to such excise tax) equals the amount of such payments
and value of such  benefits  as would  receive in the absence of such excise tax
and any federal,  state and local tax on the Bank's payment to  attributable  to
such  excise tax.  The Bank shall pay the Gross Up Payment  within 30 days after
the Date of Termination.  For purposes of determining the amount of the Gross Up
Payment,  the value of any non-cash  benefits and deferred  payments or benefits
shall be determined by the Bank's  independent  auditors in accordance  with the
principles of Section  280G(d)(3) and (4) of the Code. In the event that,  after
the Gross Up Payment is made,  the amount of the excise tax is  determined to be
less than the amount  calculated  in the  determination  of the actual  Gross Up
Payment made by the Bank,  the  Executive  shall repay to the Bank,  at the time
that such  reduction  in the  amount of excise tax is  finally  determined,  the
portion of the Gross Up Payment attributable to such reduction, plus interest on
the amount of such repayment at the  applicable  federal rate under Section 1274
of the Code from the date of the Gross Up Payment to the date of the  repayment.
The amount of the reduction of the Gross Up Payment shall reflect any subsequent
reduction  in excise taxes  resulting  from such  repayment.  In the event that,
after the Gross Up Payment is made,  the amount of the excise tax is  determined
to exceed the amount  anticipated at the time the Gross Up Payment was made, the
Bank shall pay to the Executive,  in immediately  available  funds,  at the time
that such additional amount of excise tax is finally  determined,  an additional
payment  ("Additional  Gross Up  Payment")  equal to such  additional  amount of
excise tax and any federal, state and local taxes thereon, plus all interest and
penalties,  if any, owed by the Executive with respect to such additional amount
of excise and other tax.  The Bank  shall  have the right to  challenge,  on the
Executive's  behalf, any excise tax assessment against as to which the Executive
is entitled to (or would be entitled if such assessment is finally determined to
be proper) a Gross Up Payment or Additional Gross Up Payment,  provided that all
costs and expenses  incurred in such a challenge  shall be borne by the Bank and
the Bank shall indemnify the Executive and hold harmless, on an after-tax basis,
from any excise or other tax  (including  interest  and  penalties  with respect
thereto) imposed as a result of such payment of costs and expenses by the Bank.

                  (b) The Executive shall not be required to mitigate the amount
of any  payment or  benefit  provided  for in this  Agreement  by seeking  other
employment or otherwise, nor shall the amount of any payment or benefit provided
for in this Agreement be reduced by any compensation  earned by the Executive as
the result of employment by another employer,  by retirement  benefits after the
Date of  Termination  or  otherwise.  This  Agreement  shall not be construed as
providing  the  Executive  any right to be retained in the employ of the Bank or
any affiliate of the Bank.

         4.  Notice  of  Termination.  In the  event  that the Bank  desires  to
terminate the employment of the Executive during the term of this Agreement, the
Bank shall deliver to the Executive a written notice of termination, stating (i)
whether such termination  constitutes Termination for Cause, and, if so, setting
forth in reasonable  detail the facts and  circumstances  that are the basis for
the Termination for Cause,  and (ii) specifying the Date of Termination.  In the
event that the Executive desires to terminate  employment and determines in good
faith that has  experienced  Good Reason to terminate  employment,  shall send a
written notice to the Bank stating the circumstances that constitute Good Reason
and the Date of Termination.

         The Executive's right to terminate employment for Good Reason shall not
be affected by the Executive's incapacity due to physical or mental illness. The
Executive's continued employment shall not constitute consent to, or a waiver of
rights with  respect to, any  circumstance  constituting  Good Reason under this
Agreement.

                                       5
<PAGE>


         5.  No Assignments.

                  (a) This Agreement is personal to each of the parties  hereto,
and  neither  party may  assign or  delegate  any of its  rights or  obligations
hereunder  without  first  obtaining  the  written  consent of the other  party;
provided,  however, that the Bank shall require any successor or assign (whether
direct or indirect,  by  purchase,  merger,  consolidation,  operation of law or
otherwise)  to all or  substantially  all of the business  and/or  assets of the
Bank,  by an  assumption  agreement in form and  substance  satisfactory  to the
Executive,  to expressly  assume and agree to perform this Agreement in the same
manner and to the same  extent  that the Bank would be required to perform it if
no such succession or assignment had taken place.  Failure of the Bank to obtain
such an assumption  agreement prior to the  effectiveness of any such succession
or  assignment  shall  be a breach  of this  Agreement  and  shall  entitle  the
Executive to  compensation  and benefits from the Bank in the same amount and on
the same terms that would be entitled to hereunder if terminated  employment for
Good Reason,  in addition to any payments and benefits to which the Executive is
entitled under Section 3 hereof.  For purposes of implementing the provisions of
this Section 5(a), the date on which any such succession becomes effective shall
be deemed the Date of Termination.

                  (b) This  Agreement and all rights of the Executive  hereunder
shall inure to the benefit of and be enforceable by the Executive's personal and
legal   representatives,    executors,   administrators,    successors,   heirs,
distributees, devisees and legatees. In the event of the death of the Executive,
unless otherwise provided herein, all amounts payable hereunder shall be paid to
the  Executive's  devisee,  legatee,  or other  designee or, if there be no such
designee, to the Executive's estate.

         6. Deferred Payments. If following a termination of the Executive,  the
aggregate  payments  to be made by the Bank under this  Agreement  and all other
plans or  arrangements  maintained  by the  Company  or any of the  Consolidated
Subsidiaries would exceed the limitation on deductible compensation contained in
Section  162(m) of the Code in any calendar  year, any such amounts in excess of
such limitation shall be mandatorily  deferred with interest thereon at 7.0% per
annum to a  calendar  year such that the amount to be paid to the  Executive  in
such calendar year, including deferred amounts, does not exceed such limitation.

         7. Delivery of Notices. For the purposes of this Agreement, all notices
and other  communications  to any party  hereto shall be in writing and shall be
deemed to have been duly given when delivered or sent by certified mail,  return
receipt requested, postage prepaid, addressed as follows:


                       If to the Executive:    [name]
                                               At the address last appearing
                                               on the personnel records of
                                               the Executive

                                       6


<PAGE>



                        If to the Bank:        Hudson River Bank & Trust Company
                                               1 Hudson City Center
                                               Hudson, New York  12534
                                               Attention:  Secretary

or to such  other  address  as such  party  may have  furnished  to the other in
writing in accordance herewith,  except that a notice of change of address shall
be effective only upon receipt.

         8.  Amendments.  No amendments or additions to this Agreement  shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

         9. Headings.  The headings used in this  Agreement are included  solely
for  convenience  and shall  not  affect,  or be used in  connection  with,  the
interpretation of this Agreement.

         10.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         11.  Governing Law. This Agreement shall be governed by the laws of the
State of New York to the extent that federal law does not govern.

         12.  Arbitration.  Any  dispute  or  controversy  arising  under  or in
connection  with  this  Agreement  shall  be  settled   exclusively  by  binding
arbitration,  conducted  before  a panel  of  three  arbitrators  in a  location
selected by the Executive within 100 miles of such Executive's job location with
the Bank, in accordance with the rules of the American  Arbitration  Association
then in effect; provided,  however, that the Executive shall be entitled to seek
specific  performance  of rights  under  Section 1(d) during the pendency of any
dispute or  controversy  arising  under or in  connection  with this  Agreement.
Judgment  may  be  entered  on  the  arbitrators=  award  in  any  court  having
jurisdiction.

         13.  Reimbursement  of Expenses.  In the event any dispute  shall arise
between the  Executive  and the Bank as to the terms or  interpretation  of this
Agreement,  including  this  Section  13,  whether  instituted  by formal  legal
proceedings or otherwise, including any action taken by the Executive to enforce
the terms of this  Section 13, or in  defending  against any action taken by the
Bank, the Bank shall reimburse the Executive for all costs and expenses incurred
by the  Executive,  including  reasonable  attorney's  fees,  arising  from such
dispute,  proceedings  or  actions,  unless  a court of  competent  jurisdiction
renders a final and  nonappealable  judgment  against  the  Executive  as to the
matter in  dispute.  Reimbursement  of the  Executive's  expenses  shall be paid
within ten days of the Executive furnishing to the Bank written evidence,  which
may be in the form, among other things,  of a canceled check or receipt,  of any
costs or expenses incurred by the Executive.

                                       7


<PAGE>



         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

             THIS AGREEMENT CONTAINS A BINDING  ARBITRATION  PROVISION WHICH MAY
BE ENFORCED BY THE PARTIES.


Attest:                                  HUDSON RIVER BANK & TRUST
                                         COMPANY


- -------------------------------          ---------------------------------------
                                         By:
                                         Its:

                                         EXECUTIVE



                                          --------------------------------------
                                          [name]


                                       8


<PAGE>



                      CHANGE IN CONTROL SEVERANCE AGREEMENT


         THIS CHANGE IN CONTROL  SEVERANCE  AGREEMENT (the  "Agreement") is made
and  entered  into as of this ___ day of  __________,  1998  (the  "Commencement
Date"),  by and between Hudson River Bank & Trust Company (which,  together with
any  successor  thereto  which  executes and delivers the  assumption  agreement
provided for in Section 5(a) hereof or which  otherwise  becomes bound by all of
the terms and  provisions of this  Agreement by operation of law, is hereinafter
referred to as the "Bank"), and Lawrence Lango (the "Executive").

         WHEREAS,  the  Executive  is  currently  serving  as Vice  President of
Mortgage Originations of the Bank; and

         WHEREAS,  the Board of Directors of the Bank (the  "Board")  recognizes
that, as is the case with many publicly held corporations,  the possibility of a
change in control of the Bank or of its holding  company,  Hudson River Bancorp,
Inc. (the "Company"),  may exist and that such possibility,  and the uncertainty
and questions which it may raise among  management,  may result in the departure
or distraction of management personnel to the detriment of the Bank, the Company
and its stockholders; and

         WHEREAS,  the Board believes it is in the best interests of the Bank to
enter into this  Agreement  with the Executive in order to assure  continuity of
management of the Bank and to reinforce  and  encourage the continued  attention
and  dedication  of the Executive to the  Executive's  assigned  duties  without
distraction in the face of potentially disruptive circumstances arising from the
possibility of a change in control of the Company  and/or the Bank,  although no
such change is now contemplated; and

         WHEREAS,  the Board has approved and  authorized  the execution of this
Agreement with the Executive;

         NOW, THEREFORE, in consideration of the foregoing and of the respective
covenants and agreements of the parties herein, it is AGREED as follows:

         1.  Certain Definitions.

                  (a) The term  "Change in Control"  means (i) any  "person," as
such term is used in Sections 13(d) and 14(d) of the Securities  Exchange Act of
1934, as amended (the "Exchange Act") (other than the Company,  any Consolidated
Subsidiaries  (as  hereinafter  defined),  any person (as  hereinabove  defined)
acting on behalf of the Company as  underwriter  pursuant to an offering  who is
temporarily holding securities in connection with such offering,  any trustee or
other  fiduciary  holding  securities  under  an  employee  benefit  plan of the
Company, or any corporation owned,  directly or indirectly,  by the stockholders
of the Company in substantially the same proportions as their ownership of stock
of the Company),  is or becomes the "beneficial owner" (as defined in Rule 13d-3
under the Exchange Act),  directly or  indirectly,  of securities of the Company
representing  25% or more of the  combined  voting power of the  Company's  then
outstanding  securities;  (ii)  individuals  who are members of the Board on the

<PAGE>



Commencement Date (the "Incumbent  Board") cease for any reason to constitute at
least  a  majority  thereof,  provided  that  any  person  becoming  a  director
subsequent to the Commencement  Date whose election was approved by a vote of at
least  three-quarters  of the directors  comprising the Incumbent Board or whose
nomination  for  election  by the  Company's  stockholders  was  approved by the
nominating  committee  serving under an Incumbent  Board,  shall be considered a
member of the Incumbent  Board;  (iii) the stockholders of the Company approve a
merger or  consolidation of the Company with any other  corporation,  other than
(1) a merger or consolidation which would result in the voting securities of the
Company outstanding immediately prior thereto continuing to represent (either by
remaining  outstanding  or by being  converted  into  voting  securities  of the
surviving  entity)  more than 50% of the  combined  voting  power of the  voting
securities of the Company or such surviving entity outstanding immediately after
such  merger or  consolidation  or (2) a merger  or  consolidation  effected  to
implement a recapitalization of the Company (or similar transaction) in which no
person (as  hereinabove  defined)  acquires more than 25% of the combined voting
power of the Company's then outstanding securities;  or (iv) the stockholders of
the  Company  approve  a plan  of  complete  liquidation  of the  Company  or an
agreement for the sale or disposition by the Company of all or substantially all
of the Company's assets (or any transaction having a similar effect).

                  (b) The term "Commencement Date" means __________ __, 1998.

                  (c) The term "Consolidated  Subsidiaries" means any subsidiary
or subsidiaries of the Company that are part of the affiliated group (as defined
in Section 1504 of the Internal  Revenue Code of 1986,  as amended (the "Code"),
without regard to subsection (b) thereof) that includes the Bank,  including but
not limited to the Company.

                  (d) The term "Date of Termination" means the date specified in
the Notice of Termination  (which,  in the case of a Termination for Cause shall
not be less than 30 days from the date such Notice of Termination is given,  and
in the case of a termination  for Good Reason shall not be less than 15 nor more
than 60 days  from the date such  Notice of  Termination  is  given);  provided,
however, that if within 15 days after any Notice of Termination is given, or, if
later,  prior to the Date of Termination  (as determined  without regard to this
proviso),  the party  receiving  such Notice of  Termination  notifies the other
party  that a  dispute  exists  concerning  the  termination,  then  the Date of
Termination  shall be the date on  which  the  dispute  is  finally  determined,
whether by mutual  written  agreement of the parties,  by a binding  arbitration
award,  or by a  final  judgment,  order  or  decree  of a  court  of  competent
jurisdiction  (which is not  appealable  or with  respect  to which the time for
appeal  therefrom has expired and no appeal has been  perfected);  and provided,
further,  that the Date of Termination  shall be extended by a notice of dispute
only if such  notice is given in good  faith and the party  giving  such  notice
pursues   the   resolution   of  such   dispute   with   reasonable   diligence.
Notwithstanding the pendency of any such dispute,  the Bank will continue to pay
the Executive the Executive's  full salary at the rate in effect when the notice
giving rise to the dispute was given and continue the Executive as a participant
in all benefit and fringe benefit plans in which the Executive was participating
when the notice  giving  rise to the  dispute  was given,  until the  dispute is
finally resolved in accordance with this Section 1(d).

                  (e) The term "Good Reason" means the  occurrence,  without the
Executive's express written consent, of a material diminution of or interference
with the Executive's duties,  responsibilities  or benefits,  including (without
limitation) any of the following  circumstances  unless such  circumstances  are
fully  corrected  prior to the Date of  Termination  specified  in the Notice of
Termination given by the Executive in respect thereof:

                                       2

<PAGE>


                    (i)  a  requirement  that  the  Executive  be  based  at any
                         location  not within 50 miles of Hudson,  New York,  or
                         that  substantially  increase travel on Company or Bank
                         business;

                   (ii)  a material demotion of the Executive;

                  (iii)  a  material  reduction  in the number or  seniority  of
                         personnel  reporting  to the  Executive  or a  material
                         reduction in the frequency with which, or in the nature
                         of the matters with respect to which such personnel are
                         to report  to the  Executive,  other  than as part of a
                         Company-wide or Bank-wide reduction in staff;

                   (iv)  a  reduction  in the  Executive's  salary or a material
                         adverse   change   in  the   Executive's   perquisites,
                         benefits,  contingent benefits or vacation,  other than
                         as part of an overall  program  applied  uniformly  and
                         with  equitable  effect to all  members  of the  senior
                         management of the Company or the Bank;

                    (v)  a material and extended  increase in the required hours
                         of work or the workload of the Executive;

                   (vi)  the  failure  of the  Bank  to  obtain  a  satisfactory
                         agreement from any successor to assume the  obligations
                         and liabilities  under this Agreement,  as contemplated
                         in Section 5(a) hereof; or

                  (vii)  any   purported    termination   of   the   Executive's
                         employment that is not effected pursuant to a Notice of
                         Termination  satisfying the  requirements  of Section 4
                         hereof (and, if applicable, the requirements of Section
                         1(g) hereof),  which purported termination shall not be
                         effective for purposes of this Agreement.

                  (f)  The  term  "Notice  of  Termination"  means a  notice  of
termination  of  the  Executive's  employment  pursuant  to  Section  7 of  this
Agreement.

                  (g) The term  "Termination for Cause" means termination of the
employment  of the  Employee  because  of the  Employee's  personal  dishonesty,
incompetence,  willful misconduct, breach of a fiduciary duty involving personal
profit,  intentional failure to perform stated duties,  willful violation of any
law, rule, or regulation (other than traffic  violations or similar offenses) or
final  cease-and-desist  order,  or  material  breach of any  provision  of this
Agreement.  No act or  failure  to act by  the  Executive  shall  be  considered
intentional  unless the Executive acted or failed to act with an absence of good
faith and without a  reasonable  belief that action or failure to act was in the
best interest of the Bank.  Notwithstanding  the foregoing,  no Termination  for
Cause  shall be deemed to have  occurred  unless and until there shall have been
delivered  to  the  Executive  a  copy  of a  resolution,  duly  adopted  by the
affirmative vote of not less than three-quarters of the entire membership of the

                                       3
<PAGE>


Board at a meeting of the Board duly  called  and held for such  purpose  (after
reasonable  notice  to the  Executive  and an  opportunity  for  the  Executive,
together with the Executive's  counsel,  to be heard before the Board),  stating
that in the good faith opinion of the Board the Executive has engaged in conduct
described in the preceding  sentence and specifying the  particulars  thereof in
detail.

         2.  Term.

                  (a) The term of this Agreement  shall be a period of two years
commencing on the Commencement Date, subject to extension or earlier termination
as provided herein.

                  (b) Except as provided in section 2(c),  beginning on the date
of this Agreement,  the term of this Agreement shall  automatically  be extended
for one additional day each day, unless either the Bank or the Executive  elects
not to extend the  Agreement  further by giving  written  notice  thereof to the
other party,  in which case the term of this  Agreement  shall end on the second
anniversary of the date on which such written notice is given.  Upon termination
of the Executive's employment with the Bank for any reason whatsoever, any daily
extensions   provided   pursuant  to  this  section  2(b),  if  not  theretofore
discontinued, shall automatically cease.

                  (c) Nothing in this Agreement  shall be deemed to prohibit the
Bank at any time from terminating the Executive's  employment during the term of
this Agreement with or without notice for any reason;  provided,  however,  that
the relative  rights and  obligations of the Bank and the Executive in the event
of any such termination shall be determined under this Agreement.

         3.  Severance Benefits.

                  (a) In the event that the Bank shall terminate the Executive's
employment  other than  Termination  for Cause, or the Executive shall terminate
employment for Good Reason,  within 24 months following a Change in Control, the
Bank shall (i) pay the Executive  salary  through the Date of Termination at the
rate in effect at the time the Notice of Termination is given,  at the time such
payments are due; and (ii) pay to the Executive in a lump sum in cash, within 25
days  after  the  later of the date of such  Change  in  Control  or the Date of
Termination,  an  amount  equal  to 299% of the  Executive's  "base  amount"  as
determined  under Section 280G of the Code, less the aggregate  present value of
the payments or benefits,  if any, in the nature of compensation for the benefit
of the Executive,  arising under any other plans or arrangements (i.e., not this
Agreement)  between the Company or any of the Consolidated  Subsidiaries and the
Executive, which constitute "parachute payments" under Section 280G of the Code.

         While  it is not  contemplated  that the  Executive  will  receive  any
amounts or benefits  that will  constitute  "excess  parachute  payments"  under
Section 280G of the Code, in the event that any payments or benefits provided or
to be provided to the Executive pursuant to this Agreement,  in combination with
payments or benefits, if any, from other plans or arrangements maintained by the
Company or any of the Consolidated  Subsidiaries,  constitute  "excess parachute
payments"  under  Section  280G of the Code that are  subject  to the excise tax
under  Section 4999 of the Code,  the Bank shall pay to the Executive in cash an
additional  amount  equal to the amount of the Gross Up Payment (as  hereinafter
defined).  The "Gross Up Payment"  shall be the amount needed to ensure that the
amount of such payments and the value of such benefits received by the Executive
(net of such  excise  tax and any  federal,  state and  local tax on the  Bank's

                                       4
<PAGE>


payment to  attributable  to such excise tax) equals the amount of such payments
and value of such  benefits  as would  receive in the absence of such excise tax
and any federal,  state and local tax on the Bank's payment to  attributable  to
such  excise tax.  The Bank shall pay the Gross Up Payment  within 30 days after
the Date of Termination.  For purposes of determining the amount of the Gross Up
Payment,  the value of any non-cash  benefits and deferred  payments or benefits
shall be determined by the Bank's  independent  auditors in accordance  with the
principles of Section  280G(d)(3) and (4) of the Code. In the event that,  after
the Gross Up Payment is made,  the amount of the excise tax is  determined to be
less than the amount  calculated  in the  determination  of the actual  Gross Up
Payment made by the Bank,  the  Executive  shall repay to the Bank,  at the time
that such  reduction  in the  amount of excise tax is  finally  determined,  the
portion of the Gross Up Payment attributable to such reduction, plus interest on
the amount of such repayment at the  applicable  federal rate under Section 1274
of the Code from the date of the Gross Up Payment to the date of the  repayment.
The amount of the reduction of the Gross Up Payment shall reflect any subsequent
reduction  in excise taxes  resulting  from such  repayment.  In the event that,
after the Gross Up Payment is made,  the amount of the excise tax is  determined
to exceed the amount  anticipated at the time the Gross Up Payment was made, the
Bank shall pay to the Executive,  in immediately  available  funds,  at the time
that such additional amount of excise tax is finally  determined,  an additional
payment  ("Additional  Gross Up  Payment")  equal to such  additional  amount of
excise tax and any federal, state and local taxes thereon, plus all interest and
penalties,  if any, owed by the Executive with respect to such additional amount
of excise and other tax.  The Bank  shall  have the right to  challenge,  on the
Executive's  behalf, any excise tax assessment against as to which the Executive
is entitled to (or would be entitled if such assessment is finally determined to
be proper) a Gross Up Payment or Additional Gross Up Payment,  provided that all
costs and expenses  incurred in such a challenge  shall be borne by the Bank and
the Bank shall indemnify the Executive and hold harmless, on an after-tax basis,
from any excise or other tax  (including  interest  and  penalties  with respect
thereto) imposed as a result of such payment of costs and expenses by the Bank.

                  (b) The Executive shall not be required to mitigate the amount
of any  payment or  benefit  provided  for in this  Agreement  by seeking  other
employment or otherwise, nor shall the amount of any payment or benefit provided
for in this Agreement be reduced by any compensation  earned by the Executive as
the result of employment by another employer,  by retirement  benefits after the
Date of  Termination  or  otherwise.  This  Agreement  shall not be construed as
providing  the  Executive  any right to be retained in the employ of the Bank or
any affiliate of the Bank.

         4.  Notice  of  Termination.  In the  event  that the Bank  desires  to
terminate the employment of the Executive during the term of this Agreement, the
Bank shall deliver to the Executive a written notice of termination, stating (i)
whether such termination  constitutes Termination for Cause, and, if so, setting
forth in reasonable  detail the facts and  circumstances  that are the basis for
the Termination for Cause,  and (ii) specifying the Date of Termination.  In the
event that the Executive desires to terminate  employment and determines in good
faith that has  experienced  Good Reason to terminate  employment,  shall send a
written notice to the Bank stating the circumstances that constitute Good Reason
and the Date of Termination.

         The Executive's right to terminate employment for Good Reason shall not
be affected by the Executive's incapacity due to physical or mental illness. The
Executive's continued employment shall not constitute consent to, or a waiver of
rights with  respect to, any  circumstance  constituting  Good Reason under this
Agreement.

                                       5
<PAGE>


         5.  No Assignments.

                  (a) This Agreement is personal to each of the parties  hereto,
and  neither  party may  assign or  delegate  any of its  rights or  obligations
hereunder  without  first  obtaining  the  written  consent of the other  party;
provided,  however, that the Bank shall require any successor or assign (whether
direct or indirect,  by  purchase,  merger,  consolidation,  operation of law or
otherwise)  to all or  substantially  all of the business  and/or  assets of the
Bank,  by an  assumption  agreement in form and  substance  satisfactory  to the
Executive,  to expressly  assume and agree to perform this Agreement in the same
manner and to the same  extent  that the Bank would be required to perform it if
no such succession or assignment had taken place.  Failure of the Bank to obtain
such an assumption  agreement prior to the  effectiveness of any such succession
or  assignment  shall  be a breach  of this  Agreement  and  shall  entitle  the
Executive to  compensation  and benefits from the Bank in the same amount and on
the same terms that would be entitled to hereunder if terminated  employment for
Good Reason,  in addition to any payments and benefits to which the Executive is
entitled under Section 3 hereof.  For purposes of implementing the provisions of
this Section 5(a), the date on which any such succession becomes effective shall
be deemed the Date of Termination.

                  (b) This  Agreement and all rights of the Executive  hereunder
shall inure to the benefit of and be enforceable by the Executive's personal and
legal   representatives,    executors,   administrators,    successors,   heirs,
distributees, devisees and legatees. In the event of the death of the Executive,
unless otherwise provided herein, all amounts payable hereunder shall be paid to
the  Executive's  devisee,  legatee,  or other  designee or, if there be no such
designee, to the Executive's estate.

         6. Deferred Payments. If following a termination of the Executive,  the
aggregate  payments  to be made by the Bank under this  Agreement  and all other
plans or  arrangements  maintained  by the  Company  or any of the  Consolidated
Subsidiaries would exceed the limitation on deductible compensation contained in
Section  162(m) of the Code in any calendar  year, any such amounts in excess of
such limitation shall be mandatorily  deferred with interest thereon at 7.0% per
annum to a  calendar  year such that the amount to be paid to the  Executive  in
such calendar year, including deferred amounts, does not exceed such limitation.

         7. Delivery of Notices. For the purposes of this Agreement, all notices
and other  communications  to any party  hereto shall be in writing and shall be
deemed to have been duly given when delivered or sent by certified mail,  return
receipt requested, postage prepaid, addressed as follows:


                       If to the Executive:    [name]
                                               At the address last appearing
                                               on the personnel records of
                                               the Executive

                                       6


<PAGE>



                        If to the Bank:        Hudson River Bank & Trust Company
                                               1 Hudson City Center
                                               Hudson, New York  12534
                                               Attention:  Secretary

or to such  other  address  as such  party  may have  furnished  to the other in
writing in accordance herewith,  except that a notice of change of address shall
be effective only upon receipt.

         8.  Amendments.  No amendments or additions to this Agreement  shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

         9. Headings.  The headings used in this  Agreement are included  solely
for  convenience  and shall  not  affect,  or be used in  connection  with,  the
interpretation of this Agreement.

         10.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         11.  Governing Law. This Agreement shall be governed by the laws of the
State of New York to the extent that federal law does not govern.

         12.  Arbitration.  Any  dispute  or  controversy  arising  under  or in
connection  with  this  Agreement  shall  be  settled   exclusively  by  binding
arbitration,  conducted  before  a panel  of  three  arbitrators  in a  location
selected by the Executive within 100 miles of such Executive's job location with
the Bank, in accordance with the rules of the American  Arbitration  Association
then in effect; provided,  however, that the Executive shall be entitled to seek
specific  performance  of rights  under  Section 1(d) during the pendency of any
dispute or  controversy  arising  under or in  connection  with this  Agreement.
Judgment  may  be  entered  on  the  arbitrators=  award  in  any  court  having
jurisdiction.

         13.  Reimbursement  of Expenses.  In the event any dispute  shall arise
between the  Executive  and the Bank as to the terms or  interpretation  of this
Agreement,  including  this  Section  13,  whether  instituted  by formal  legal
proceedings or otherwise, including any action taken by the Executive to enforce
the terms of this  Section 13, or in  defending  against any action taken by the
Bank, the Bank shall reimburse the Executive for all costs and expenses incurred
by the  Executive,  including  reasonable  attorney's  fees,  arising  from such
dispute,  proceedings  or  actions,  unless  a court of  competent  jurisdiction
renders a final and  nonappealable  judgment  against  the  Executive  as to the
matter in  dispute.  Reimbursement  of the  Executive's  expenses  shall be paid
within ten days of the Executive furnishing to the Bank written evidence,  which
may be in the form, among other things,  of a canceled check or receipt,  of any
costs or expenses incurred by the Executive.

                                       7


<PAGE>



         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

             THIS AGREEMENT CONTAINS A BINDING  ARBITRATION  PROVISION WHICH MAY
BE ENFORCED BY THE PARTIES.


Attest:                                  HUDSON RIVER BANK & TRUST
                                         COMPANY


- -------------------------------          ---------------------------------------
                                         By:
                                         Its:

                                         EXECUTIVE



                                          --------------------------------------
                                          [name]


                                       8


<PAGE>



                      CHANGE IN CONTROL SEVERANCE AGREEMENT


         THIS CHANGE IN CONTROL  SEVERANCE  AGREEMENT (the  "Agreement") is made
and  entered  into as of this ___ day of  __________,  1998  (the  "Commencement
Date"),  by and between Hudson River Bank & Trust Company (which,  together with
any  successor  thereto  which  executes and delivers the  assumption  agreement
provided for in Section 5(a) hereof or which  otherwise  becomes bound by all of
the terms and  provisions of this  Agreement by operation of law, is hereinafter
referred to as the "Bank"), and JoAnn Gamello (the "Executive").

         WHEREAS,  the  Executive  is  currently  serving as Vice  President  of
Finance; and

         WHEREAS,  the Board of Directors of the Bank (the  "Board")  recognizes
that, as is the case with many publicly held corporations,  the possibility of a
change in control of the Bank or of its holding  company,  Hudson River Bancorp,
Inc. (the "Company"),  may exist and that such possibility,  and the uncertainty
and questions which it may raise among  management,  may result in the departure
or distraction of management personnel to the detriment of the Bank, the Company
and its stockholders; and

         WHEREAS,  the Board believes it is in the best interests of the Bank to
enter into this  Agreement  with the Executive in order to assure  continuity of
management of the Bank and to reinforce  and  encourage the continued  attention
and  dedication  of the Executive to the  Executive's  assigned  duties  without
distraction in the face of potentially disruptive circumstances arising from the
possibility of a change in control of the Company  and/or the Bank,  although no
such change is now contemplated; and

         WHEREAS,  the Board has approved and  authorized  the execution of this
Agreement with the Executive;

         NOW, THEREFORE, in consideration of the foregoing and of the respective
covenants and agreements of the parties herein, it is AGREED as follows:

         1.  Certain Definitions.

                  (a) The term  "Change in Control"  means (i) any  "person," as
such term is used in Sections 13(d) and 14(d) of the Securities  Exchange Act of
1934, as amended (the "Exchange Act") (other than the Company,  any Consolidated
Subsidiaries  (as  hereinafter  defined),  any person (as  hereinabove  defined)
acting on behalf of the Company as  underwriter  pursuant to an offering  who is
temporarily holding securities in connection with such offering,  any trustee or
other  fiduciary  holding  securities  under  an  employee  benefit  plan of the
Company, or any corporation owned,  directly or indirectly,  by the stockholders
of the Company in substantially the same proportions as their ownership of stock
of the Company),  is or becomes the "beneficial owner" (as defined in Rule 13d-3
under the Exchange Act),  directly or  indirectly,  of securities of the Company
representing  25% or more of the  combined  voting power of the  Company's  then
outstanding  securities;  (ii)  individuals  who are members of the Board on the

<PAGE>



Commencement Date (the "Incumbent  Board") cease for any reason to constitute at
least  a  majority  thereof,  provided  that  any  person  becoming  a  director
subsequent to the Commencement  Date whose election was approved by a vote of at
least  three-quarters  of the directors  comprising the Incumbent Board or whose
nomination  for  election  by the  Company's  stockholders  was  approved by the
nominating  committee  serving under an Incumbent  Board,  shall be considered a
member of the Incumbent  Board;  (iii) the stockholders of the Company approve a
merger or  consolidation of the Company with any other  corporation,  other than
(1) a merger or consolidation which would result in the voting securities of the
Company outstanding immediately prior thereto continuing to represent (either by
remaining  outstanding  or by being  converted  into  voting  securities  of the
surviving  entity)  more than 50% of the  combined  voting  power of the  voting
securities of the Company or such surviving entity outstanding immediately after
such  merger or  consolidation  or (2) a merger  or  consolidation  effected  to
implement a recapitalization of the Company (or similar transaction) in which no
person (as  hereinabove  defined)  acquires more than 25% of the combined voting
power of the Company's then outstanding securities;  or (iv) the stockholders of
the  Company  approve  a plan  of  complete  liquidation  of the  Company  or an
agreement for the sale or disposition by the Company of all or substantially all
of the Company's assets (or any transaction having a similar effect).

                  (b) The term "Commencement Date" means __________ __, 1998.

                  (c) The term "Consolidated  Subsidiaries" means any subsidiary
or subsidiaries of the Company that are part of the affiliated group (as defined
in Section 1504 of the Internal  Revenue Code of 1986,  as amended (the "Code"),
without regard to subsection (b) thereof) that includes the Bank,  including but
not limited to the Company.

                  (d) The term "Date of Termination" means the date specified in
the Notice of Termination  (which,  in the case of a Termination for Cause shall
not be less than 30 days from the date such Notice of Termination is given,  and
in the case of a termination  for Good Reason shall not be less than 15 nor more
than 60 days  from the date such  Notice of  Termination  is  given);  provided,
however, that if within 15 days after any Notice of Termination is given, or, if
later,  prior to the Date of Termination  (as determined  without regard to this
proviso),  the party  receiving  such Notice of  Termination  notifies the other
party  that a  dispute  exists  concerning  the  termination,  then  the Date of
Termination  shall be the date on  which  the  dispute  is  finally  determined,
whether by mutual  written  agreement of the parties,  by a binding  arbitration
award,  or by a  final  judgment,  order  or  decree  of a  court  of  competent
jurisdiction  (which is not  appealable  or with  respect  to which the time for
appeal  therefrom has expired and no appeal has been  perfected);  and provided,
further,  that the Date of Termination  shall be extended by a notice of dispute
only if such  notice is given in good  faith and the party  giving  such  notice
pursues   the   resolution   of  such   dispute   with   reasonable   diligence.
Notwithstanding the pendency of any such dispute,  the Bank will continue to pay
the Executive the Executive's  full salary at the rate in effect when the notice
giving rise to the dispute was given and continue the Executive as a participant
in all benefit and fringe benefit plans in which the Executive was participating
when the notice  giving  rise to the  dispute  was given,  until the  dispute is
finally resolved in accordance with this Section 1(d).

                  (e) The term "Good Reason" means the  occurrence,  without the
Executive's express written consent, of a material diminution of or interference
with the Executive's duties,  responsibilities  or benefits,  including (without
limitation) any of the following  circumstances  unless such  circumstances  are
fully  corrected  prior to the Date of  Termination  specified  in the Notice of
Termination given by the Executive in respect thereof:

                                       2

<PAGE>


                    (i)  a  requirement  that  the  Executive  be  based  at any
                         location  not within 50 miles of Hudson,  New York,  or
                         that  substantially  increase travel on Company or Bank
                         business;

                   (ii)  a material demotion of the Executive;

                  (iii)  a  material  reduction  in the number or  seniority  of
                         personnel  reporting  to the  Executive  or a  material
                         reduction in the frequency with which, or in the nature
                         of the matters with respect to which such personnel are
                         to report  to the  Executive,  other  than as part of a
                         Company-wide or Bank-wide reduction in staff;

                   (iv)  a  reduction  in the  Executive's  salary or a material
                         adverse   change   in  the   Executive's   perquisites,
                         benefits,  contingent benefits or vacation,  other than
                         as part of an overall  program  applied  uniformly  and
                         with  equitable  effect to all  members  of the  senior
                         management of the Company or the Bank;

                    (v)  a material and extended  increase in the required hours
                         of work or the workload of the Executive;

                   (vi)  the  failure  of the  Bank  to  obtain  a  satisfactory
                         agreement from any successor to assume the  obligations
                         and liabilities  under this Agreement,  as contemplated
                         in Section 5(a) hereof; or

                  (vii)  any   purported    termination   of   the   Executive's
                         employment that is not effected pursuant to a Notice of
                         Termination  satisfying the  requirements  of Section 4
                         hereof (and, if applicable, the requirements of Section
                         1(g) hereof),  which purported termination shall not be
                         effective for purposes of this Agreement.

                  (f)  The  term  "Notice  of  Termination"  means a  notice  of
termination  of  the  Executive's  employment  pursuant  to  Section  7 of  this
Agreement.

                  (g) The term  "Termination for Cause" means termination of the
employment  of the  Employee  because  of the  Employee's  personal  dishonesty,
incompetence,  willful misconduct, breach of a fiduciary duty involving personal
profit,  intentional failure to perform stated duties,  willful violation of any
law, rule, or regulation (other than traffic  violations or similar offenses) or
final  cease-and-desist  order,  or  material  breach of any  provision  of this
Agreement.  No act or  failure  to act by  the  Executive  shall  be  considered
intentional  unless the Executive acted or failed to act with an absence of good
faith and without a  reasonable  belief that action or failure to act was in the
best interest of the Bank.  Notwithstanding  the foregoing,  no Termination  for
Cause  shall be deemed to have  occurred  unless and until there shall have been
delivered  to  the  Executive  a  copy  of a  resolution,  duly  adopted  by the
affirmative vote of not less than three-quarters of the entire membership of the

                                       3
<PAGE>


Board at a meeting of the Board duly  called  and held for such  purpose  (after
reasonable  notice  to the  Executive  and an  opportunity  for  the  Executive,
together with the Executive's  counsel,  to be heard before the Board),  stating
that in the good faith opinion of the Board the Executive has engaged in conduct
described in the preceding  sentence and specifying the  particulars  thereof in
detail.

         2.  Term.

                  (a) The term of this Agreement  shall be a period of two years
commencing on the Commencement Date, subject to extension or earlier termination
as provided herein.

                  (b) Except as provided in section 2(c),  beginning on the date
of this Agreement,  the term of this Agreement shall  automatically  be extended
for one additional day each day, unless either the Bank or the Executive  elects
not to extend the  Agreement  further by giving  written  notice  thereof to the
other party,  in which case the term of this  Agreement  shall end on the second
anniversary of the date on which such written notice is given.  Upon termination
of the Executive's employment with the Bank for any reason whatsoever, any daily
extensions   provided   pursuant  to  this  section  2(b),  if  not  theretofore
discontinued, shall automatically cease.

                  (c) Nothing in this Agreement  shall be deemed to prohibit the
Bank at any time from terminating the Executive's  employment during the term of
this Agreement with or without notice for any reason;  provided,  however,  that
the relative  rights and  obligations of the Bank and the Executive in the event
of any such termination shall be determined under this Agreement.

         3.  Severance Benefits.

                  (a) In the event that the Bank shall terminate the Executive's
employment  other than  Termination  for Cause, or the Executive shall terminate
employment for Good Reason,  within 24 months following a Change in Control, the
Bank shall (i) pay the Executive  salary  through the Date of Termination at the
rate in effect at the time the Notice of Termination is given,  at the time such
payments are due; and (ii) pay to the Executive in a lump sum in cash, within 25
days  after  the  later of the date of such  Change  in  Control  or the Date of
Termination,  an  amount  equal  to 299% of the  Executive's  "base  amount"  as
determined  under Section 280G of the Code, less the aggregate  present value of
the payments or benefits,  if any, in the nature of compensation for the benefit
of the Executive,  arising under any other plans or arrangements (i.e., not this
Agreement)  between the Company or any of the Consolidated  Subsidiaries and the
Executive, which constitute "parachute payments" under Section 280G of the Code.

         While  it is not  contemplated  that the  Executive  will  receive  any
amounts or benefits  that will  constitute  "excess  parachute  payments"  under
Section 280G of the Code, in the event that any payments or benefits provided or
to be provided to the Executive pursuant to this Agreement,  in combination with
payments or benefits, if any, from other plans or arrangements maintained by the
Company or any of the Consolidated  Subsidiaries,  constitute  "excess parachute
payments"  under  Section  280G of the Code that are  subject  to the excise tax
under  Section 4999 of the Code,  the Bank shall pay to the Executive in cash an
additional  amount  equal to the amount of the Gross Up Payment (as  hereinafter
defined).  The "Gross Up Payment"  shall be the amount needed to ensure that the
amount of such payments and the value of such benefits received by the Executive
(net of such  excise  tax and any  federal,  state and  local tax on the  Bank's

                                       4
<PAGE>


payment to  attributable  to such excise tax) equals the amount of such payments
and value of such  benefits  as would  receive in the absence of such excise tax
and any federal,  state and local tax on the Bank's payment to  attributable  to
such  excise tax.  The Bank shall pay the Gross Up Payment  within 30 days after
the Date of Termination.  For purposes of determining the amount of the Gross Up
Payment,  the value of any non-cash  benefits and deferred  payments or benefits
shall be determined by the Bank's  independent  auditors in accordance  with the
principles of Section  280G(d)(3) and (4) of the Code. In the event that,  after
the Gross Up Payment is made,  the amount of the excise tax is  determined to be
less than the amount  calculated  in the  determination  of the actual  Gross Up
Payment made by the Bank,  the  Executive  shall repay to the Bank,  at the time
that such  reduction  in the  amount of excise tax is  finally  determined,  the
portion of the Gross Up Payment attributable to such reduction, plus interest on
the amount of such repayment at the  applicable  federal rate under Section 1274
of the Code from the date of the Gross Up Payment to the date of the  repayment.
The amount of the reduction of the Gross Up Payment shall reflect any subsequent
reduction  in excise taxes  resulting  from such  repayment.  In the event that,
after the Gross Up Payment is made,  the amount of the excise tax is  determined
to exceed the amount  anticipated at the time the Gross Up Payment was made, the
Bank shall pay to the Executive,  in immediately  available  funds,  at the time
that such additional amount of excise tax is finally  determined,  an additional
payment  ("Additional  Gross Up  Payment")  equal to such  additional  amount of
excise tax and any federal, state and local taxes thereon, plus all interest and
penalties,  if any, owed by the Executive with respect to such additional amount
of excise and other tax.  The Bank  shall  have the right to  challenge,  on the
Executive's  behalf, any excise tax assessment against as to which the Executive
is entitled to (or would be entitled if such assessment is finally determined to
be proper) a Gross Up Payment or Additional Gross Up Payment,  provided that all
costs and expenses  incurred in such a challenge  shall be borne by the Bank and
the Bank shall indemnify the Executive and hold harmless, on an after-tax basis,
from any excise or other tax  (including  interest  and  penalties  with respect
thereto) imposed as a result of such payment of costs and expenses by the Bank.

                  (b) The Executive shall not be required to mitigate the amount
of any  payment or  benefit  provided  for in this  Agreement  by seeking  other
employment or otherwise, nor shall the amount of any payment or benefit provided
for in this Agreement be reduced by any compensation  earned by the Executive as
the result of employment by another employer,  by retirement  benefits after the
Date of  Termination  or  otherwise.  This  Agreement  shall not be construed as
providing  the  Executive  any right to be retained in the employ of the Bank or
any affiliate of the Bank.

         4.  Notice  of  Termination.  In the  event  that the Bank  desires  to
terminate the employment of the Executive during the term of this Agreement, the
Bank shall deliver to the Executive a written notice of termination, stating (i)
whether such termination  constitutes Termination for Cause, and, if so, setting
forth in reasonable  detail the facts and  circumstances  that are the basis for
the Termination for Cause,  and (ii) specifying the Date of Termination.  In the
event that the Executive desires to terminate  employment and determines in good
faith that has  experienced  Good Reason to terminate  employment,  shall send a
written notice to the Bank stating the circumstances that constitute Good Reason
and the Date of Termination.

         The Executive's right to terminate employment for Good Reason shall not
be affected by the Executive's incapacity due to physical or mental illness. The
Executive's continued employment shall not constitute consent to, or a waiver of
rights with  respect to, any  circumstance  constituting  Good Reason under this
Agreement.

                                       5
<PAGE>


         5.  No Assignments.

                  (a) This Agreement is personal to each of the parties  hereto,
and  neither  party may  assign or  delegate  any of its  rights or  obligations
hereunder  without  first  obtaining  the  written  consent of the other  party;
provided,  however, that the Bank shall require any successor or assign (whether
direct or indirect,  by  purchase,  merger,  consolidation,  operation of law or
otherwise)  to all or  substantially  all of the business  and/or  assets of the
Bank,  by an  assumption  agreement in form and  substance  satisfactory  to the
Executive,  to expressly  assume and agree to perform this Agreement in the same
manner and to the same  extent  that the Bank would be required to perform it if
no such succession or assignment had taken place.  Failure of the Bank to obtain
such an assumption  agreement prior to the  effectiveness of any such succession
or  assignment  shall  be a breach  of this  Agreement  and  shall  entitle  the
Executive to  compensation  and benefits from the Bank in the same amount and on
the same terms that would be entitled to hereunder if terminated  employment for
Good Reason,  in addition to any payments and benefits to which the Executive is
entitled under Section 3 hereof.  For purposes of implementing the provisions of
this Section 5(a), the date on which any such succession becomes effective shall
be deemed the Date of Termination.

                  (b) This  Agreement and all rights of the Executive  hereunder
shall inure to the benefit of and be enforceable by the Executive's personal and
legal   representatives,    executors,   administrators,    successors,   heirs,
distributees, devisees and legatees. In the event of the death of the Executive,
unless otherwise provided herein, all amounts payable hereunder shall be paid to
the  Executive's  devisee,  legatee,  or other  designee or, if there be no such
designee, to the Executive's estate.

         6. Deferred Payments. If following a termination of the Executive,  the
aggregate  payments  to be made by the Bank under this  Agreement  and all other
plans or  arrangements  maintained  by the  Company  or any of the  Consolidated
Subsidiaries would exceed the limitation on deductible compensation contained in
Section  162(m) of the Code in any calendar  year, any such amounts in excess of
such limitation shall be mandatorily  deferred with interest thereon at 7.0% per
annum to a  calendar  year such that the amount to be paid to the  Executive  in
such calendar year, including deferred amounts, does not exceed such limitation.

         7. Delivery of Notices. For the purposes of this Agreement, all notices
and other  communications  to any party  hereto shall be in writing and shall be
deemed to have been duly given when delivered or sent by certified mail,  return
receipt requested, postage prepaid, addressed as follows:


                       If to the Executive:    [name]
                                               At the address last appearing
                                               on the personnel records of
                                               the Executive

                                       6


<PAGE>



                        If to the Bank:        Hudson River Bank & Trust Company
                                               1 Hudson City Center
                                               Hudson, New York  12534
                                               Attention:  Secretary

or to such  other  address  as such  party  may have  furnished  to the other in
writing in accordance herewith,  except that a notice of change of address shall
be effective only upon receipt.

         8.  Amendments.  No amendments or additions to this Agreement  shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

         9. Headings.  The headings used in this  Agreement are included  solely
for  convenience  and shall  not  affect,  or be used in  connection  with,  the
interpretation of this Agreement.

         10.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         11.  Governing Law. This Agreement shall be governed by the laws of the
State of New York to the extent that federal law does not govern.

         12.  Arbitration.  Any  dispute  or  controversy  arising  under  or in
connection  with  this  Agreement  shall  be  settled   exclusively  by  binding
arbitration,  conducted  before  a panel  of  three  arbitrators  in a  location
selected by the Executive within 100 miles of such Executive's job location with
the Bank, in accordance with the rules of the American  Arbitration  Association
then in effect; provided,  however, that the Executive shall be entitled to seek
specific  performance  of rights  under  Section 1(d) during the pendency of any
dispute or  controversy  arising  under or in  connection  with this  Agreement.
Judgment  may  be  entered  on  the  arbitrators=  award  in  any  court  having
jurisdiction.

         13.  Reimbursement  of Expenses.  In the event any dispute  shall arise
between the  Executive  and the Bank as to the terms or  interpretation  of this
Agreement,  including  this  Section  13,  whether  instituted  by formal  legal
proceedings or otherwise, including any action taken by the Executive to enforce
the terms of this  Section 13, or in  defending  against any action taken by the
Bank, the Bank shall reimburse the Executive for all costs and expenses incurred
by the  Executive,  including  reasonable  attorney's  fees,  arising  from such
dispute,  proceedings  or  actions,  unless  a court of  competent  jurisdiction
renders a final and  nonappealable  judgment  against  the  Executive  as to the
matter in  dispute.  Reimbursement  of the  Executive's  expenses  shall be paid
within ten days of the Executive furnishing to the Bank written evidence,  which
may be in the form, among other things,  of a canceled check or receipt,  of any
costs or expenses incurred by the Executive.

                                       7


<PAGE>



         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

             THIS AGREEMENT CONTAINS A BINDING  ARBITRATION  PROVISION WHICH MAY
BE ENFORCED BY THE PARTIES.


Attest:                                  HUDSON RIVER BANK & TRUST
                                         COMPANY


- -------------------------------          ---------------------------------------
                                         By:
                                         Its:

                                         EXECUTIVE



                                          --------------------------------------
                                          [name]


                                       8




                                                                    Exhibit 10.4


                        HUDSON RIVER BANK & TRUST COMPANY
                      EMPLOYEE SEVERANCE COMPENSATION PLAN

                                  PLAN PURPOSE


         The purpose of Hudson  River Bank & Trust  Company  Employee  Severance
Compensation  Plan (the  "Plan")  is to assure  for  Hudson  River  Bank & Trust
Company (the  "Bank") the services of the  Employees in the event of a Change in
Control of Hudson River Bancorp,  Inc. (the "Holding  Company") or the Bank. The
benefits  contemplated  by the  Plan  recognize  the  value  to the  Bank of the
services  and  contributions  of the  Employees  and the  effect  upon  the Bank
resulting from uncertainties relating to continued employment,  reduced employee
benefits,  management  changes and employee relations that may arise if a Change
in Control occurs or is threatened.  The Bank's and the Holding Company's Boards
of  Directors  believe  that it is in the  best  interests  of the  Bank and the
Holding  Company to provide  Employees with such benefits in order to defray the
costs and changes in employee status that could follow a Change in Control.  The
Boards of Directors  believe that the Plan will also aid the Bank in  attracting
and retaining highly qualified  individuals who are essential to its success and
that the Plan's  assurance of fair treatment of the Bank's employees will reduce
the distractions and other adverse effects on Employees' performance if a Change
in Control occurs or is threatened.

                                    ARTICLE I

                              ESTABLISHMENT OF PLAN

1.1 Establishment of Plan

         As of the  Effective  Date,  the Bank  hereby  establishes  a severance
compensation plan to be known as the "Hudson River Bank & Trust Company Employee
Severance Compensation Plan." The purposes of the Plan are as set forth above.

1.2 Applicability of Plan

         The benefits provided by this Plan shall be available to all Employees,
who,  at or after the  Effective  Date,  meet the  eligibility  requirements  of
Article  III.  The Plan shall not apply to any  Employee  whose  employment  was
terminated prior to the Effective Date.

1.3 Contractual Right to Benefits

         This Plan establishes and vests in each Participant a contractual right
to the benefits to which each Participant is entitled hereunder,  enforceable by
the Participant against the Employer.


<PAGE>


                                   ARTICLE II

                          DEFINITIONS AND CONSTRUCTION

2.1 Definitions

         Whenever used in the Plan, the following  terms shall have the meanings
set forth below.

         (a) "Annual  Compensation"  of a  Participant  means and  includes  all
wages,  salary,  bonus,  and  incentive  compensation  (other  than stock  based
compensation),  paid (including accrued amounts) by an Employer as consideration
for the  Participant's  services during the 12 months ended the date as of which
Annual Compensation is to be determined, which are or would be includable in the
gross  income of the  Participant  receiving  the same for  federal  income  tax
purposes.

         (b) "Bank" means Hudson River Bank & Trust  Company or any successor as
provided for in Article VII hereof.

         (c) "Change in  Control,"  for purposes of  determining  under the Plan
whether  there has been a change in control of the Bank or the Holding  Company,
means the  definition of change in control set forth in 12 C.F.R. ' 574 et. seq.
as interpreted by the Board of Directors of the Bank, as it is constituted prior
to the Change in Control.

         (d) "Continuous  Employment"  means the absence of any  interruption or
termination of service as an Employee of the Bank or an affiliate. Service shall
not be considered  interrupted in the case of sick leave,  military leave or any
other leave of absence approved by the Bank or in the case of transfers  between
payroll locations of the Bank or between the Bank, its Parent, its Subsidiary or
its successor.

         (e)  "Effective  Date," as to Employees of an Employer,  means the date
the Plan is approved by the Board of Directors  of the Bank,  or such other date
as the Board shall designate in its resolution approving the Plan.

         (f)  "Employee"  means  an  employee  employed  by  the  Employer  on a
full-time basis,  excluding any executive officer of the Employer who is covered
by an employment  contract or a change in control  severance  agreement with the
Employer.

         (g)  "Employer"  means the Bank or a  Subsidiary  or a Parent which has
adopted the Plan pursuant to Article VI hereof.

         (h)  "Expiration  Date"  means the date  fifteen  (15)  years  from the
Effective  Date unless  earlier  terminated  pursuant to Section 8.2 or extended
pursuant to Section 8.1.

         (i) "Holding  Company" means Hudson River Bancorp,  Inc., the Parent of
the Bank.

                                       2
<PAGE>


         (j) "Just Cause," with respect to termination  of employment,  means an
act or acts of personal dishonesty,  incompetence, willful misconduct, breach of
fiduciary duty involving personal profit,  intentional failure to perform stated
duties,  willful  violation of any law, rule, or regulation  (other than traffic
violations or similar offenses) or final cease-and-desist  order. In determining
incompetence,  acts or omissions shall be measured against  standards  generally
prevailing in the savings institution industry.

         (k) "Parent" means any corporation which holds a majority of the voting
power of the outstanding shares of the Bank's common stock.

         (l)   "Participant"   means  an  Employee  who  meets  the  eligibility
requirements of Article III.

         (m) "Payment"  means the payment of severance  compensation as provided
in Article IV hereof.

         (n)  "Plan"  means  the  Hudson  River  Bank & Trust  Company  Employee
Severance Compensation Plan.

         (o) "Subsidiary"  means any corporation in which the Bank,  directly or
indirectly,  holds a majority of the voting power of its  outstanding  shares of
capital stock.

2.2 Applicable Law

         To the extent not  preempted by the laws of the United States as now or
hereafter in effect,  the laws of the State of New York shall be the controlling
law in all matters relating to the Plan.

         The Plan neither  requires nor  establishes  an ongoing  administrative
system for its effect or operation.  Payments under the Plan are precipitated by
a single event, a Change in Control,  which event is the sole focus of the Plan.
Consequently, it is intended that the Plan shall not be covered by or subject to
the Employee Retirement Income Security Act of 1974, as amended ("ERISA").

2.3 Severability

         If a  provision  of this Plan  shall be held  illegal or  invalid,  the
illegality or invalidity  shall not affect the remaining  parts of the Plan, and
the Plan shall be construed and enforced as if the illegal or invalid  provision
had not been included.


                                        3


<PAGE>


                                   ARTICLE III

                                   ELIGIBILITY

3.1 Participation

         Each Employee who is an assistant  vice president of the Employer as of
the Effective Date shall become a Participant on the Effective Date. Thereafter,
each  Employee who becomes an  assistant  vice  president of the Employer  shall
become  a  Participant  on the day  that he or she  becomes  an  assistant  vice
president  of the  Employer.  Notwithstanding  the  foregoing,  persons who have
entered  into and continue to be covered by an  employment  or change in control
severance  agreement  with the Employer  shall not be entitled to participate in
the Plan.

3.2 Duration of Participation

         A  Participant  shall  cease to be a  Participant  in the Plan when the
Participant ceases to be an Employee of an Employer,  unless such Participant is
entitled to a Payment as provided in the Plan.  Furthermore,  an Employee  shall
cease to be a Participant  upon entering into an employment or change in control
severance  agreement with the Employer.  A Participant  entitled to receipt of a
Payment  shall remain a  Participant  in this Plan until the full amount of such
Payment has been paid to the Participant.

                                   ARTICLE IV

                                    PAYMENTS

4.1 Right to Payment

         A Participant shall be entitled to receive from his respective Employer
a Payment in the amount  provided  in Section  4.3 if there has been a Change in
Control  of the  Bank or the  Holding  Company  and  if,  within  one  (1)  year
thereafter,  the Participant's employment by an Employer shall terminate for any
reason  specified  in Section  4.2,  whether the  termination  is  voluntary  or
involuntary.  A  Participant  shall not be entitled to a Payment if  termination
occurs by reason of death,  voluntary  retirement,  voluntary  termination other
than for reasons  specified in Section 4.2, total and permanent  disability,  or
for Just Cause.

4.2 Reasons for Termination

         Following a Change in  Control,  a  Participant  shall be entitled to a
Payment  if his  employment  with an  Employer  is  terminated,  voluntarily  or
involuntarily, for any one or more of the following reasons:

         (a) The  Employer  reduces  the  Participant's  base  salary or rate of
compensation as in effect immediately prior to the Change in Control,  or as the
same may have been increased thereafter.

                                       4
<PAGE>



         (b) The Employer requires the Participant to change the location of the
Participant's  job or  office,  so that  such  Participant  will be  based  at a
location more than fifteen miles from the location of the  Participant's  job or
office  immediately  prior to the  Change  in  Control,  provided  that such new
location is not closer to Participant's home.

         (c) The Employer materially reduces the benefits and perquisites, taken
as a whole,  available  to the  Participant  immediately  prior to the Change in
Control;  provided,  however,  that a material reduction on a  nondiscriminatory
basis in the benefits and perquisites generally provided to all employees of the
Bank that does not reduce a Participant's  Annual Compensation shall not trigger
a Payment.

         (d) A successor  bank or company  fails or refuses to assume the Bank's
obligations under this Plan, as required by Article VII.

         (e) The Bank or any successor  company breaches any other provisions of
the Plan.

         (f) The Employer terminates the employment of a Participant at or after
a Change in Control other than for Just Cause.

4.3 Amount of Payment

         Each  Participant  entitled to a Payment  under the Plan shall  receive
from the Bank a lump sum cash payment, in an amount determined as follows:

         (a) The  Participant's  cash payment  shall equal the product of his or
her Annual  Compensation paid or accrued during the two week period  immediately
prior to the  Change  in  Control  times  the  number  of full or  substantially
completed (nine months or more) years of employment with the Employer,  provided
that each  Participant  shall be deemed  for this  purpose to have  completed  a
minimum of two years of employment with the Employer,  and provided further that
no Participant  shall receive a cash payment hereunder in an aggregate amount of
more than his or her Annual Compensation.

         (b)  Notwithstanding  the  provisions  of (a) above,  if a Payment to a
Participant  who  is a  Disqualified  Individual  shall  be in an  amount  which
includes an Excess Parachute Payment,  the payment hereunder to that Participant
shall be  reduced  to the  maximum  amount  which  does not  include  an  Excess
Parachute  Payment.  The terms  "Disqualified  Individual" and "Excess Parachute
Payment"  shall have the same meaning as defined in Section 280G of the Internal
Revenue Code of 1986, as amended, or any successor section of similar import.

         The Participant shall not be required to mitigate damages on the amount
of the Payment by seeking other employment or otherwise, nor shall the amount of
such  Payment be  reduced by any  compensation  earned by the  Participant  as a
result of employment after termination of employment with an Employer.


                                        5


<PAGE>



4.4 Time of Payment

         The Payment to which a  Participant  is  entitled  shall be paid to the
Participant  by the Employer or the  successor to the  Employer,  in cash and in
full,  not later than twenty (20)  business  days after the  termination  of the
Participant's  employment.  If any Participant  should die after  termination of
employment  but before all amounts have been paid,  such unpaid amounts shall be
paid to the  Participant's  surviving  spouse,  or if none, to the Participant's
named beneficiary, if living, otherwise to the personal representative on behalf
of or for the benefit of the Participant's estate.

                                    ARTICLE V

                     OTHER RIGHTS AND BENEFITS NOT AFFECTED

5.1 Other Benefits

         Neither  the  provisions  of the  Plan  nor the  Payment  provided  for
hereunder shall reduce any amounts otherwise payable, or in any way diminish the
Participant's  rights as an Employee of an  Employer,  whether  existing  now or
hereafter, under any benefit, incentive,  retirement, stock option, stock bonus,
stock ownership or any employment agreement or other plan or arrangement.

5.2 Employment Status

         This Plan does not constitute a contract of employment or impose on the
Participant  or  the  Participant's   Employer  any  obligation  to  retain  the
Participant  as  an  Employee,   to  change  the  status  of  the  Participant's
employment,  or to change  the  Employer's  policies  regarding  termination  of
employment.




                                        6


<PAGE>


                                   ARTICLE VI

                             PARTICIPATING EMPLOYERS

         6.1 Upon approval by the Board of Directors of the Bank,  this Plan may
be adopted by any  Subsidiary  or Parent of the Bank.  Upon such  adoption,  the
Subsidiary or Parent shall become an Employer  hereunder  and the  provisions of
the Plan  shall be fully  applicable  to the  Employees  of that  Subsidiary  or
Parent.

                                   ARTICLE VII

                              SUCCESSOR TO THE BANK

         7.1 The Bank shall  require any  successor to or assignee  of,  whether
direct or indirect,  by purchase,  merger,  consolidation  or otherwise,  all or
substantially   all  the  business  or  assets  of  the  Bank,   expressly   and
unconditionally  to assume and agree to perform the Bank's obligations under the
Plan.

                                  ARTICLE VIII

                       DURATION, AMENDMENT AND TERMINATION

8.1 Duration

         If a Change in Control has not occurred,  the Plan shall expire fifteen
(15) years from the  Effective  Date,  unless  sooner  terminated as provided in
Section  8.2,  or  unless  extended  for an  additional  period  or  periods  by
resolution adopted by the Board of Directors of the Bank.

         Notwithstanding the foregoing,  if a Change in Control occurs, the Plan
shall continue in full force and effect, and shall not terminate or expire until
such date as all  Participants  who become entitled to Payments  hereunder shall
have received such Payments in full.

8.2 Amendment and Termination

         The Plan may be  terminated  or  amended in any  respect by  resolution
adopted by a majority of the Board of Directors of the Bank, unless (i) a Change
in Control has  previously  occurred,  (ii) the Bank shall have in the  previous
year received an offer, which was not subsequently withdrawn, from a third party
to engage in a  transaction  which would  involve a Change in Control or (iii) a
third party shall have  disclosed in a filing with the  Securities  and Exchange
Commission ("SEC") its intent to engage in a transaction which would result in a
Change in Control and has not subsequently  indicated in another SEC filing that
it no longer  had such  intention.  For so long as any of the  events  listed in

                                       7
<PAGE>


paragraphs  (i),  (ii) and  (iii)  persist,  the Plan  shall not be  subject  to
amendment,  change,  substitution,  deletion,  revocation or  termination in any
respect  whatsoever  unless any  acquiror  of the Bank shall agree in writing to
provide benefits to covered employees which are at least as substantial as those
set forth herein if such employees are terminated  without cause within one year
of a Change in Control of the Bank.

8.3 Form of Amendment

         The form of any proper  amendment or termination of the Plan shall be a
written  instrument  signed by the duly  authorized  officer or  officers of the
Bank,  certifying  that the  amendment or  termination  has been approved by the
Board of Directors.  A proper amendment of the Plan automatically shall effect a
corresponding  amendment to all Participant's  rights  hereunder,  regardless of
whether the Participants  receive notice of such action. A proper termination of
the Plan  automatically  shall effect a termination of all Participants'  rights
and benefits hereunder, regardless of whether the Participants receive notice of
such action.

                                   ARTICLE IX

                             LEGAL FEES AND EXPENSES

         9.1 Subject to the notice  provision  in section  9.2 hereof,  the Bank
shall pay all legal fees,  costs of litigation,  and other expenses  incurred by
each  Participant as a result of the Bank's refusal to make the Payment to which
the Participant  becomes  entitled under this Plan, or as a result of the Bank's
unsuccessfully contesting the validity,  enforceability or interpretation of the
Plan.

         9.2 A  Participant  must provide the Bank with 10 (ten)  business  days
notice of a  complaint  of  entitlement  under the Plan before the Bank shall be
liable for the payment of any legal fees,  costs of litigation or other expenses
referred to in section 9.1 hereof.

                                    ARTICLE X

                                   ARBITRATION

         10.1 Any dispute or controversy arising under or in connection with the
Plan shall be settled  exclusively by arbitration,  conducted  before a panel of
three arbitrators sitting in a location selected by the Participant within fifty
(50)  miles  from the  location  of the Bank,  in  accordance  with rules of the
American Arbitration  Association then in effect. Judgment may be entered on the
award of the arbitrator in any court having  jurisdiction.  All expenses of such
arbitration, including the fees and expenses of the counsel for the Participant,
shall be borne by the Bank.


                                        8



<PAGE>



         Having been adopted by its Board of Directors on __________,  1998, the
Plan  is  executed  by  its  duly  authorized  officers  as of  the  ___  day of
____________, 1998.


Attest                                 HUDSON RIVER BANK & TRUST COMPANY


__________________________             By ______________________________



- ----------------------                    -----------------------------
Secretary                                 President and Chief Executive
                                          Officer


         Having been adopted by its Board of Directors on ___________, 1998, the
Plan is executed by its duly authorized officers this ____ day of _____________,
1998.


Attest                                 HUDSON RIVER BANCORP, INC.


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



- ---------------------                  --------------------------------
Secretary                              President and Chief Executive
                                       Officer



                                        9






                                                                    Exhibit 10.5










                           HUDSON RIVER BANCORP, INC.

                          EMPLOYEE STOCK OWNERSHIP PLAN









                         Effective as of January 1, 1998



<PAGE>


                           HUDSON RIVER BANCORP, INC.

                          EMPLOYEE STOCK OWNERSHIP PLAN

                                TABLE OF CONTENTS


                                                                           Page
                                                                           ----

PREAMBLE                                                                      1

ARTICLE I            DEFINITION OF TERMS AND CONSTRUCTION

             1.1     Definitions

                     (a)      "Act"                                           2
                     (b)      "Administrator"                                 2
                     (c)      "Annual Additions"                              2
                     (d)      "Authorized Leave of Absence"                   2
                     (e)      "Beneficiary"                                   2
                     (f)      "Board of Directors"                            2
                     (g)      "Break"                                         3
                     (h)      "Code"                                          3
                     (i)      "Compensation"                                  3
                     (j)      "Date of Hire"                                  3
                     (k)      "Disability"                                    3
                     (l)      "Disability Retirement Date"                    3
                     (m)      "Early Retirement Date"                         3
                     (n)      "Effective Date"                                3
                     (o)      "Eligibility Period"                            3
                     (p)      "Employee"                                      4
                     (q)      "Employer"                                      4
                     (r)      "Employer Securities"                           4
                     (s)      "Entry Date"                                    4
                     (t)      "Exempt Loan"                                   4
                     (u)      "Former Participant"                            4
                     (v)      "Fund"                                          4
                     (w)      "Hour of Service"                               4
                     (x)      "Investment Adjustments"                        5
                     (y)      "Limitation Year"                               5




                                       -i-


<PAGE>


                                                                            Page
                                                                            ----

                     (z)      "Normal Retirement Date"                        5
                     (aa)     "Participant"                                   5
                     (bb)     "Plan"                                          5
                     (cc)     "Plan Year"                                     5
                     (dd)     "Qualified Domestic Relations Order"            5
                     (ee)     "Retirement"                                    6
                     (ff)     "Service"                                       6
                     (gg)     "Sponsor"                                       6
                     (hh)     "Trust Agreement"                               6
                     (ii)     "Trustee"                                       6
                     (jj)      "Valuation Date"                               6
                     (kk)     "Year of Service"                               6
             1.2     Plurals and Gender                                       7
             1.3     Incorporation of Trust Agreement                         7
             1.4     Headings                                                 7
             1.5     Severability                                             7
             1.6     References to Governmental Regulations                   7

ARTICLE II           PARTICIPATION

             2.1     Commencement of Participation                            8
             2.2     Termination of Participation                             8
             2.3     Resumption of Participation                              8
             2.4     Determination of Eligibility                             9

ARTICLE III          CREDITED SERVICE

             3.1     Service Counted for Eligibility Purposes                 10
             3.2     Service Counted for Vesting Purposes                     10
             3.3     Credit for Pre-Break Service                             10
             3.4     Service Credit During Authorized Leaves                  10
             3.5     Service Credit During Maternity or
                     Paternity Leave                                          11
             3.6     Ineligible Employees                                     11



                                      -ii-


<PAGE>


                                                                            Page
                                                                            ----

ARTICLE IV           CONTRIBUTIONS

             4.1     Employee Stock Ownership Contributions                   12
             4.2     Time and Manner of Employee Stock Ownership
                      Contributions                                           12
             4.3     Records of Contributions                                 13
             4.4     Erroneous Contributions                                  13

ARTICLE V            ACCOUNTS, ALLOCATIONS AND INVESTMENTS

             5.1     Establishment of Separate Participant
                     Accounts                                                 14
             5.2     Establishment of Suspense Account                        14
             5.3     Allocation of Earnings, Losses and Expenses              15
             5.4     Allocation of Forfeitures                                15
             5.5     Allocation of Annual Employee Stock
                     Ownership Contributions                                  15
             5.6     Limitation on Annual Additions                           16
             5.7     Erroneous Allocations                                    19
             5.8     Value of Participant's Interest in Fund                  19
             5.9     Investment of Account Balances                           19

ARTICLE VI           RETIREMENT, DEATH AND DESIGNATION
                              OF BENEFICIARY

             6.1     Normal Retirement                                        20
             6.2     Early Retirement                                         20
             6.3     Disability Retirement                                    20
             6.4     Death Benefits                                           20
             6.5     Designation of Death Beneficiary and
                     Manner of Payment                                        21

ARTICLE VII          VESTING AND FORFEITURES

             7.1     Vesting on Death, Disability, Normal Retirement          22
             7.2     Vesting on Termination of Participation                  22
             7.3     Disposition of Forfeitures                               22



                                      -iii-


<PAGE>


                                                                            Page
                                                                            ----


ARTICLE VIII   EMPLOYEE STOCK OWNERSHIP RULES

             8.1     Right to Demand Employer Securities                      24
             8.2     Voting Rights                                            24
             8.3     Nondiscrimination in Employee Stock Owner-
                     ship Contributions                                       24
             8.4     Dividends                                                25
             8.5     Exempt Loans                                             25
             8.6     Exempt Loan Payments                                     26
             8.7     Put Option                                               27
             8.8     Diversification Requirements                             28
             8.9     Independent Appraiser                                    28

ARTICLE IX           PAYMENTS AND DISTRIBUTIONS

             9.1     Payments on Termination of Service
                     - In General                                             29
             9.2     Commencement of Payments                                 29
             9.3     Mandatory Commencement of Benefits                       30
             9.4     Required Beginning Dates                                 32
             9.5     Form of Payment                                          32
             9.6     Payments Upon Termination of Plan                        33
             9.7     Distribution Pursuant to Qualified
                     Domestic Relations Orders                                33
             9.8     Cash-Out Distributions                                   33
             9.9     ESOP Distribution Rules                                  34
             9.10    Direct Rollover                                          34
             9.11    Waiver of 30-day Notice                                  35
             9.12    Re-employed Veterans                                     35

ARTICLE X            PROVISIONS RELATING TO TOP-HEAVY PLANS

             10.1     Top-Heavy Rules to Control                              37
             10.2     Top-Heavy Plan Definitions                              37
             10.3     Calculation of Accrued Benefits                         39
             10.4     Determination of Top-Heavy Status                       40
             10.5     Determination of Super Top-Heavy Status                 40
             10.6     Minimum Contribution                                    41
             10.7     Vesting                                                 42
             10.8     Maximum Benefit Limitation                              42


                                      -iv-

<PAGE>

                                                                            Page
                                                                            ----



ARTICLE XI           ADMINISTRATION

             11.1     Appointment of Administrator                            43
             11.2     Resignation or Removal of Administrator                 43
             11.3     Appointment of Successors:  Terms of
                      Office, Etc.                                            43
             11.4     Powers and Duties of Administrator                      43
             11.5     Action by Administrator                                 45
             11.6     Participation by Administrators                         45
             11.7     Agents                                                  45
             11.8     Allocation of Duties                                    45
             11.9     Delegation of Duties                                    45
             11.10    Administrator's Action Conclusive                       46
             11.11    Compensation and Expenses of
                      Administrator                                           46
             11.12    Records and Reports                                     46
             11.13    Reports of Fund Open to Participants                    46
             11.14    Named Fiduciary                                         46
             11.15    Information from Employer                               47
             11.16    Reservation of Rights by Employer                       47
             11.17    Liability and Indemnification                           47
             11.18    Service as Trustee and Administrator                    47

ARTICLE XII          CLAIMS PROCEDURE

             12.1     Notice of Denial                                        48
             12.2     Right to Reconsideration                                48
             12.3     Review of Documents                                     48
             12.4     Decision by Administrator                               48
             12.5     Notice by Administrator                                 49

ARTICLE XIII  AMENDMENTS, TERMINATION AND MERGER

             13.1     Amendments                                              50
             13.2     Consolidation, Merger or Other
                      Transactions of Employer                                50
             13.3     Consolidation or Merger of Trust                        51
             13.4     Bankruptcy or Insolvency of Employer                    51
             13.5     Voluntary Termination                                   52
             13.6     Partial Termination of Plan or Permanent
                      Discontinuance of Contributions                         52




                                       -v-


<PAGE>


                                                                            Page
                                                                            ----



ARTICLE XIV            MISCELLANEOUS

             14.1     No Diversion of Funds                                   53
             14.2     Liability Limited                                       53
             14.3     Incapacity                                              53
             14.4     Spendthrift Clause                                      53
             14.5     Benefits Limited to Fund                                54
             14.6     Cooperation of Parties                                  54
             14.7     Payments Due Missing Persons                            54
             14.8     Governing Law                                           54
             14.9     Nonguarantee of Employment                              55
             14.10    Counsel                                                 55





                                      -vi-


<PAGE>



                           HUDSON RIVER BANCORP, INC.

                          EMPLOYEE STOCK OWNERSHIP PLAN

                                    PREAMBLE

             Effective  as of January 1, 1998,  Hudson  River  Bancorp,  Inc., a
Delaware corporation (the "Sponsor"), has adopted the Hudson River Bancorp, Inc.
Employee Stock  Ownership Plan in order to enable  Participants  to share in the
growth and  prosperity  of the Sponsor and its wholly owned  subsidiary,  Hudson
River Bank & Trust Company,  and to provide  Participants with an opportunity to
accumulate  capital for their future economic security by accumulating  funds to
provide  retirement,  death and disability  benefits.  The Plan is a stock bonus
plan 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 ERISA. The
employee  stock  ownership  plan is  intended  to invest  primarily  in employer
securities. The Sponsor intends that the Plan will qualify under Sections 401(a)
and 501(a) of the Code and will comply with the  provisions  of ERISA.  The Plan
has been drafted to comply with all applicable  provisions of law, including the
Tax Reform Act of 1986,  the  Omnibus  Budget  Reconciliation  Act of 1986,  the
Omnibus  Budget  Reconciliation  Act of 1987,  the Technical  and  Miscellaneous
Revenue Act of 1988, the Revenue  Reconciliation Act of 1989, the Omnibus Budget
Reconciliation  Act of 1993,  the Small Business Job Protection Act of 1996, and
the Taxpayer Relief Act of 1997.

             The terms of this Plan shall apply only with  respect to  Employees
of the Employer on and after January 1, 1998.




                                       -1-


<PAGE>





                                    ARTICLE I
                      DEFINITION OF TERMS AND CONSTRUCTION

             1.1 Definitions.

             Unless a different  meaning is plainly implied by the context,  the
following terms as used in this Plan shall have the following meanings:

             (a) "Act" shall mean the Employee Retirement Income Security Act of
1974, as amended from time to time, or any successor statute.

             (b)  "Administrator"   shall  mean  the  administrative   committee
provided for in Article XI.

             (c)  "Annual   Additions"   shall  mean,   with   respect  to  each
Participant,  the sum of those amounts allocated to the  Participant's  accounts
under this Plan and under any other qualified defined contribution plan to which
the Employer contributes for any Limitation Year, consisting of the following:

                    (1)  Employer contributions;

                    (2)  Forfeitures; and

                    (3)  Employee contributions (if any).

             (d)  "Authorized  Leave of  Absence"  shall  mean an  absence  from
Service  with  respect  to which  the  Employee  may or may not be  entitled  to
Compensation and which meets any one of the following requirements:

                    (1)  Service in any of the armed forces of the United States
                         for up to 36 months, provided that the Employee resumes
                         Service within 90 days after discharge,  or such longer
                         period of time during which such Employee's  employment
                         rights are protected by law; or

                    (2)  Any  other  absence  or leave  expressly  approved  and
                         granted  by the  Employer  which  does  not  exceed  24
                         months,  provided that the Employee  resumes Service at
                         or before the end of such  approved  leave  period.  In
                         approving  such leaves of absence,  the Employer  shall
                         treat all Employees on a uniform and  nondiscriminatory
                         basis.

             (e)  "Beneficiary"  shall mean such persons as may be designated by
the Participant to receive benefits after the death of the Participant,  or such
persons  designated by the  Administrator to receive benefits after the death of
the Participant, all as provided in Section 6.5.

             (f) "Board of  Directors"  shall mean the Board of Directors of the
Sponsor.

                                      -2-
<PAGE>



             (g) "Break"  shall mean a Plan Year during which an Employee  fails
to complete more than 500 Hours of Service.

             (h) "Code" shall mean the Internal Revenue Code of 1986, as amended
from time to time, or any successor statute.

             (i) "Compensation" shall mean the amount of remuneration paid to an
Employee  by the  Employer,  after  the date on which  the  Employee  becomes  a
Participant, for services rendered to the Employer during a Plan Year, including
base salary, bonuses,  overtime and commissions,  and any amount of compensation
contributed  pursuant to a salary  reduction  election under Code Section 401(k)
and any amount of  compensation  contributed  to a cafeteria  plan  described at
Section 125 of the Code,  but excluding  amounts paid by the Employer or accrued
with respect to this Plan or any other qualified or non-qualified  unfunded plan
of deferred  compensation  or other employee  welfare plan to which the Employer
contributes,  payments for group insurance, medical benefits,  reimbursement for
expenses,  and other forms of extraordinary  pay, and excluding  amounts accrued
for a prior year.  Notwithstanding  anything herein to the contrary,  the annual
Compensation of each Participant  taken into account under the Plan for any Plan
Year shall not exceed $150,000, as adjusted from time to time in accordance with
Section 415(d) of the Code.

             (j)  "Date of  Hire"  shall  mean the date on which a person  shall
perform his first Hour of Service. Notwithstanding the foregoing, in the event a
person  incurs one or more  consecutive  Breaks  after his initial  Date of Hire
which results in the  forfeiture of his  pre-Break  Service  pursuant to Section
3.3, his "Date of Hire" shall  thereafter  be the date on which he completes his
first Hour of Service after such Break or Breaks.

             (k) "Disability"  shall mean a physical or mental  impairment which
prohibits a Participant  from engaging in any occupation for wages or profit and
which  either has caused the Social  Security  Administration  to  classify  the
individual as "disabled" for purposes of Social  Security or has been determined
by a qualified physician selected by the Administrator.

             (l)  "Disability  Retirement  Date" shall mean the first day of the
month after which a Participant incurs a Disability.

             (m) "Early  Retirement  Date" shall mean the first day of the month
coincident with or next following the date on which a Participant attains age 55
and completes 5 Years of Service.

             (n) "Effective Date" shall mean January 1, 1998.

             (o)  "Eligibility  Period" shall mean the period of 12  consecutive
months  commencing  on  an  Employee's  Date  of  Hire.  Succeeding  eligibility
computation  periods after the initial  eligibility  computation period shall be
based on Plan Years,  the first of which shall include the first  anniversary of
an Employee's Date of Hire.

                                      -3-
<PAGE>



             (p)  "Employee"  shall mean any person  employed  by the  Employer,
including officers but excluding directors in their capacity as such.

             (q) "Employer"  shall mean Hudson River  Bancorp,  Inc., a Delaware
corporation, and its wholly owned subsidiary, Hudson River Bank & Trust Company,
or any  successors to the aforesaid  corporations  by merger,  consolidation  or
otherwise,  which  may  agree  to  continue  this  Plan,  or any  affiliated  or
subsidiary  corporation or business organization of any Employer which, with the
consent of the Sponsor, shall agree to become a party to this Plan.

             (r)  "Employer  Securities"  shall mean the common  stock issued by
Hudson River Bancorp, Inc., a Delaware corporation.

             (s) "Entry  Date" shall mean each  January 1 and July 1, so long as
this Plan shall remain in effect.

             (t) "Exempt Loan" shall mean a loan described at Section 4975(d)(1)
of the Code to the Trustee to purchase Employer Securities for the Plan, made or
guaranteed by a  disqualified  person,  as defined at Section  4975(e)(2) of the
Code,  including,  but not limited to, a direct loan of cash,  a purchase  money
transaction,  an  assumption  of an  obligation  of the  Trustee,  an  unsecured
guarantee or the use of assets of such  disqualified  person as  collateral  for
such a loan.

             (u) "Former  Participant" shall mean any previous Participant whose
participation has terminated but who has a vested interest in the Plan which has
not been distributed in full.

             (v) "Fund" shall mean the Fund  maintained by the Trustee  pursuant
to the Trust  Agreement  in order to provide  for the  payment  of the  benefits
specified in the Plan.

             (w) "Hour of Service" shall mean each hour for which an Employee is
directly  or  indirectly  paid or  entitled  to payment by an  Employer  for the
performance of duties or for reasons other than the  performance of duties (such
as vacation time, holidays,  sickness,  disability, paid lay-offs, jury duty and
similar periods of paid nonworking time). To the extent not otherwise  included,
Hours of Service  shall also include each hour for which back pay,  irrespective
of mitigation of damages, is either awarded or agreed to by the Employer.  Hours
of working  time shall be credited  on the basis of actual  hours  worked,  even
though compensated at a premium rate for overtime or other reasons. In computing
and crediting  Hours of Service for an Employee  under this Plan,  the rules set
forth in Sections  2530.200b-2(b) and (c) of the Department of Labor Regulations
shall apply,  said Sections  being herein  incorporated  by reference.  Hours of

                                      -4-
<PAGE>


Service shall be credited to the Plan Year or other relevant period during which
the services were performed or the nonworking  time occurred,  regardless of the
time when  Compensation  therefor  may be paid.  Any Employee for whom no hourly
employment  records are kept by the Employer  shall be credited with 45 Hours of
Service for each calendar week in which he would have been credited with a least
one Hour or Service  under the  foregoing  provisions,  if hourly  records  were
available.  Effective January 1, 1985, for absences  commencing on or after that
date,  solely for purposes of determining  whether a Break for participation and
vesting  purposes  has  occurred  in an  Eligibility  Period  or Plan  Year,  an
individual  who is absent from work for  maternity  or paternity  reasons  shall
receive credit for the Hours of Service which would otherwise have been credited
to such  individual  but for such  absence,  or in any case in which  such hours
cannot be determined,  8 Hours of Service per day of such absence.  For purposes
of this Section 1.1(w),  an absence from work for maternity or paternity reasons
means an absence (1) by reason of the pregnancy of the individual, (2) by reason
of the birth of a child of the  individual,  (3) by reason of the placement of a
child with the individual in connection  with the adoption of such child by such
individual,  or (4) for purposes of caring for such child for a period beginning
immediately  following  such birth or placement.  The Hours of Service  credited
under this provision  shall be credited (1) in the  computation  period in which
the absence  begins if the  crediting  is  necessary  to prevent a Break in that
period, or (2) in all other cases, in the following computation period.

             (x)  "Investment  Adjustments"  shall  mean  the  increases  and/or
decreases in the value of a  Participant's  accounts  attributable  to earnings,
gains, losses and expenses of the Fund, as set forth in Section 5.3.

             (y) "Limitation Year" shall mean the Plan Year.

             (z) "Normal  Retirement Date" shall mean the first day of the month
coincident  with or during which a Participant  attains age 65 and completes the
fifth anniversary of his participation in the Plan.

             (aa)  "Participant"  shall mean an Employee  who has met all of the
eligibility  requirements of the Plan and who is currently  included in the Plan
as provided in Article II hereof; provided, however, that the term "Participant"
shall not include leased  Employees,  Employees  regularly  employed outside the
Employer's  own offices in  connection  with the operation  and  maintenance  of
buildings or other properties acquired through foreclosure or deed, any Employee
who is a non-resident alien individual and who has no earned income from sources
within  the United  States,  or any  Employee  included  in a unit of  Employees
covered by a  collective-bargaining  agreement  with the Employer  that does not
expressly  provide for participation of such Employees in this Plan, where there
has  been   good-faith   bargaining   between  the   Employer   and   Employees'
representatives on the subject of retirement benefits.

             (bb) "Plan"  shall mean the Hudson  River  Bancorp,  Inc.  Employee
Stock Ownership Plan, as described  herein or as hereafter  amended from time to
time.

             (cc)  "Plan  Year"  shall  mean  any 12  consecutive  month  period
commencing on January 1 and ending on December 31.

             (dd) "Qualified  Domestic Relations Order" shall mean any judgment,
decree or order  (including  approval of a property  settlement  agreement) that
relates to the provision of child support, alimony, marital property rights to a
spouse,  former spouse,  child or other dependent of the  Participant  (all such
persons  hereinafter  termed "alternate  payee") and is made pursuant to a State

                                      -5-
<PAGE>


domestic  relations law (including  community  property law) and, further,  that
creates or recognizes the existence of an alternate payee's right to, or assigns
to an  alternate  payee the right to receive  all or a portion  of the  benefits
payable with respect to a Participant and that clearly specifies the following:

                     (1) the name and last known mailing  address (if available)
of the  Participant  and the name and mailing address of each alternate payee to
which the order relates;

                     (2) the amount or percentage of the Participant's  benefits
to be paid to an  alternate  payee or the  manner in which  the  amount is to be
determined; and

                     (3) the number of payments or period for which payments are
required.

                     A  domestic  relations  order is not a  Qualified  Domestic
Relations Order if it:

                     (1)  requires  the  Plan  to  provide  any  type or form of
benefit or any option not otherwise provided under the Plan; or,

                     (2) requires the Plan to provide increased benefits, or

                     (3) requires payment of benefits to an alternate payee that
is required to be paid to another  alternate  payee under a previously  existing
Qualified Domestic Relations Order.

             (ee)  "Retirement"  shall  mean  termination  of  employment  which
qualifies as early, normal or Disability retirement as described in Article VI.

             (ff) "Service" shall mean employment with the Employer.

             (gg) "Sponsor"  shall mean Hudson River  Bancorp,  Inc., a Delaware
corporation.

             (hh) "Trust  Agreement"  shall mean the agreement,  dated ________,
1998 by and between  Hudson River  Bancorp,  Inc., a Delaware  corporation,  and
____________________, of ___________, __________.

             (ii)  "Trustee"  shall  mean the  Trustee or  Trustees  by whom the
assets of the Plan are held, as provided in the Trust Agreement, or his or their
successors.

             (jj)  "Valuation  Date"  shall mean the last day of each Plan Year.
The  Trustee  may  make  additional  valuations,   at  the  instruction  of  the
Administrator,  but  in  no  event  may  the  Administrator  request  additional
valuations by the Trustee more  frequently  than  quarterly.  Whenever such date
falls on a Saturday,  Sunday or holiday, the preceding business day shall be the
Valuation Date.

             (kk) "Year of  Service"  shall mean any Plan Year  during  which an
Employee is credited  with at least 1,000 Hours of Service,  except as otherwise
specified  in  Article  III.  In the  determination  of  Years  of  Service  for

                                      -6-
<PAGE>


eligibility  and vesting  purposes  under this Plan,  the term "Year of Service"
shall also mean any Plan Year during which an Employee is credited with at least
1,000 Hours of Service with an entity that is:

                         (1)  a  member  of a  controlled  group  including  the
                    Employer,  while it is a  member  of such  controlled  group
                    (within the meaning of Section 414(b) of the Code);

                         (2) a member of a group of trades or  businesses  under
                    common  control with the Employer,  while it is under common
                    control (within the meaning of Section 414(c) of the Code);

                         (3) a member of an affiliated  service group  including
                    the  Employer,  while  it is a  member  of  such  affiliated
                    service group  (within the meaning of Section  414(m) of the
                    Code); or

                         (4)  a  leasing  or  other   organization,   under  the
                    circumstances  described in Section  414(n) or 414(o) of the
                    Code.

1.2          Plurals and Gender.

             Where appearing in the Plan and the Trust Agreement,  the masculine
gender shall  include the feminine and neuter  genders,  and the singular  shall
include the  plural,  and vice versa,  unless the  context  clearly  indicates a
different meaning.

1.3          Incorporation of Trust Agreement.

             The Trust Agreement,  as the same may be amended from time to time,
is intended to be and hereby is incorporated by reference into this Plan.

1.4          Headings.

             The  headings  and  sub-headings  in this Plan are inserted for the
convenience of reference only and are to be ignored in any  construction  of the
provisions hereof.

1.5          Severability.

             In case any  provision  of this Plan shall be held illegal or void,
such illegality or invalidity shall not affect the remaining  provisions of this
Plan, but shall be fully severable, and the Plan shall be construed and enforced
as if said illegal or invalid provisions had never been inserted herein.

1.6          References to Governmental Regulations.

             References  in this  Plan to  regulations  issued  by the  Internal
Revenue Service,  the Department of Labor, or other governmental  agencies shall
include  all  regulations,  rulings,  procedures,  releases  and other  position
statements issued by any such agency.


                                       -7-


<PAGE>


                                   ARTICLE II

                                  PARTICIPATION

2.1          Commencement of Participation.

             (a) Any  Employee  who is  credited  with at least  1,000  Hours of
Service during his  Eligibility  Period or during any Plan Year beginning  after
his  Date of Hire  shall  initially  become  a  Participant  on the  Entry  Date
coincident with or next following the later of the following dates,  provided he
is employed by the Employer on that Entry Date:

                         (1) The date which is 12 months after his Date of Hire;
                    and

                         (2) The date on which he attains age 21.

             (b) Any Employee who had  satisfied the  requirements  set forth in
Section  2.1(a)  during the 12-month  period prior to the  Effective  Date shall
become a Participant on the Effective Date, provided he is still employed by the
Employer on the Effective Date.

2.2          Termination of Participation.

             After commencement or resumption of his participation,  an Employee
shall remain a Participant  during each  consecutive  Plan Year thereafter until
the earliest of the following dates:

             (a)     His actual Retirement date;

             (b)     His date of death; or

             (c) The last day of a Plan Year during which he incurs a Break.

2.3          Resumption of Participation.

             (a) Any  Participant  whose  employment  terminates and who resumes
Service before he incurs a Break shall resume  participation  immediately on the
date he is reemployed.

             (b) Except as otherwise provided in Section 2.3(c), any Participant
who incurs one or more Breaks and resumes  Service  shall  resume  participation
retroactively as of the first day of the first Plan Year in which he completes a
Year of Service after such Break(s).

             (c) Any  Participant  who  incurs one or more  Breaks  and  resumes
Service, but whose pre-Break Service is not reinstated to his credit pursuant to
Section  3.3,  shall be treated as a new Employee and shall again be required to
satisfy the  eligibility  requirements  contained in Section 2.1 before resuming
participation  on the  appropriate  Entry Date, as specified in Section 2.1.

                                      -8-
<PAGE>

 2.4          Determination of Eligibility.

             The  Administrator  shall determine the eligibility of Employees in
accordance with the provisions of this Article. For each Plan Year, the Employer
shall furnish the Administrator a list of all Employees, indicating the original
date of  their  reemployment  with the  Employer  and any  Breaks  they may have
incurred.




                                       -9-


<PAGE>



                                   ARTICLE III

                                CREDITED SERVICE

3.1          Service Counted for Eligibility Purposes.

             Except as provided in Section 3.3,  all Years of Service  completed
by an  Employee  shall be counted in  determining  his  eligibility  to become a
Participant on and after the Effective Date,  whether such Service was completed
before or after the Effective Date.

3.2          Service Counted for Vesting Purposes.

             All Years of Service  completed by an Employee  (including Years of
Service  completed  prior to the Effective Date) shall be counted in determining
his vested interest in this Plan, except the following:

             (a) Service which is  disregarded  under the  provisions of Section
3.3;

             (b)  Service  prior  to the  Effective  Date of  this  Plan if such
Service would have been  disregarded  under the "break in service" rules (within
the meaning of Section 1.411(a)-5(b)(6) of the Treasury Regulations).

3.3          Credit for Pre-Break Service.

             Upon his resumption of  participation  following one or a series of
consecutive  Breaks, an Employee's  pre-Break Service shall be reinstated to his
credit for all purposes of this Plan only if either:

             (a) He was vested in any portion of his accrued benefit at the time
the Break(s) began; or

             (b) The number of his  consecutive  Breaks does not equal or exceed
the  greater of 5 or the number of his Years of Service  credited  to him before
the Breaks began.

             Except as provided in the foregoing,  none of an Employee's Service
prior to one or a series of consecutive  Breaks shall be counted for any purpose
in connection with his participation in this Plan thereafter.

3.4          Service Credit During Authorized Leaves.

             An Employee  shall  receive no Service  credit under Section 3.1 or
3.2 during any Authorized Leave of Absence.  However,  solely for the purpose of
determining  whether he has incurred a Break during any Plan Year in which he is
absent from Service for one or more  Authorized  Leaves of Absence,  he shall be
credited  with 45 Hours of Service for each week  during any such leave  period.
Notwithstanding  the foregoing,  if an Employee fails to return to Service on or
before the end of a leave period, he shall be deemed to have terminated  Service

                                      -10-
<PAGE>


as of the first day of such leave  period  and his credit for Hours of  Service,
determined  under this Section 3.4, shall be revoked.  Notwithstanding  anything
contained  herein  to the  contrary,  an  Employee  who is  absent  by reason of
military service as set forth in Section 1.1(d)(1) shall be given Service credit
under  this  Plan for such  military  leave  period to the  extent,  and for all
purposes, required by law.

3.5          Service Credit During Maternity or Paternity Leave.

             Effective for absences  beginning on or after January 1, 1985,  for
purposes of  determining  whether a Break has  occurred  for  participation  and
vesting  purposes,  an  individual  who is on maternity  or  paternity  leave as
described in Section 1.1(w),  shall be deemed to have completed Hours of Service
during  such  period  of  absence,   all  in  accordance  with  Section  1.1(w).
Notwithstanding  the  foregoing,  no  credit  shall be given  for such  Hours of
Service  unless the  individual  furnishes  to the  Adminis  trator  such timely
information as the Administrator may reasonably require to determine:

             (a) that the absence  from Service was  attributable  to one of the
maternity or paternity reasons enumerated in Section 1.1(w); and

             (b) the number of days for which such absence lasted.

In no event,  however,  shall any credit be given for such leave  other than for
determining whether a Break has occurred.

3.6          Ineligible Employees.

             Notwithstanding  any  provisions of this Plan to the contrary,  any
person who is employed by the Employer,  but who is ineligible to participate in
this Plan, either because of his failure

             (a) To meet the eligibility  requirements  contained in Article II;
or

             (b)  To be an  Employee,  as  defined  in  Section  1.1(p),  shall,
nevertheless,  earn  Years of  Service  for  eligibility  and  vesting  purposes
pursuant to the rules  contained  in this Article  III.  However,  such a person
shall not be entitled to receive any contributions hereunder unless and until he
becomes  a  Participant  in this  Plan,  and then,  only  during  his  period of
participation.



                                      -11-


<PAGE>


                                   ARTICLE IV

                                  CONTRIBUTIONS


4.1          Employee Stock Ownership Contributions.

             (a) Subject to all of the  provisions  of this Article IV, for each
Plan Year  commencing on or after the Effective Date, the Employer shall make an
Employee  Stock  Ownership  contribution  to the Fund,  in such amount as may be
determined by the Board of Directors in its discretion.  Such contribution shall
be in the form of cash or  Employer  Securities.  In  determining  the  value of
Employer  Securities  transferred  to the Fund as an  Employee  Stock  Ownership
contribution,  the  Administrator may determine the average of closing prices of
such securities for a period of up to 90 consecutive days immediately  preceding
the date on which the securities are  contributed to the Fund. In the event that
the Employer  Securities are not readily  tradable on an established  securities
market,  the value of the Employer  Securities  transferred to the Fund shall be
determined by an independent appraiser in accordance with Section 8.9.

             (b) In no event shall such  contribution by the Employer exceed for
any Plan Year the maximum  amount that may be  deducted  by the  Employer  under
Section  404 of the Code,  nor shall such  contribution  cause the  Employer  to
violate its  regulatory  capital  requirements.  Each Employee  Stock  Ownership
contribution by the Employer shall be deemed to be made on the express condition
that the Plan, as then in effect,  shall be qualified under Sections 401 and 501
of the Code and that the amount of such  contribution  shall be deductible  from
the Employer's income under Section 404 of the Code.

4.2          Time and Manner of Employee Stock Ownership Contributions.

             (a) The Employee  Stock  Ownership  contribution  (if any) for each
Plan Year shall be paid to the  Trustee in one lump sum or  installments  at any
time on or before the  expiration of the time  prescribed by law  (including any
extensions)  for  filing of the  Employer's  federal  income  tax return for its
fiscal year ending  concurrent with or during such Plan Year. Any portion of the
Employee Stock Ownership  contribution for each Plan Year that may be made prior
to the last day of the Plan  Year  shall be  maintained  by the  Trustee  in the
Employee Stock  Ownership  suspense  account  described in Section 5.2 until the
last day of such Plan Year.

             (b) If an Employee Stock Ownership  contribution for a Plan Year is
paid after the close of the Employer's fiscal year which ends concurrent with or
during such Plan Year but on or prior to the due date (including any extensions)
for filing of the Employer's  federal income tax return for such fiscal year, it
shall be considered,  for allocation  purposes,  as an Employee Stock  Ownership
contribution  to the Fund  for the Plan  Year  for  which  it was  computed  and
accrued,  unless such contribution is accompanied by a statement to the Trustee,
signed by a  representative  of the Employer,  which specifies that the Employee
Stock  Ownership  contribution is made with respect to the Plan Year in which it

                                      -12-
<PAGE>


is received by the Trustee.  Any Employee Stock Ownership  contribution  paid by
the  Employer  during  any Plan  Year but  after  the due  date  (including  any
extensions)  for filing of its federal  income tax return for the fiscal year of
the Employer  ending on or before the last day of the preceding  Plan Year shall
be treated, for allocation purposes, as an Employee Stock Ownership contribution
to the Fund for the Plan Year in which the contribution is paid to the Trustee.

             (c) Notwithstanding  anything contained herein to the contrary,  no
Employee Stock Ownership  contribution shall be made for any year during which a
"limitations  account"  created  pursuant to Section  5.6(c)(2)  is in existence
until the balance of such limitations account has been reallocated in accordance
with Section 5.6(c)(2).

4.3          Records of Contributions.

             The Employer shall deliver at least  annually to the Trustee,  with
respect to the  contributions  contemplated in Section 4.1, a certificate of the
Administrator, in such form as the Trustee shall approve, setting forth:

             (a) The aggregate amount of contributions,  if any, to the Fund for
such Plan Year;

             (b) The names,  Internal  Revenue Service  identifying  numbers and
current residential addresses of all Participants in the Plan;

             (c) The amount and  category of  contributions  to be  allocated to
each such Participant; and

             (d) Any  other  information  reasonably  required  for  the  proper
operation of the Plan.

4.4          Erroneous Contributions.

             (a)  Notwithstanding  anything  herein  to the  contrary,  upon the
Employer's  request,  a  contribution  which was made by a mistake  of fact,  or
conditioned upon the initial  qualification of the Plan, under Code Section 401,
or upon the  deductibility  of the  contribution  under Section 404 of the Code,
shall be  returned  to the  Employer  by the  Trustee  within one year after the
payment of the contribution, the denial of the qualification or the disallowance
of the deduction (to the extent disallowed),  whichever is applicable; provided,
however,  that in the case of denial of the initial qualification of the Plan, a
contribution  shall not be returned unless an Application for  Determination has
been  timely  filed  with  the  Internal  Revenue  Service.  Any  portion  of  a
contribution  returned pursuant to this Section 4.4 shall be adjusted to reflect
its proportionate  share of the losses of the fund, but shall not be adjusted to
reflect any earnings or gains.  Notwithstanding  any  provisions of this Plan to
the contrary,  the right or claim of any Participant or Beneficiary to any asset
of the Fund or any  benefit  under this Plan shall be subject to and  limited by
this Section 4.4.

             (b) In no event shall voluntary Employee contributions be accepted.
Any  such  voluntary  Employee  contributions  (and  any  earnings  attributable
thereto)  mistakenly  received by the Trustee shall  promptly be returned to the
Participant.

                                      -13-


<PAGE>



                                    ARTICLE V

                      ACCOUNTS, ALLOCATIONS AND INVESTMENTS

5.1          Establishment of Separate Participant Accounts.

             The Administrator  shall establish and maintain separate individual
accounts  for  Participants  in the  Plan  and for each  Former  Participant  in
accordance  with the provisions of this Article V. Such separate  accounts shall
be for accounting purposes only and shall not require a segregation of the Fund,
and no Participant, Former Participant or Beneficiary shall acquire any right to
or interest in any  specific  assets of the Fund as a result of the  allocations
provided for under this Plan, except where segregation is expressly provided for
in this Plan.

             (a)  Employee Stock Ownership Accounts.

             The  Administrator   shall  establish  a  separate  Employee  Stock
Ownership  Account  in the Fund  for  each  Participant.  The  account  shall be
credited as of the last day of each Plan Year with the amounts  allocated to the
Participant  under  Sections  5.4  and  5.5.  The  Administrator  may  establish
subaccounts  hereunder,  an Employer  Stock Account  reflecting a  Participant's
interest  in  Employer  Securities  held by the Trust  and an Other  Investments
Account  reflecting the  Participant's  interest in his Employee Stock Ownership
Account other than Employer Securities.

             (b)     Distribution Accounts.

             In any case where distribution of a terminated Participant's vested
interest in the Plan is to be  deferred,  the  Administrator  shall  establish a
separate,  nonforfeitable  account  in the  Fund to  which  the  balance  in his
Employee Stock  Ownership  Account in the Plan shall be  transferred  after such
Participant  incurs  a  Break.  Unless  the  Former  Participant's  distribution
accounts are segregated for  investment  purposes  pursuant to section 9.4, they
shall share in Investment Adjustments.

             (c)     Other Accounts.

             The Administrator  shall establish such other separate accounts for
each   Participant   as  may  be  necessary  or  desirable  for  the  convenient
administration of the Fund.

5.2          Establishment of Suspense Accounts.

             The Administrator  shall establish separate accounts to be known as
"suspense  accounts."  There  shall be  credited  to such  appropriate  suspense
accounts any Employee Stock  Ownership  contributions  that may be made prior to
the last day of the Plan Year, as provided in Section 4.2. The suspense accounts
shall share proportionately as to time and amount in any Investment Adjustments.
As of the  last  day of each  Plan  Year,  the  balance  of the  Employee  Stock
Ownership  suspense  account  shall  be added to the  Employee  Stock  Ownership
contribution  and  allocated  to  the  Employee  Stock  Ownership   Accounts  of

                                      -14-
<PAGE>


Participants as provided in Section 5.5, except as provided herein. In the event
that the Plan takes an Exempt Loan, the Employer  Securities  purchased  thereby
shall be  allocated  to a separate  Exempt  Loan  Suspense  Account,  from which
allocations shall be made in accordance with Section 8.5.

5.3          Allocation of Earnings, Losses and Expenses.

             As of each  Valuation  Date,  any  increase  or decrease in the net
worth  of the  aggregate  Employee  Stock  Ownership  Accounts  held in the Fund
attributable  to earnings,  losses,  expenses  and  unrealized  appreciation  or
depreciation  in each such  aggregate  Account,  as  determined  by the  Trustee
pursuant to the Trust  Agreement,  shall be  credited  to or  deducted  from the
appropriate  suspense  accounts and all  Participants'  Employee Stock Ownership
Accounts (except  segregated  distribution  accounts described in Section 5.1(b)
and the "limitations  account" described in Section 5.6(c)(4)) in the proportion
that the  value  of each  such  Account  (determined  immediately  prior to such
allocation and before crediting any Employee Stock Ownership  contributions  and
forfeitures  for the current Plan Year but after  adjustment for any transfer to
or from such Accounts and for the time such funds were in such  Accounts)  bears
to the value of all Employee Stock Ownership Accounts.

5.4          Allocation of Forfeitures.

             As of the last day of each Plan Year, all forfeitures  attributable
to  the  Employee  Stock  Ownership   Accounts  which  are  then  available  for
reallocation  shall be, as  appropriate,  added to the Employee Stock  Ownership
contribution  (if any)  for such  year and  allocated  among  the  Participants'
Employee Stock Ownership  Accounts,  as  appropriate,  in the manner provided in
Sections 5.5 and 5.6.

5.5           Allocation of Annual Employee Stock Ownership Contributions.

             As of the last day of each Plan Year for which the  Employer  shall
make an Employee Stock Ownership contribution,  the Administrator shall allocate
the Employee Stock Ownership contribution  (including  reallocable  forfeitures)
for such Plan Year to the Employee Stock Ownership  account of each  Participant
who  completed at least 1,000 Hours of Service  during that Plan Year,  provided
that he is still employed by the Employer on the last day of the Plan Year. Such
allocation  shall be made in the same  proportion  that each such  Participant's
Compensation  for such Plan Year  bears to the  total  Compensation  of all such
Participants  for such Plan Year,  subject to Section 5.6.  Notwithstanding  the
foregoing,  if a Participant  attains his Normal  Retirement Date and terminates
Service prior to the last day of the Plan Year but after  completing 1,000 Hours
of  Service,  he shall be entitled to an  allocation  based on his  Compensation
earned  prior to his  termination  and during the Plan Year.  Furthermore,  if a

                                      -15-
<PAGE>



Participant completes 1,000 Hours of Service and is on a Leave of Absence on the
last day of the Plan Year because of pregnancy or other medical  reason,  such a
Participant shall be entitled to an allocation based on his Compensation  earned
during such Plan Year.

5.6          Limitation on Annual Additions.

             (a)  Notwithstanding  any  provisions of this Plan to the contrary,
the total Annual Additions credited to a Participant's  accounts under this Plan
(and  under  any  other  defined   contribution   plan  to  which  the  Employer
contributes) for any Limitation Year shall not exceed the lesser of:

                         (1)  25% of the  Participant's  compensation  for  such
                    Limitation Year; or

                         (2) $30,000 (or, if greater,  one-fourth of the defined
                    benefit dollar limitation set forth in Section  415(b)(1)(A)
                    of the Code). Whenever otherwise allowed by law, the maximum
                    amount of $30,000 shall be automatically  adjusted  annually
                    for  cost-of-living  increases  in  accordance  with Section
                    415(d) of the Code and the highest such  increase  effective
                    at any time during the  Limitation  Year shall be  effective
                    for the entire  Limitation  Year,  without any  amendment to
                    this Plan.

             (b)  Solely  for  the  purpose  of  this   Section  5.6,  the  term
"compensation"  is  defined  as  wages,  salaries,  and  fees  for  professional
services, pre-tax elective deferrals under a plan described in Section 401(k) or
125 of the Code, and other amounts received (without regard to whether or not an
amount is paid in cash) for personal services actually rendered in the course of
employment with the Employer maintaining the Plan to the extent that the amounts
are includable in gross income (including,  but not limited to, commissions paid
to salesmen,  compensation for services on the basis of a percentage of profits,
commissions  on  insurance  premiums,   tips,  bonuses,   fringe  benefits,  and
reimbursements  or other  expense  allowances  under a  nonaccountable  plan (as
described in Treas. Regs. Section 1.62-2(c)), and excluding the following:

                         (1)  Employer  contributions  to  a  plan  of  deferred
                    compensation  (other than  elective  deferrals  under a plan
                    described  in  Section  401(k)  of the  Code)  which are not
                    includible  in the  Employee's  gross income for the taxable
                    year in which contributed, or Employer contributions under a
                    simplified   employee   pension  plan  to  the  extent  such
                    contributions  are  deductible  by  the  Employee,   or  any
                    distributions from a plan of deferred compensation;

                         (2)   Amounts   realized   from  the   exercise   of  a
                    non-qualified  stock option,  or when  restricted  stock (or
                    property)  held  by  the  employee   either  becomes  freely
                    transferable  or is no longer subject to a substantial  risk
                    of forfeiture;

                         (3) Amounts  realized from the sale,  exchange or other
                    disposition  of  stock  acquired  under  a  qualified  stock
                    option; and

                         (4) Other amounts which  received  special tax benefits
                    (other than  pre-tax  deferrals  under a plan  described  in
                    Section  125 of the  Code),  or  contributions  made  by the
                    employer (whether or not under a salary reduction agreement)


                                      -16-
<PAGE>


                    towards the  purchase of an annuity  contract  described  in
                    section 403(b) of the Code (whether or not the contributions
                    are  actually  excludable  from  the  gross  income  of  the
                    Employee).

             (c) In the event that the limitations on Annual Additions described
in this Section 5.6(a) above are exceeded with respect to any Participant in any
Limitation  Year, then the  contributions  allocable to the Participant for such
year shall be reduced to the minimum extent required by such  limitations in the
following order of priority:

                         (1) If any further  reductions in Annual  Additions are
                    necessary,  then the Employee Stock Ownership  contributions
                    and forfeitures allocated during such Limitation Year to the
                    Participant's  Employee  Stock  Ownership  Account  shall be
                    reduced.  The amount of any such  reductions in the Employee
                    Stock  Ownership  contributions  and  forfeitures  shall  be
                    reallocated to all other  Participants in the same manner as
                    set forth under Sections 5.4 and 5.5.

                         (2) Any amounts  which cannot be  reallocated  to other
                    Participants in a current Limitation Year in accordance with
                    Section 5.6(c)(1) above because of the limitations contained
                    in  Sections  5.6(a) and (d) shall be credited to an account
                    designated as the "limitations  account" and carried forward
                    to the next and subsequent  Limitation Years until it can be
                    reallocated  to all  Participants  as set forth in  Sections
                    5.4,  and 5.5, as  appropriate.  No  Investment  Adjustments
                    shall be allocated to this limitations  account. In the next
                    and  subsequent   Limitation   Years,  all  amounts  in  the
                    limitations   account   must  be  allocated  in  the  manner
                    described  in Sections 5.4 and 5.5, as  appropriate,  before
                    any Employee Stock  Ownership  contributions  may be made to
                    this Plan for that Limitation Year.

                         (3) The  Administrator  shall  determine to what extent
                    the Annual  Additions to any  Participant's  Employee  Stock
                    Ownership  Account must be reduced in each Limitation  Year.
                    The  Administrator  shall reduce the Annual Additions to all
                    other qualified,  tax-exempt  retirement plans maintained by
                    the Employer in accordance with the terms contained  therein
                    for required reductions or reallocations mandated by Section
                    415 of the Code before reducing any Annual Additions in this
                    Plan.

                         (4) In the event this Plan is voluntarily terminated by
                    the Employer under Section 13.5, any amounts credited to the
                    limitations  account  described in Section  5.6(c)(2)  above
                    which have not be  reallocated  as set forth herein shall be
                    distributed  to the  Participants  who are still employed by
                    the Employer on the date of  termination,  in the proportion
                    that   each   Participant's   Compensation   bears   to  the
                    Compensation of all Participants.

             (d) The Annual Additions  credited to a Participant's  accounts for
each  Limitation Year are further limited so that in the case of an Employee who
is a  Participant  in both  this Plan and any  qualified  defined  benefit  plan
(hereinafter  referred to as a "pension  plan") of the Employer,  the sum of (1)
and (2) below will not exceed 1.0:


                                      -17-


<PAGE>



             (1)  (A)  The  projected  annual  normal  retirement  benefit  of a
Participant under the pension plan, divided by

                         (B) The lesser of:

                         (i)  The  product  of  1.25  multiplied  by the  dollar
                    limitation in effect under Section  415(b)(1)(A) of the Code
                    for such Limitation Year, or

                         (ii) The  product  of 1.4  multiplied  by the amount of
                    compensation  which may be taken into account  under Section
                    415(b)(1)(B)  of the  Code  for  the  Participant  for  such
                    Limitation Year; plus

             (2) (A) The sum of Annual  Additions  credited  to the  Participant
under this Plan for all Limitation Years, divided by:

                         (B)  The sum of the  lesser  of the  following  amounts
                    determined for such  Limitation Year and for each prior year
                    of service with the Employer:

                         (i)  The  product  of  1.25  multiplied  by the  dollar
                    limitation in effect under Section  415(b)(1)(A) of the Code
                    for such Limitation Year, or

                         (ii) The  product  of 1.4  multiplied  by the amount of
                    compensation  which may be taken into account  under Section
                    415(b)(1)(B)  of the  Code  for  the  Participant  for  such
                    Limitation Year.

             The Administrator may, in calculating the defined contribution plan
fraction  described in Section  5.6(d)(2),  elect to use the  transitional  rule
pursuant to Section  415(e)(6)  of the Code,  if  applicable.  If the sum of the
fractions  produced  above  will  exceed  1.0,  even after the use of the "fresh
start" rule contained in Section 235 of the Tax Equity and Fiscal Responsibility
Act of 1982  ("TEFRA"),  if  applicable,  then the same  provisions as stated in
Section 5.6(c) above shall apply. If, even after the reductions  provided for in
Section 5.6(c),  the sum of the fractions still exceed 1.0, then the benefits of
the  Participant  provided under the pension plan shall be reduced to the extent
necessary, in accordance with Treasury Regulations issued under the Code. Solely
for the purposes of this Section 5.6(d),  the term "years of service" shall mean
all years of service defined by Treasury Regulations issued under Section 415 of
the Code.

             (e) In the event that the  Employer is a member of (1) a controlled
group of  corporations  or a group of trades or businesses  under common control
(as  described  in Section  414(b) or (c) of the Code,  as  modified  by Section
415(h)  thereof),  or (2) an  affiliated  service group (as described in Section
414(m) of the Code), the Annual Additions credited to any Participant's accounts
in any such  Limitation Year shall be further limited by reason of the existence
of  all  other  qualified   retirement   plans  maintained  by  such  affiliated
corporations,  other  entities  under  common  control  or other  members of the

                                      -18-
<PAGE>


affiliated  service  group,  to the extent such reduction is required by Section
415 of the Code and the regulations  promulgated  thereunder.  The Administrator
shall determine if any such reduction in the Annual Additions to a Participant's
accounts is required for this reason,  and if so, the same  provisions as stated
in 5.6(c) and (d) above shall apply.

             (f) Annual  Additions shall not include any Employer  contributions
which  are  used  by the  Trust  to pay  interest  on an  Exempt  Loan  nor  any
forfeitures  of Employer  Securities  purchased  with the  proceeds of an Exempt
Loan,  provided that not more than one-third of the Employer  contributions  are
allocated to  Participants  who are among the group of employees  deemed "highly
compensated employees" within the meaning of Code Section 414(q).

5.7          Erroneous Allocations.

             No Participant  shall be entitled to any Annual  Additions or other
allocations  to his accounts in excess of those  permitted  under  Sections 5.3,
5.4, 5.5, and 5.6. If it is determined at anytime that the Administrator  and/or
Trustees have erred in accepting and allocating any contributions or forfeitures
under this Plan, or in  allocating  Investment  Adjustments,  or in excluding or
including any person as a Participant, then the Administrator,  in a uniform and
nondiscriminatory  manner,  shall determine the manner in which such error shall
be corrected and shall promptly  advise the Trustee in writing of such error and
of the method for correcting such error. The accounts of any or all Participants
may be revised, if necessary, in order to correct such error.

5.8          Value of Participant's Interest in Fund.

             At any time,  the  value of a  Participant's  interest  in the Fund
shall consist of the aggregate value of his Employee Stock Ownership Account and
his distribution account, if any, determined as of the next-preceding  Valuation
Date. The  Administrator  shall maintain  adequate  records of the cost basis of
Employer  Securities  allocated to each  Participant's  Employee Stock Ownership
Account.

5.9          Investment of Account Balances.

             The Employee Stock Ownership  Accounts shall be invested  primarily
in Employer Securities. Employer Securities shall constitute at least 51% of the
assets  of  all  Employee  Stock  Ownership  Accounts.  All  sales  of  Employer
Securities by the Trustee  attributable to the Employee Stock Ownership Accounts
of all  Participants  shall be charged pro rata to the Employee Stock  Ownership
Accounts of all Participants.


                                      -19-


<PAGE>


                                   ARTICLE VI

                RETIREMENT, DEATH AND DESIGNATION OF BENEFICIARY

6.1          Normal Retirement.

             A Participant who reaches his Normal  Retirement Date and who shall
retire at that time shall thereupon be entitled to retirement  benefits based on
the value of his interest in the Fund,  payable  pursuant to the  provisions  of
Section 9.1. A Participant  who remains in Service  after his Normal  Retirement
Date  shall  not be  entitled  to  any  retirement  benefits  until  his  actual
termination of Service  thereafter (except as provided in Section 9.3(g)) and he
shall meanwhile continue to participate in this Plan.

6.2          Early Retirement.

             A Participant  who reaches his Early  Retirement Date may retire at
such  time (or,  at his  election,  as of the first day of any month  thereafter
prior to his  Normal  Retirement  Date)  and  shall  thereupon  be  entitled  to
retirement  benefits  based on the value of his  interest  in the Fund,  payable
pursuant to the provisions of Section 9.1.

6.3          Disability Retirement.

             In the event a Participant  incurs a  Disability,  he may retire on
his  Disability  Retirement  Date and shall  thereupon be entitled to retirement
benefits based on the value of his interest in the Fund, payable pursuant to the
provisions of Section 9.1.

6.4          Death Benefits.

             (a) Upon the death of a Participant  before his Retirement or other
termination  of Service,  the value of his interest in the Fund shall be payable
pursuant to the  provisions of Section 9.1. The  Administrator  shall direct the
Trustee to  distribute  his  interest in the Fund to any  surviving  Beneficiary
designated by the  Participant  or, if none,  to such persons  designated by the
Administrator pursuant to Section 6.5.

             (b) Upon the death of a Former Participant, the Administrator shall
direct the Trustee to distribute  any  undistributed  balance of his interest in
the Fund to any  surviving  Beneficiary  designated  by him or, if none, to such
persons designated by the Administrator pursuant to Section 6.5.

             (c) The  Administrator  may require  such proper proof of death and
such  evidence of the right of any person to receive the interest in the Fund of
a deceased  Participant  or Former  Participant  as the  Administrator  may deem
desirable.  The  Administrator's  determination of death and of the right of any
person to receive payment shall be conclusive.


                                      -20-


<PAGE>


6.5          Designation of Death Beneficiary and Manner of Payment.

             (a)  Each   Participant   shall  have  the  right  to  designate  a
Beneficiary  or  Beneficiaries  to  receive  the sum or sums to  which he may be
entitled upon his death.  The Participant may also designate the manner in which
any death benefits under this Plan shall be payable to his Beneficiary, provided
that such  designation  is in accordance  with Section 9.5. Such  designation of
Beneficiary  and manner of  payment  shall be in writing  and  delivered  to the
Administrator,  and shall be effective when received by the  Administrator.  The
Participant shall have the right to change such designation by notice in writing
to the Administrator.  Such change of Beneficiary or the manner of payment shall
become effective upon its receipt by the Administrator. Any such change shall be
deemed to revoke all prior designations.

             (b) If a Participant  shall fail to designate validly a Beneficiary
or if no designated  Beneficiary  survives the Participant,  his interest in the
Fund  shall be paid to the  person  or  persons  in the  first of the  following
classes of  successive  preference  Beneficiaries  surviving at the death of the
Participant:  the Participant's (1) widow or widower, (2) children, (3) parents,
and (4) estate. The Administrator shall decide what Beneficiaries, if any, shall
have been validly  designated,  and its decision shall be binding and conclusive
on all persons.

             (c)  Notwithstanding  the  foregoing,  if a  Participant  has  been
married  throughout the 12 month period preceding the date of his death, the sum
or sums to which he may be entitled under this Plan upon his death shall be paid
to his spouse,  unless the  Participant's  spouse  shall have  consented  to the
election of another Beneficiary.  Such a spousal consent shall be in writing and
shall be witnessed either by a representative of the Plan or a notary public. If
it is established to the  satisfaction  of the  Administrator  that such spousal
consent cannot be obtained because there is no spouse, because the spouse cannot
be located, or other reasons prescribed by governmental regulations, the consent
of the spouse may be waived,  and the Participant may designate a Beneficiary or
Beneficiaries other than his spouse.





                                      -21-


<PAGE>


                                   ARTICLE VII

                             VESTING AND FORFEITURES

7.1          Vesting on Death, Disability and Normal Retirement.

             Unless his  participation  in this Plan shall have terminated prior
thereto, upon a Participant's death, Disability or upon his attainment of Normal
Retirement  Date  (whether or not he actually  retires at that time) while he is
still employed by the Employer,  the  Participant's  entire interest in the Fund
shall be fully vested and nonforfeitable.

7.2          Vesting on Termination of Participation.

             Upon  termination of his  participation in this Plan for any reason
other than death,  Disability,  or Normal  Retirement,  a  Participant  shall be
vested in a percentage  of his Employee  Stock  Ownership  Account,  such vested
percentages to be determined  under the following  table,  based on the Years of
Service (including Years of Service prior to the Effective Date) credited to him
for vesting purposes at the time of his termination of participation:

                     Years of Service Completed       Percentage Vested
                     --------------------------       -----------------
                              Less than 5                     0%
                              5 or more                     100%

             Any portion of the  Participant's  Employee Stock Ownership Account
which is not vested at the time he incurs a Break shall  thereupon  be forfeited
and disposed of pursuant to Section 7.3. Distribution of the vested portion of a
terminated  Participant's  interest  in  the  Plan  may  be  authorized  by  the
Administrator in any manner permitted under Section 9.1.

7.3          Disposition of Forfeitures.

             (a) In the  event a  Participant  incurs a Break  and  subsequently
resumes both his Service and his participation in the Plan prior to incurring at
least 5 Breaks, the forfeitable  portion of his Employee Stock Ownership Account
shall be reinstated to the credit of the  Participant  as of the date he resumes
participation.

             (b) In the event a Participant  terminates Service and subsequently
incurs a Break and receives a distribution,  or in the event a Participant  does
not  terminate  Service,  but  incurs at least 5 Breaks,  or in the event that a
Participant terminates Service and incurs at least 5 Breaks but has not received
a distribution,  then the forfeitable portion of his Employer Account, including
Investment Adjustments, shall be reallocated to other Participants,  pursuant to
Section 5.4 as of the date the Participant  incurs such Break or Breaks,  as the
case may be.

                                      -22-
<PAGE>


             (c)  In  the  event  a  former   Participant  who  had  received  a
distribution  from the  Plan is  rehired,  he  shall  repay  the  amount  of his
distribution  before the  earlier of 5 years after the date of his rehire by the
Employer,  or the close of the first period of 5 consecutive  Breaks  commencing
after the withdrawal in order for any forfeited amounts to be restored to him.


                                      -23-


<PAGE>


                                  ARTICLE VIII

                       EMPLOYEE STOCK OWNERSHIP PROVISIONS

8.1          Right to Demand Employer Securities.

             A Participant  entitled to a  distribution  from his Employee Stock
Ownership  Account  shall be entitled to demand that his interest in the Account
be distributed to him in the form of Employer Securities, all subject to Section
9.9. In the event that the Employer  Securities  are not readily  tradable on an
established  market,  the  Participant  shall be  entitled  to require  that the
Employer  repurchase the Employer  Securities under a fair valuation formula, as
provided by governmental  regulations.  The Participant or Beneficiary  shall be
entitled to exercise the put option  described in the  preceding  sentence for a
period of not more than 60 days following the date of  distribution  of Employer
Securities to him. If the put option is not exercised within such 60-day period,
the  Participant or Beneficiary may exercise the put option during an additional
period of not more  than 60 days  after  the  beginning  of the first day of the
first Plan Year  following  the Plan Year in which the first put  option  period
occurred,  all as provided in  regulations  promulgated  by the Secretary of the
Treasury.

8.2          Voting Rights.

             Each Participant with an Employee Stock Ownership  Account shall be
entitled to direct the Trustee as to the manner in which the Employer Securities
in such Account are to be voted.  Employer Securities held in the Employee Stock
Ownership Suspense Account or the Exempt Loan Suspense Account shall be voted by
the Trustee on each issue with  respect to which  shareholders  are  entitled to
vote in the manner directed by the majority of the Participants who directed the
Trustee as to the manner of voting their shares in the Employee Stock  Ownership
Accounts with respect to such issue.  Prior to the initial allocation of shares,
the Trustee shall be entitled to vote the shares in the Suspense Account without
prior direction from the Participants or the Administrator.  In the event that a
Participant fails to give timely voting instructions to the Trustee with respect
to the  voting  of his  allocated  Employer  Securities,  the  Trustee  shall be
entitled to vote such shares in its discretion.

8.3          Nondiscrimination in Employee Stock Ownership Contributions.

             In the  event  that the  amount  of the  Employee  Stock  Ownership
contributions  that  would be  required  in any Plan Year to make the  scheduled
payments  on an Exempt  Loan would  exceed the amount  that would  otherwise  be
deductible  by the Employer  for such Plan Year under Code Section 404,  then no
more than one-third of the Employee Stock Ownership  contributions  for the Plan
Year, which is also the Employer's taxable year, shall be allocated to the group
of Employees who:

                                      -24-
<PAGE>



             (a) Was at any time during the Plan Year or the preceding Plan Year
a 5 percent owner of the Employer; or

             (b) Received  compensation from the Employer for the preceding Plan
Year in excess of $80,000,  as adjusted under Code Section  414(q),  and, if the
Employer so elects,  was in the "top-paid group" of Employees (as defined below)
for such year.

An Employee shall be deemed a member of the "top-paid  group" of Employees for a
given Plan Year if such Employee is in the group of the top 20% of the Employees
of the Employer when ranked on the basis of compensation.

8.4          Dividends.

             Dividends  paid with respect to Employer  Securities  credited to a
Participant's  Employee  Stock  Ownership  account as of the record date for the
dividend  payment  may be  paid in cash  to the  Participants,  pursuant  to the
directions  of the Board of Directors of the Sponsor.  If the Board of Directors
shall  direct  that  the   aforesaid   dividends   shall  be  paid  directly  to
Participants,  the  quarterly  dividends  paid  with  respect  to such  Employer
Securities shall be paid to the Plan, from which dividend  distributions in cash
shall be made to the  Participants  with respect to the Employer  Securities  in
their Employee Stock Ownership  Accounts within 90 days of the close of the Plan
Year in which the dividends were paid. Dividends on Employer Securities obtained
pursuant to an Exempt Loan and still held in the Suspense Account may be used to
make payments on an Exempt Loan, as described in Section 8.5.

8.5          Exempt Loans.

             (a) The Sponsor may direct the Trustee to obtain Exempt Loans.  The
Exempt  Loan may take  the  form of (i) a loan  from a bank or other  commercial
lender to  purchase  Employer  Securities  (ii) a loan from the  Employer to the
Plan;  or (iii) an  installment  sale of Employer  Securities  to the Plan.  The
proceeds of any such Exempt Loan shall be used,  within a reasonable  time after
the Exempt Loan is obtained,  only to purchase  Employer  Securities,  repay the
Exempt Loan, or repay any prior Exempt Loan.  Any such Exempt Loan shall provide
for no more than a  reasonable  rate of interest  and shall be without  recourse
against the Plan.  The number of years to maturity under the Exempt Loan must be
definitely  ascertainable  at all times. The only assets of the Plan that may be
given as collateral for an Exempt Loan are Employer Securities acquired with the
proceeds of the Exempt Loan and Employer Securities that were used as collateral
for a prior  Exempt Loan repaid with the  proceeds of the current  Exempt  Loan.
Such  Employer  Securities so pledged shall be placed in an Exempt Loan Suspense
Account. No person or institution entitled to payment under an Exempt Loan shall
have recourse against Trust assets other than the aforesaid collateral, Employer
Stock Ownership  contributions (other than contributions of Employer Securities)
that are available under the Plan to meet obligations  under the Exempt Loan and

                                      -25-
<PAGE>

earnings   attributable   to  such   collateral   and  the  investment  of  such
contributions.  All Employee Stock Ownership  contributions paid during the Plan
Year in which an  Exempt  Loan is made  (whether  before  or after  the date the
proceeds  of the  Exempt  Loan  are  received),  all  Employee  Stock  Ownership
contributions paid thereafter until the Exempt Loan has been repaid in full, and
all earnings from  investment of such Employee  Stock  Ownership  contributions,
without regard to whether any such Employee Stock  Ownership  contributions  and
earnings have been allocated to Participants' Employee Stock Ownership Accounts,
shall be available to meet obligations under the Exempt Loan as such obligations
accrue, or prior to the time such obligations accrue,  unless otherwise provided
by the  Employer  at the time any such  contribution  is  made.  Any  pledge  of
Employer  Securities shall provide for the release of shares so pledged upon the
payment of any portion of the Exempt Loan.

             (b) For each Plan Year during the duration of the Exempt Loan,  the
number of shares of Employer  Securities  released  from such pledge shall equal
the number of encumbered shares held immediately  before release for the current
Plan Year multiplied by a fraction.  The numerator of the fraction is the sum of
principal and interest paid in such Plan Year.  The  denominator of the fraction
is the sum of the  numerator  plus the principal and interest to be paid for all
future  years.  Such years will be  determined  without  taking into account any
possible  extension  or renewal  periods.  If  interest  on any  Exempt  Loan is
variable, the interest to be paid in future years under the Exempt Loan shall be
computed by using the interest rate applicable as of the end of the Plan Year.

             (c) Notwithstanding the foregoing, the Trustee may obtain an Exempt
Loan  pursuant  to the terms of which the number of  Employer  Securities  to be
released from encumbrance shall be determined solely with reference to principal
payments. In the event that such an Exempt Loan is obtained,  annual payments of
principal and interest  shall be at a cumulative  rate that is not less rapid at
any time than level  payments of such  amounts  for not more than 10 years.  The
amount of interest in any such annual loan repayment  shall be disregarded  only
to the extent that it would be  determined  to be interest  under  standard loan
amortization  tables.  The requirement set forth in the preceding sentence shall
not be  applicable  from the time that,  by reason of a renewal,  extension,  or
refinancing,  the sum of the expired  duration of the Exempt  Loan,  the renewal
period,  the extension period,  and the duration of a new Exempt Loan exceeds 10
years.

8.6          Exempt Loan Payments.

             (a) Payments of principal  and interest on any Exempt Loan during a
Plan Year shall be made by the Trustee (as directed by the  Administrator)  only
from (1) Employee Stock  Ownership  contributions  to the Trust made to meet the
Plan's  obligation  under an Exempt Loan (other than  contributions  of Employer
Securities) and from any earnings  attributable  to Employer  Securities held as
collateral  for an  Exempt  Loan and  investments  of such  contributions  (both
received  during or prior to the Plan Year);  (2) the  proceeds of a  subsequent
Exempt Loan made to repay a prior Exempt Loan;  and (3) the proceeds of the sale
of any  Employer  Securities  held  as  collateral  for  an  Exempt  Loan.  Such
contribution  and earnings  shall be accounted for  separately by the Plan until
the Exempt Loan is repaid.

                                      -26-
<PAGE>



             (b)  Employer  Securities  released  by  reason of the  payment  of
principal or interest on an Exempt Loan from amounts  allocated to Participants'
Employee Stock Ownership Accounts shall immediately upon payment be allocated as
set forth in Section 5.5.

             (c) The Employer shall contribute to the Trust  sufficient  amounts
to enable the Trust to pay  principal  and  interest on any such Exempt Loans as
they are due,  provided  however  that no such  contribution  shall  exceed  the
limitations  in Section 5.6. In the event that such  contributions  by reason of
the  limitations  in  Section  5.6 are  insufficient  to enable the Trust to pay
principal and interest on such Exempt Loan as it is due, then upon the Trustee's
request the Employer shall:

                    (1) Make an Exempt Loan to the Trust in  sufficient  amounts
               to meet such  principal  and interest  payments.  Such new Exempt
               Loan shall be subordinated  to the prior Exempt Loan.  Securities
               released  from the  pledge  of the  prior  Exempt  Loan  shall be
               pledged  as  collateral  to  secure  the new  Exempt  Loan.  Such
               Employer  Securities  will be  released  from this new pledge and
               allocated  to  the  Employee  Stock  Ownership  Accounts  of  the
               Participants  in  accordance  with  applicable  provisions of the
               Plan;

                    (2) Purchase any Employer  Securities  pledged as collateral
               in an amount  necessary  to provide the Trustee  with  sufficient
               funds to meet the  principal  and interest  repayments.  Any such
               sale by the Plan shall meet the requirements of Section 408(e) of
               ERISA; or

                    (3) Any combination of the foregoing.  However, the Employer
               shall not,  pursuant to the  provisions of this  subsection,  do,
               fail to do or  cause  to be done  any act or  thing  which  would
               result in a  disqualification  of the Plan as an  employee  stock
               ownership plan under the Code.

             (d) Except as provided in Section 8.1 above and notwithstanding any
amendment to or  termination  of the Plan which causes it to cease to qualify as
an employee stock ownership plan within the meaning of Section 4975(e)(7) of the
Code,  or any  repayment  of an Exempt  Loan,  no shares of Employer  Securities
acquired  with the proceeds of an Exempt Loan  obtained by the Trust to purchase
Employer  Securities may be subject to a put, call or other option,  or buy-sell
or  similar  arrangement  while  such  shares  are held by the Plan or when such
Shares are distributed from the Plan.

8.7          Put Option.

             If a  Participant  exercises  a put option (as set forth in Section
8.1) with  respect to Employer  Securities  that were  distributed  as part of a
total  distribution  pursuant to which a Participant's  Employee Stock Ownership
Account is distributed to him in a single taxable year, the Employer or the Plan
may elect to pay the purchase price of the Employer Securities over a period not
to  exceed  5  years.  Such  payments  shall  be  made  in  substantially  equal
installments not less frequently than annually over a period beginning not later

                                      -27-
<PAGE>



than 30 days after the exercise of the put option.  Reasonable interest shall be
paid to the Participant with respect to the unpaid balance of the purchase price
and adequate security shall be provided with respect thereto.  In the event that
a Participant  exercises a put option with respect to Employer  Securities  that
are  distributed as part of an installment  distribution,  the amount to be paid
for such  securities  shall be paid not later than 30 days after the exercise of
the put option.

8.8          Diversification Requirements

             Each   Participant   who  has   completed  at  least  10  years  of
participation in the Plan and has attained age 55 may elect within 90 days after
the close of each Plan Year during his "qualified election period" to direct the
Plan as to the investment of at least 25 percent of his Employee Stock Ownership
Account  (to the  extent  such  percentage  exceeds  the amount to which a prior
election  under this  Section 8.8 had been made).  For  purposes of this Section
8.8, the term  "qualified  election  period" shall mean the  5-Plan-Year  period
beginning  with the Plan  Year  after  the Plan  Year in which  the  Participant
attains age 55 (or, if later,  beginning with the Plan Year after the first Plan
Year in which the Employee first completes at least 10 years of participation in
the Plan).  In the case of the Employee who has attained age 60 and completed 10
years of  participation  in the prior Plan Year and in the case of the  election
year in which any other  Participant  who has met the  minimum  age and  service
requirements for diversification can make his last election hereunder,  he shall
be  entitled to direct the Plan as to the  investment  of at least 50 percent of
his Employee Stock Ownership Account (to the extent such percentage  exceeds the
amount to which a prior election under this Section 8.8 had been made). The Plan
shall make  available  at least 3  investment  options  (not  inconsistent  with
regulations prescribed by the Department of Treasury) to each Participant making
an election hereunder.  The Plan shall be deemed to have met the requirements of
this  Section  if the  portion of the  Participant's  Employee  Stock  Ownership
Account  covered by the election  hereunder is distributed to the Participant or
his  designated  Beneficiary  within 90 days after the period  during  which the
election may be made. In the absence of such a  distribution,  the Trustee shall
implement the Participant's  election within 90 days following the expiration of
the qualified election period.

8.9          Independent Appraiser.

             An independent  appraiser  meeting the requirements of Code Section
170(a)(1)  shall  value the  Employer  Securities  in those Plan Years when such
securities are not readily tradable on an established securities market.


                                      -28-


<PAGE>



                                   ARTICLE IX

                           PAYMENTS AND DISTRIBUTIONS

9.1          Payments on Termination of Service - In General.

             All benefits  provided under this Plan shall be funded by the value
of a Participant's  vested interest in the Fund. As soon as practicable  after a
Participant's  Retirement,  death or termination of Service,  the  Administrator
shall  ascertain  the value of his vested  interest in the Fund,  as provided in
Article V, and the Administrator shall hold or dispose of the same in accordance
with the following provisions of this Article IX.

9.2          Commencement of Payments.

             (a)  Distributions  upon  Retirement,  Disability or Death.  Upon a
Participant's  Retirement,  Disability or death,  payment of benefits under this
Plan shall, unless the Participant  otherwise elects (in accordance with Section
9.3),  commence no later than 6 months after the close of the Plan Year in which
occurs the date of the Participant's Retirement, Disability or death.

             (b)  Distribution  following  Termination  of  Service.   Unless  a
Participant  elects  otherwise,  if a  Participant  terminates  Service prior to
Retirement, Disability or death, he shall be accorded an opportunity to commence
receipt of  distributions  from his  Accounts  within  six (6) months  after the
Valuation  Date  next  following  the  date of his  termination  of  Service.  A
Participant  who  terminates  Service with a deferred  vested  benefit  shall be
entitled to receive from the  Administrator a statement of his benefits.  In the
event that a Participant  elects not to commence receipt of  distributions  from
his Accounts in  accordance  with this  Section  9.2(b),  after the  Participant
incurs a Break, the Administrator shall transfer his deferred vested interest to
a distribution  account.  If a Participant's  vested  Employer  Account does not
exceed (or at the time of any prior  distribution  did not exceed)  $5,000,  the
Plan  Administrator may distribute the vested portion of his Employer Account as
soon as administratively  feasible without the consent of the Participant or his
spouse.

             (c) Distribution of Accounts Greater Than $5,000. If the value of a
Participant's  vested  Account  balance  exceeds  (or at the  time of any  prior
distribution   exceeded)   $5,000,   and  the  Account  balance  is  immediately
distributable,  the Participant must consent to any distribution of such Account
balance.  The Plan  Administrator  shall notify the  Participant of the right to
defer any  distribution  until the  Participant's  Account  balance is no longer
immediately distributable.  The consent of the Participant shall not be required
to the extent that a  distribution  is required to satisfy Code  ss401(a)(9)  or
Code ss415.


                                      -29-


<PAGE>


9.3          Mandatory Commencement of Benefits.

             (a) Unless a Participant elects otherwise, in writing, distribution
of benefits  will begin no later than the 60th day after the latest of the close
of the Plan Year in which (i) the  Participant  attains  age 65, (ii) occurs the
tenth anniversary of the year in which the Participant  commenced  participation
in the Plan Year, or (iii) the Participant terminates Service with the Employer.

             (b) In the event  that the Plan  shall be  subsequently  amended to
provide  for a form of  distribution  other  than a lump  sum,  as of the  first
distribution  calendar  year,  distributions,  if not made in a lump sum, may be
made only over one of the following periods (or a combination thereof):

               (i)  the life of the Participant,

               (ii) the life of the Participant and the designated beneficiary,

               (iii)a period  certain not extending  beyond the life  expectancy
                    of the Participant, or

               (iv) a period  certain  not  extending  beyond the joint and last
                    survivor  expectancy  of the  Participant  and a  designated
                    beneficiary.

             (c) In the event  that the Plan  shall be  subsequently  amended to
provide for a form of distribution  other than a lump sum, if the  participant's
interest is to be  distributed  in other than a lump sum, the following  minimum
distribution rules shall apply on or after the required beginning date:

               (i)  If a Participant's  benefit is to be distributed  over (1) a
                    period  not  extending  beyond  the life  expectancy  of the
                    Participant  or the joint life and last survivor  expectancy
                    of  the   Participant  and  the   Participant's   designated
                    beneficiary  or (2) a period not  extending  beyond the life
                    expectancy  of  the  designated   beneficiary,   the  amount
                    required to be distributed for each calendar year, beginning
                    with distributions for the first distribution calendar year,
                    must at least equal the  quotient  obtained by dividing  the
                    Participant's benefit by the applicable life expectancy.

               (ii) For calendar  years  beginning  after December 31, 1988, the
                    amount  to  be   distributed   each  year,   beginning  with
                    distributions for the first distribution calendar year shall
                    not be less  than the  quotient  obtained  by  dividing  the
                    Participant's  benefit by the  lesser of (1) the  applicable
                    life  expectancy or (2) if the  Participant's  spouse is not
                    the   designated   beneficiary,   the   applicable   divisor
                    determined  from the  table  set  forth in Q&A-4 of  section
                    1.401(a)(9)-2  of the  Proposed  Regulations.  Distributions
                    after  the  death of the  Participant  shall be  distributed
                    using the applicable  life  expectancy in sub-section  (iii)
                    above as the  relevant  divisor  without  regard to Proposed
                    Regulations 1.401(a)(9)-2.

                                      -30-
<PAGE>


              (iii) The  minimum  distribution  required  for the  Participant's
                    first  distribution  calendar year must be made on or before
                    the  Participant's  required  beginning  date.  The  minimum
                    distribution for other calendar years, including the minimum
                    distribution for the distribution calendar year in which the
                    employee's  required beginning date occurs,  must be made on
                    or before December 31 of the distribution calendar year.

             (d) If a  Participant  dies after a  distribution  has commenced in
accordance  with  Section  8.3(b)  but  before  his  entire  interest  has  been
distributed to him, the remaining  portion of such interest shall be distributed
to his  Beneficiary at least as rapidly as under the method of  distribution  in
effect as of the date of his death.

             (e) If a  Participant  shall die  before  the  distribution  of his
interest in the Plan has begun, the entire interest of the Participant  shall be
distributed by December 31 of the calendar year containing the fifth anniversary
of the death of the Participant, except in the following events:

               (i)  If any portion of the  Participant's  interest is payable to
                    (or for the  benefit  of) a  designated  beneficiary  over a
                    period  not  extending  beyond the life  expectancy  of such
                    beneficiary  and such  distributions  begin not  later  than
                    December 31 of the calendar year  immediately  following the
                    calendar year in which the Participant died.

               (ii) If any portion of the  Participant's  interest is payable to
                    (or for the  benefit  of) the  Participant's  spouse  over a
                    period  not  extending  beyond the life  expectancy  of such
                    spouse and such  distributions  begin no later than December
                    31 of the calendar year in which the Participant  would have
                    attained age 70-1/2.

             If the Participant has not made a distribution election by the time
of his death, the Participant's designated beneficiary shall elect the method of
distribution  no later than the earlier of (1) December 31 of the calendar  year
in which  distributions  would be required  to begin  under this  Article or (2)
December 31 of the calendar  year which  contains the fifth  anniversary  of the
date  of  death  of the  Participant.  If  the  Participant  has  no  designated
beneficiary,  or if the  designated  beneficiary  does  not  elect a  method  of
distribution,  distribution  of  the  Participant's  entire  interest  shall  be
completed by December 31 of the calendar year  containing the fifth  anniversary
of the Participant's death.

             (f)  For  purposes  of  this  Article,  the  life  expectancy  of a
Participant  and his spouse may be  redetermined  but not more  frequently  than
annually.  The life expectancy (or joint and last survivor  expectancy) shall be
calculated using the attained age of the Participant (or designated beneficiary)
as of the Participant's (or designated beneficiary's) birthday in the applicable
calendar  year reduced by one for each calendar year which has elapsed since the
date  life  expectancy  was  first  calculated.  If  life  expectancy  is  being
recalculated,  the applicable life expectancy shall be the life expectancy as so
recalculated.  The  applicable  calendar  year  shall be the first  distribution
calendar year, and if life  expectancy is being  recalculated,  such  succeeding
calendar year.  Unless otherwise  elected by the Participant (or his spouse,  if

                                      -31-
<PAGE>


applicable) by the time  distributions  are required to begin, life expectancies
shall be recalculated  annually.  Any such election not to recalculate  shall be
irrevocable  and shall apply to all subsequent  years.  The life expectancy of a
nonspouse beneficiary may not be recalculated.

             (g) For purposes of Section 9.3(b) and 9.3(e), any amount paid to a
child  shall be  treated  as if it had been paid to a  surviving  spouse if such
amount  will become  payable to the  surviving  spouse upon such child  reaching
majority (or other designated event permitted under regulations).

             (h) For distributions beginning before the Participant's death, the
first distribution  calendar year is the calendar year immediately preceding the
calendar year which  contains the  Participant's  required  beginning  date. For
distributions  beginning after the Participant's  death, the first  distribution
calendar year is the calendar year in which  distributions are required to begin
pursuant to this Article.

9.4          Required Beginning Dates.

             (a) General Rule. The required  beginning date of a Participant who
is a 5-percent  owner of the  Employer is the first day of April of the calendar
year  following the calendar year in which the  Participant  attains age 70-1/2.
The required  beginning date of a Participant who is not a 5-percent owner shall
be April 1 of the calendar year following the later of either:  (i) the calendar
year in which the Participant  attains age 70-1/2,  or (ii) the calendar year in
which the Participant retires.

             (b) 5-percent  owner. A Participant is treated as a 5-percent owner
for purposes of this section if such Participant is a 5-percent owner as defined
in section  416(i) of the Code  (determined  in accordance  with section 416 but
without  regard to whether  the plan is  top-heavy)  at any time during the Plan
Year ending  with or within the  calendar  year in which such owner  attains age
66-1/2 or any subsequent Plan Year. Once distributions have begun to a 5-percent
owner under this  section,  they must  continue to be  distributed,  even if the
Participant ceases to be a 5-percent owner in a subsequent year.

9.5          Form of Payment.

             Each  Participant's  vested interest shall be distributed in a lump
sum payment. Notwithstanding the preceding sentence, but subject to Section 9.3,
the  Administrator  may not  distribute  a lump sum when the present  value of a
Participant's  total  Account  balances  is in  excess  of  $5,000  without  the
Participant's  consent.  This  form  of  payment  shall  be the  normal  form of
distribution.  Furthermore,  however,  in the event that the Administrator  must
commence  distributions,  as required by Section 9.4 herein,  with respect to an
Employee who has attained age 70-1/2 and is still  employed by the Employer,  if
the Employee does not elect a lump sum  distribution,  payments shall be made in
installments in such amounts as shall satisfy the minimum  distribution rules of
Section 9.3.

                                      -32-
<PAGE>

9.6          Payments Upon Termination of Plan.

             Upon termination of this Plan pursuant to Sections 13.2, 13.4, 13.5
or 13.6, the Administrator  shall continue to perform its duties and the Trustee
shall make all payments upon the following terms, conditions and provisions: All
interests of Participants  shall immediately  become fully vested;  the value of
the interests of all Participants  shall be determined within 60 days after such
termination,  and the  Administrator  shall  have the same  powers to direct the
Trustee in making payments as contained in Sections 9.1 and 13.5.

9.7          Distributions Pursuant to Qualified Domestic Relations Orders.

             Upon receipt of a domestic relations order, the Administrator shall
notify  promptly the Participant and any alternate payee of receipt of the order
and the  Plan's  procedure  for  determining  whether  the order is a  Qualified
Domestic  Relations Order. While the issue of whether a domestic relations order
is a Qualified  Domestic  Relations Order is being  determined,  if the benefits
would otherwise be paid, the Administrator shall segregate in a separate account
in the Plan the amounts that would be payable to the alternate payee during such
period if the order were a  Qualified  Domestic  Relations  Order.  If within 18
months the order is determined to be a Qualified  Domestic  Relations Order, the
amounts  so  segregated,   along  with  the  interest  or  investment   earnings
attributable  thereto shall be paid to the alternate  payee.  Alternatively,  if
within 18 months,  it is determined  that the order is not a Qualified  Domestic
Relations  Order or if the issue is still  unresolved,  the  amounts  segregated
under this Section 9.6, with the earnings attributable thereto, shall be paid to
the  Participant or Beneficiary  who would have been entitled to such amounts if
there had been no order. The  determination as to whether the order is qualified
shall be applied prospectively.  Thus, if the Administrator  determines that the
order is a Qualified  Domestic  Relations Order after the 18-month  period,  the
Plan shall not be liable for  payments to the  alternative  payee for the period
before the order is determined to be a Qualified Domestic Relations Order.

9.8          Cash-Out Distributions

             If a  Participant  receives a  distribution  of the entire  present
value of his vested Account  balances under this Plan because of the termination
of his  participation  in the Plan,  the Plan shall  disregard  a  Participant's
Service with respect to which such cash-out  distribution  shall have been made,
in  computing  his  accrued  benefit  under the Plan in the event  that a Former
Participant shall again become an Employee and become eligible to participate in
the Plan.  Such a  distribution  shall be deemed  to be made on  termination  of
participation  in the Plan if it is made not later  than the close of the second
Plan  Year  following  the  Plan  Year in which  such  termination  occurs.  The
forfeitable  portion of a  Participant's  accrued benefit shall be restored upon
repayment  to the Plan by such  former  Participant  of the full  amount  of the
cash-out  distribution,  provided that the former  Participant  again becomes an
Employee.  Such repayment must be made by the Employee not later than the end of
the  5-year  period  beginning  with the date of the  distribution.  Forfeitures
required to be restored by virtue of such  repayment  shall be restored from the
following sources in the following order of preference: (i) current forfeitures;

                                      -33-
<PAGE>


(ii) additional  employee stock ownership  contributions,  as appropriate and as
subject to Section 5.6; and (iii) investment  earnings of the Fund. In the event
that a Participant's interest in the Plan is totally forfeitable,  a Participant
shall be deemed to have received a distribution  of zero upon his termination of
Service.  In the event of a return to Service  within 5 years of the date of his
deemed  distribution,  the  Participant  shall  be  deemed  to have  repaid  his
distribution in accordance with the rules of this Section 9.8.

9.9          ESOP Distribution Rules.

             Notwithstanding  any  provision of this Article IX to the contrary,
the distribution of a Participant's Employee Stock Ownership Account (unless the
Participant   elects   otherwise  in  writing),   shall   commence  as  soon  as
administratively feasible as of the first Valuation Date coincident with or next
following his death,  disability or termination of Service, but not later than 1
year after the close of the Plan Year in which the  Participant  separates  from
Service by reason of the attainment of his Normal  Retirement Date,  disability,
death or  separation  from Service.  In addition,  all  distributions  hereunder
shall,  to the extent  that the  Participant's  Account is  invested in Employer
Securities,  be made in the  form of  Employer  Securities.  Fractional  shares,
however, may be distributed in the form of cash.

9.10         Direct Rollover.

             (a)  Notwithstanding any provision of the Plan to the contrary that
would  otherwise  limit a  distributee's  election  under  this  Article  IX,  a
distributee  may  elect,  at the time and in the manner  prescribed  by the Plan
Administrator,  to have any portion of an "eligible rollover  distribution" paid
directly to an "eligible  retirement  plan"  specified by the  distributee  in a
"direct rollover."

             (b) For  purposes  of this  Section  9.10,  an  "eligible  rollover
distribution"  is any  distribution  of all or any portion of the balance to the
credit of the distributee,  except that an "eligible rollover distribution" does
not include:  any distribution  that is one of a series of  substantially  equal
periodic payments (not less frequently than annually) made for the life (or life
expectancy) of the  distributee or the joint lives (or joint life  expectancies)
of the  distributee  and  the  distributee's  designated  beneficiary,  or for a
specified  period of ten years or more;  any  distribution  to the  extent  such
distribution is required under section 401(a)(9) of the Code; and the portion of
any  distribution  that is not  includible in gross income  (determined  without
regard to the exclusion for net unrealized appreciation with respect to Employer
Securities).

             (c) For purposes of this  Section  9.10,  an  "eligible  retirement
plan" is an individual  retirement  account  described in section  408(a) of the
Code, an individual  retirement annuity described in section 408(b) of the Code,
an annuity plan  described in section  403(a) of the Code, or a qualified  trust
described in section 401(a) of the Code, that accepts the distributee's eligible
rollover   distribution.   However,   in  the  case  of  an  "eligible  rollover
distribution"  to the  surviving  spouse,  an "eligible  retirement  plan" is an
individual retirement account or individual retirement annuity.

                                      -34-
<PAGE>


             (d) For purposes of this Section  9.10,  a  distributee  includes a
Participant or former  Participant.  In addition,  the  Participant's  or former
Participant's  surviving spouse and the  Participant's  or former  Participant's
spouse or former  spouse who is the alternate  payee under a qualified  domestic
relations  order,  as defined in section 414(p) of the Code, are  "distributees"
with regard to the interest of the spouse or former spouse.

             (e) For  purposes of this Section  9.10,  a "direct  rollover" is a
payment  by  the  Plan  to  the  "eligible  retirement  plan"  specified  by the
distributee.

9.11         Waiver of 30-day Notice.

             If a distribution  is one to which  sections  401(a)(11) and 417 of
the Code do not apply,  such  distribution  may commence less than 30 days after
the notice required under section  1.411(a)-11(c)  of the Income Tax Regulations
is  given,  provided  that:  (1) the  Plan  Administrator  clearly  informs  the
Participant  that the  Participant  has a right to a period  of at least 30 days
after receiving the notice to consider the decision of whether or not to elect a
distribution (and, if applicable, a particular distribution option), and (2) the
Participant, after receiving the notice, affirmatively elects a distribution.

9.12  Re-employed Veterans.

             Notwithstanding  anything to the contrary set forth in the Plan, if
an Employee  has been  rehired by the  Employer and is eligible for the benefits
provided by the Uniformed  Services  Employment and  Reemployment  Rights Act by
virtue of his prior  military  service  and by virtue of his  having met all the
requirements of that Act for being accorded the benefits provided thereunder, he
shall not be deemed to have  incurred a Break  because of his period of military
service.  The Employee's  military service shall be treated as Service hereunder
for eligibility,  vesting and benefit accrual  purposes.  Such Employee shall be
entitled to all Employer  contributions  to which he  otherwise  would have been
entitled had he been employed by the Employer  during the period of his military
service.  In computing  contribution  amounts  dependent  upon or limited by the
amount of Compensation  the Employee  earned or would have earned,  the Employee
shall be treated as receiving  Compensation  from the Employer during the period
of military service equal to the Compensation that the Employee  otherwise would
have received from the Employer during that period,  or, if the Compensation the
Employee otherwise would have received is not reasonably certain, the Employee's
average  Compensation from the Employer during the period immediately  preceding
the period of military service.  Such Employee shall not,  however,  be credited
with any  earnings on any such  additional  Employer  or Employee  contributions

                                      -35-
<PAGE>



described in this Section before the contribution is actually made. Furthermore,
no forfeitures shall be allocated to such Employee's  Accounts hereunder for the
period of military  service.  The rules  governing the  limitations  on all such
contributions that may be required hereunder shall be governed by Section 414(u)
of the Code and any regulations promulgated thereunder.


                                      -36-


<PAGE>


                                    ARTICLE X

                     PROVISIONS RELATING TO TOP-HEAVY PLANS

10.1         Top-Heavy Rules to Control.

             Anything contained in this Plan to the contrary notwithstanding, if
for any Plan  Year the Plan is a  top-heavy  plan,  as  determined  pursuant  to
Section  416 of the  Code,  then the Plan  must  meet the  requirements  of this
Article X for such Plan Year.

10.2         Top-Heavy Plan Definitions.

             Unless a different  meaning is plainly implied by the context,  the
following terms as used in this Article X shall have the following meanings:

             (a) "Accrued  Benefit"  shall mean the account  balances or accrued
benefits of an Employee, calculated pursuant to Section 10.3.

             (b) "Determination Date" shall mean, with respect to any particular
Plan Year of this Plan, the last day of the preceding Plan Year (or, in the case
of the first  Plan Year of the Plan,  the last day of the first Plan  Year).  In
addition,  the  term  "Determination  Date"  shall  mean,  with  respect  to any
particular  plan  year  of  any  plan  (other  than  this  Plan)  in a  Required
Aggregation  Group or a Permissive  Aggregation  Group, the last day of the plan
year of such plan which falls within the same calendar year as the Determination
Date for this Plan.

             (c)  "Employer"  shall  mean the  Employer  (as  defined in Section
1.1(q)) and any entity  which is (1) a member of a  controlled  group  including
such Employer, while it is a member of such controlled group (within the meaning
of Section  414(b) of the Code),  (2) in a group of trades or  businesses  under
common control with such Employer,  while it is under common control (within the
meaning  of  Section  414(c) of the  Code),  and (3) a member  of an  affiliated
service group  including such Employer,  while it is a member of such affiliated
service group (within the meaning of Section 414(m) of the Code).

             (d) "Key Employee"  shall mean any Employee or former  Employee (or
any Beneficiary of such Employee or former Employee, as the case may be) who, at
any time during the Plan Year or during the 4 immediately  preceding  Plan Years
is one of the following:

                                      -37-
<PAGE>


                    (1) An officer of the Employer who has compensation  greater
               than 50% of the amount in effect under Code  415(b)(1)(A) for the
               Plan Year; provided, however, that no more than 50 Employees (or,
               if lesser,  the  greater of 3 or 10% of the  Employees)  shall be
               deemed officers;

                    (2) One of the 10 Employees  having annual  compensation (as
               defined in Section  415 of the Code) in excess of the  limitation
               in effect under Section  415(c)(1)(A) of the Code, and owning (or
               considered  as owning,  within the  meaning of Section 318 of the
               Code) the largest interests in the Employer;

                    (3) Any Employee owning (or considered as owning, within the
               meaning  of  Section  318  of  the  Code)  more  than  5% of  the
               outstanding  stock of the Employer or stock  possessing more than
               5% of  the  total  combined  voting  power  of all  stock  of the
               Employer; or

                    (4) Any Employee having annual  compensation  (as defined in
               Section 415 of the Code) of more than  $150,000  and who would be
               described in Section 10.2(d)(3) if "1%" were substituted for "5%"
               wherever the latter percentage appears.

             For purposes of applying  Section 318 of the Code to the provisions
of this Section  10.2(d),  Section  318(a)(2)(C) of the Code shall be applied by
substituting "5%" for "50%" wherever the latter percentage appears. In addition,
for purposes of this Section 10.2(d),  the provisions of Section 414(b), (c) and
(m) shall not apply in determining ownership interests in the Employer. However,
for purposes of determining  whether an individual has compensation in excess of
$150,000,  or whether an individual is a Key Employee  under Section  10.2(d)(1)
and (2),  compensation from each entity required to be aggregated under Sections
414(b),  (c) and (m) of the Code  shall be taken into  account.  Notwithstanding
anything  contained herein to the contrary,  all  determinations as to whether a
person is or is not a Key Employee shall be resolved by reference to Section 416
of the Code and any rules and regulations promulgated thereunder.

             (e) "Non-Key  Employee"  shall mean any Employee or former Employee
(or any Beneficiary of such Employee or former Employee, as the case may be) who
is not considered to be a Key Employee with respect to this Plan.

             (f)  "Permissive  Aggregation  Group"  shall  mean all plans in the
Required  Aggregation Group and any other plans maintained by the Employer which
satisfy Sections 401(a)(4) and 410 of the Code when considered together with the
Required Aggregation Group.

             (g) "Required  Aggregation  Group" shall mean each plan  (including
any terminated  plan) of the Employer in which a Key Employee is (or in the case
of a terminated  plan, had been) a Participant  in the Plan Year  containing the
Determination  Date or any of the 4 preceding Plan Years, and each other plan of
the Employer which enables any plan of the Employer in which a Key Employee is a
Participant to meet the requirement of Sections 401(a)(4) and 410 of the Code.

                                      -38-
<PAGE>


10.3         Calculation of Accrued Benefits.

             (a)     An Employee's Accrued Benefit shall be equal to:

                    (1)  With  respect  to  this  Plan  or  any  other   defined
               contribution  plan  (other  than a defined  contribution  pension
               plan) in a Required Aggregation Group or a Permissive Aggregation
               Group, the Employee's account balances under the respective plan,
               determined  as of the most  recent plan  valuation  date within a
               12-month  period  ending  on the  Determination  Date,  including
               contributions  actually made after the valuation  date but before
               the  Determination  Date (and,  in the first plan year of a plan,
               also  including any  contributions  made after the  Determination
               Date which are allocated as of a date in the first plan year).

                    (2) With respect to any defined contribution pension plan in
               a Required  Aggregation Group or a Permissive  Aggregation Group,
               the Employee's account balances under the plan,  determined as of
               the most recent  plan  valuation  date  within a 12-month  period
               ending on the Determination Date,  including  contributions which
               have not actually  been made,  but which are due to be made as of
               the Determination Date.

                    (3) With  respect to any defined  benefit plan in a Required
               Aggregation Group or a Permissive  Aggregation Group, the present
               value  of  the  Employee's   accrued  benefits  under  the  plan,
               determined  as of the most  recent plan  valuation  date within a
               12-month period ending on the Determination Date, pursuant to the
               actuarial assumptions used by such plan, and calculated as if the
               Employee  terminated  Service under such plan as of the valuation
               date  (except  that,  in the first plan year of a plan, a current
               Participant's   estimated   Accrued   Benefit   Plan  as  of  the
               Determination Date shall be taken into account).

                    (4) If any  individual  has not  performed  services for the
               Employer  maintaining  the Plan at any  time  during  the  5-year
               period ending on the Determination  Date, any Accrued Benefit for
               such individual shall not be taken into account.

             (b) The Accrued  Benefit of any Employee shall be further  adjusted
as follows:

                    (1) The Accrued  Benefit  shall be calculated to include all
               amounts attributable to both Employer and Employee contributions,
               but shall exclude amounts  attributable  to voluntary  deductible
               Employee contributions, if any.

                    (2) The Accrued  Benefit shall be increased by the aggregate
               distributions  made with respect to an Employee under the plan or
               plans, as the case may be, during the 5-year period ending on the
               Determination Date.

                                      -39-
<PAGE>



             (3) Rollover and direct plan-to-plan  transfers shall be taken into
account as follows:

                    (A) If the  transfer is  initiated  by the Employee and made
               from a plan  maintained  by one employer to a plan  maintained by
               another unrelated employer,  the transferring plan shall continue
               to count the amount  transferred;  the  receiving  plan shall not
               count the amount transferred.

                    (B) If the  transfer is not  initiated by the Employee or is
               made  between  plans   maintained  by  related   employers,   the
               transferring  plan shall no longer count the amount  transferred;
               the receiving plan shall count the amount transferred.

             (c) If any individual  has not performed  services for the Employer
at any time  during the 5-year  period  ending on the  Determination  Date,  any
accrued benefit for such individual (and the account of such  individual)  shall
not be taken into account.

10.4         Determination of Top-Heavy Status.

             This Plan shall be considered  to be a top-heavy  plan for any Plan
Year if, as of the Determination  Date, the value of the Accrued Benefits of Key
Employees  exceeds  60% of the value of the  Accrued  Benefits  of all  eligible
Employees  under  the  Plan.  Notwithstanding  the  foregoing,  if the  Employer
maintains any other  qualified plan, the  determination  of whether this Plan is
top-heavy shall be made after aggregating all other plans of the Employer in the
Required  Aggregation  Group  and,  if  desired  by the  Employer  as a means of
avoiding  top-heavy status,  after aggregating any other plan of the Employer in
the  Permissive   Aggregation  Group.  If  the  required  Aggregation  Group  is
top-heavy,  then  each  plan  contained  in such  group  shall be  deemed  to be
top-heavy,  notwithstanding  that any  particular  plan in such group  would not
otherwise be deemed to be top-heavy.  Conversely,  if the Permissive Aggregation
Group is not top-heavy,  then no plan contained in such group shall be deemed to
be  top-heavy,  notwithstanding  that any  particular  plan in such group  would
otherwise  be deemed to be  top-heavy.  In no event  shall a plan  included in a
top-heavy  Permissive  Aggregation  Group be deemed a top-heavy plan unless such
plan is also included in a top-heavy Required Aggregation Group.

10.5         Determination of Super Top-Heavy Status.

             The Plan shall be considered to be a super top-heavy plan if, as of
the  Determination  Date, the Plan would meet the test specified in Section 10.4
above for  classification  as a  top-heavy  plan,  except  that  "90%"  shall be
substituted for "60%" whenever the latter percentage appears.

                                      -40-
<PAGE>


10.6         Minimum Contribution.

             (a) For any  year in  which  the Plan is  top-heavy,  each  Non-Key
Employee who has met the age and service requirements,  if any, contained in the
Plan, shall be entitled to a minimum contribution (which may include forfeitures
otherwise   allocable)  equal  to  a  percentage  of  such  Non-Key   Employee's
compensation (as defined in Section 415 of the Code) as follows:

                    (1) If the  Non-Key  Employee  is not  covered  by a defined
               benefit  plan  maintained  by  the  Employer,  then  the  minimum
               contribution  under  this  Plan  shall  be  3%  of  such  Non-Key
               Employee's compensation.

                    (2) If the Non-Key  Employee is covered by a defined benefit
               plan  maintained by the Employer,  then the minimum  contribution
               under  this  Plan  shall  be  5%  of  such   Non-Key   Employee's
               compensation.

             (b)  Notwithstanding  the  foregoing,   the  minimum   contribution
otherwise  allocable to a Non-Key  Employee  under this Plan shall be reduced in
the following circumstances:

                    (1) The percentage minimum contribution  required under this
               Plan shall in no event exceed the  percentage  contribution  made
               for the Key Employee for whom such  percentage is the highest for
               the Plan Year after taking into account contributions under other
               defined  contribution  plans in this Plan's Required  Aggregation
               Group; provided,  however, that this Section 10.7(b)(1) shall not
               apply if this Plan is  included in a Required  Aggregation  Group
               and this Plan  enables a defined  benefit  plan in such  Required
               Aggregation  Group to meet the requirements of Section  401(a)(4)
               or 410 of the Code.

                    (2) No  minimum  contribution  shall  be  required  (or  the
               minimum  contribution shall be reduced, as the case may be) for a
               Non-Key  Employee  under  this  Plan  for  any  Plan  Year if the
               Employer  maintains  another qualified plan under which a minimum
               benefit or  contribution  is being  accrued or made on account of
               such Plan  Year,  in whole or in part,  on behalf of the  Non-Key
               Employee, in accordance with Section 416(c) of the Code.

             (c) For purposes of this Section 10.6,  there shall be  disregarded
(1) any Employer  contributions  attributable  to a salary  reduction or similar
arrangement,  or (2) any Employer contributions to or any benefits under Chapter
21 of the Code (relating to the Federal Insurance  Contributions  Act), Title II
of the Social Security Act, or any other federal or state law.

             (d) For purposes of this Section 10.6, minimum  contributions shall
be required to be made on behalf of only those Non-Key  Employees,  as described
in Section  10.7(a),  who have not terminated  Service as of the last day of the
Plan Year.  If a Non-Key  Employee  is  otherwise  entitled to receive a minimum
contribution  pursuant  to this  Section  10.6(d),  the fact that  such  Non-Key

                                      -41-
<PAGE>



Employee  failed  to  complete  1,000  Hours of  Service  or  failed to make any
mandatory  or elective  contributions  under this Plan,  if any are so required,
shall not preclude him from receiving such minimum contribution.

10.7         Vesting.

             (a) For any Plan  Year in which  the Plan is a  top-heavy  plan,  a
Participant's Employer account shall continue to vest according to the following
schedule:

       Years of Service Completed               Percentage Vested
       --------------------------               -----------------

               Less than 1                              0%
               1 but less than 2                       20%
               2 but less than 3                       40%
               3 but less than 4                       60%
               4 but less than 5                       80%
               5 or more                              100%

             (b) For  purposes  of Section  10.7(a),  the term "year of service"
shall have the same  meaning as set forth in Section  1.1(kk),  as  modified  by
Section 3.2

             (c) If for any Plan Year the Plan becomes top-heavy and the vesting
schedule set forth in Section 10.7(a) becomes effective,  then, even if the Plan
ceases to be top-heavy in any  subsequent  Plan Year,  the vesting  schedule set
forth in Section 10.7(a) shall remain applicable with respect to any Participant
who has completed 3 Years of Service.

10.8  Maximum Benefit Limitation.

             For any Plan Year in which the Plan is a  top-heavy  plan,  Section
5.6(d)(1)(B)(i) and Section  5.6(d)(2)(B)(i) shall be read by substituting "1.0"
for "1.25"  wherever the latter figure  appears;  provided,  however,  that such
substitution  shall not have the effect of reducing any benefit  accrued under a
defined  benefit  plan  prior to the first  day of the plan  year in which  this
Section 10.8 becomes applicable.


                                      -42-


<PAGE>


                                   ARTICLE XI

                                 ADMINISTRATION

11.1 Appointment of Administrator.

             This Plan shall be administered by a committee  consisting of up to
5 persons, whether or not Employees or Participants, who shall be appointed from
time to time by the Board of Directors to serve at its pleasure. The Sponsor may
require  that each  person  appointed  as an  Administrator  shall  signify  his
acceptance by filing an acceptance with the Sponsor. The term "Administrator" as
used  in  this  Plan  shall  refer  to  the  members  of the  committee,  either
individually  or  collectively,  as  appropriate.  In the event that the Sponsor
shall  elect not to  appoint  any  individuals  to  constitute  a  committee  to
administer the Plan, the Sponsor shall serve as the Administrator hereunder.

11.2  Resignation or Removal of Administrator.

             An  Administrator  shall  have the  right to  resign at any time by
giving  notice  in  writing,  mailed or  delivered  to the  Employer  and to the
Trustee.  Any  Administrator  who was an employee of the Employer at the time of
his appointment  shall be deemed to have resigned as an  Administrator  upon his
termination of Service.  The Board of Directors may, in its  discretion,  remove
any Administrator with or without cause, by giving notice in writing,  mailed or
delivered to the Administrator and to the Trustee.

11.3  Appointment of Successors:  Terms of Office, Etc.

             Upon the death,  resignation  or removal of an  Administrator,  the
Employer  may  appoint,  by Board  of  Directors'  resolution,  a  successor  or
successors.  Notice of termination of an Administrator and notice of appointment
of a successor  shall be made by the Employer in writing,  with copies mailed or
delivered  to the  Trustee,  and the  successor  shall  have all the  rights and
privileges and all of the duties and obligations of the predecessor.

11.4  Powers and Duties of Administrator.

             The   Administrator   shall   have   the   following   duties   and
responsibilities in connection with the administration of this Plan:

                    (a) To promulgate  and enforce such rules,  regulations  and
               procedures as shall be proper for the efficient administration of
               the  Plan,  such  rules,  regulations  and  procedures  to  apply
               uniformly to all Employees, Participants and Beneficiaries;

                                      -43-
<PAGE>




                    (b)   To   determine   all   questions    arising   in   the
               administration,  interpretation  and  application  of  the  Plan,
               including  questions of eligibility  and of the status and rights
               of Participants, Beneficiaries and any other persons hereunder;

                    (c) To decide any  dispute  arising  hereunder  strictly  in
               accordance with the terms of the Plan; provided, however, that no
               Administrator  shall  participate  in any  matter  involving  any
               questions  relating solely to his own  participation  or benefits
               under this Plan;

                    (d) To advise the  Employer  and the Trustee  regarding  the
               known future needs for funds to be available for  distribution in
               order that the Trustee may establish investments accordingly;

                    (e) To  correct  defects,  supply  omissions  and  reconcile
               inconsistencies to the extent necessary to effectuate the Plan;

                    (f)  To  advise  the  Employer  of  the  maximum  deductible
               contribution to the Plan for each fiscal year;

                    (g) To direct the  Trustee  concerning  all  payments  which
               shall be made out of the Fund pursuant to the  provisions of this
               Plan;

                    (h) To advise the Trustee on all  terminations of Service by
               Participants, unless the Employer has so notified the Trustee;

                    (i) To confer with the Trustee on the settling of any claims
               against the Fund;

                    (j) To make  recommendations  to the Board of Directors with
               respect  to  proposed  amendments  to  the  Plan  and  the  Trust
               Agreement;

                    (k) To file all reports with government agencies,  Employees
               and other parties as may be required by law, whether such reports
               are  initially the  obligation  of the Employer,  the Plan or the
               Trustee; and

                    (l) To have all such  other  powers as may be  necessary  to
               discharge its duties hereunder.

             Reasonable  discretion is granted to the Administrator to interpret
the Plan and to determine the benefits,  rights and privileges of  Participants,
Beneficiaries  or other persons affected by this Plan. The  Administrator  shall
exercise reasonable discretion under the terms of this Plan and shall administer
the Plan  strictly  in  accordance  with its terms,  such  administration  to be
exercised  uniformly so that all persons  similarly  situated shall be similarly
treated.

                                      -44-
<PAGE>



11.5  Action by Administrator.

             The Administrator may elect a Chairman and Secretary from among its
members and may adopt rules for the conduct of its  business.  A majority of the
members then serving shall  constitute a quorum for the transaction of business.
All resolutions or other action taken by the Administrator shall be by vote of a
majority of those present at such meeting and entitled to vote.  Resolutions may
be adopted or other action taken without a meeting upon written  consent  signed
by at least a majority  of the  members.  All  documents,  instruments,  orders,
requests, directions,  instructions and other papers shall be executed on behalf
of  the   Administrator   by  either  the  Chairman  or  the  Secretary  of  the
Administrator,  if any,  or by any  member  or agent of the  Administrator  duly
authorized to act on the Administrator's behalf.

11.6  Participation by Administrators.

             No Administrator  shall be precluded from becoming a Participant in
the Plan if he would be otherwise eligible, but he shall not be entitled to vote
or act upon matters or to sign any documents  relating  specifically  to his own
participation  under the Plan,  except when such matters or documents  relate to
benefits generally.  If this  disqualification  results in the lack of a quorum,
then the Board of  Directors  shall  appoint a  sufficient  number of  temporary
Administrators  who  shall  serve for the sole  purpose  of  determining  such a
question.

11.7  Agents.

             The  Administrator may employ agents and provide for such clerical,
legal, actuarial,  accounting,  medical,  advisory or other services as it deems
necessary to perform its duties under this Plan.  The cost of such  services and
all  other  expenses  incurred  by the  Administrator  in  connection  with  the
administration  of the Plan  shall be paid  from the  Fund,  unless  paid by the
Employer.

11.8  Allocation of Duties.

             The   duties,   powers  and   responsibilities   reserved   to  the
Administrator  may be allocated  among its members so long as such allocation is
pursuant  to written  procedures  adopted by the  Administrator,  in which case,
except as may be required by the Act, no Administrator shall have any liability,
with respect to any duties, powers or responsibilities not allocated to him, for
the acts of omissions of any other Administrator.

11.9  Delegation of Duties.

             The Administrator may delegate any of its duties to other employees
of the  Employer,  to the Trustee  with its  consent,  or to any other person or
firm,  provided that the  Administrator  shall prudently  choose such agents and
rely in good faith on their actions.

                                      -45-
<PAGE>



11.10  Administrator's Action Conclusive.

             Any action on matters  within the  authority  of the  Administrator
shall be final and conclusive except as provided in Article XII.

11.11  Compensation and Expenses of Administrator.

             No Administrator who is receiving compensation from the Employer as
a full-time  employee,  as a director or agent, shall be entitled to receive any
compensation or fee for his services hereunder. Any other Administrator shall be
entitled  to  receive  such  reasonable  compensation  for  his  services  as an
Administrator  hereunder as may be mutually agreed upon between the Employer and
such  Administrator.  Any such compensation  shall be paid from the Fund, unless
paid by the Employer.  Each Administrator  shall be entitled to reimbursement by
the Employer  for any  reasonable  and  necessary  expenditures  incurred in the
discharge of his duties.

11.12  Records and Reports.

             The  Administrator  shall maintain  adequate records of its actions
and proceedings in  administering  this Plan and shall file all reports and take
all other actions as it deems  appropriate  in order to comply with the Act, the
Code and governmental regulations issued thereunder.

11.13  Reports of Fund Open to Participants.

             The Administrator shall keep on file, in such form as it shall deem
convenient  and  proper,  all  annual  reports  of  the  Fund  received  by  the
Administrator from the Trustee,  and a statement of each Participant's  interest
in the Fund as from time to time determined.  The annual reports of the Fund and
the statement of his own interest in the Fund, as well as a complete copy of the
Plan and the  Trust  Agreement  and  copies of annual  reports  to the  Internal
Revenue  Service,  shall be made available by the  Administrator to the Employer
for examination by each Participant during reasonable hours at the office of the
Employer,  provided,  however,  that the statement of a  Participant's  interest
shall not be made available for examination by any other Participant.

11.14  Named Fiduciary.

             The  Administrator  is the named  fiduciary for purposes of the Act
and shall be the designated agent for receipt of service of process on behalf of
the Plan.  It shall use ordinary care and  diligence in the  performance  of its
duties under this Plan.  Nothing in this Plan shall  preclude the Employer  from
indemnifying  the  Administrator  for  all  actions  under  this  Plan,  or from
purchasing  liability  insurance  to protect it with respect to its duties under
this Plan.


                                      -46-


<PAGE>



11.15  Information from Employer.

             The Employer  shall promptly  furnish all necessary  information to
the  Administrator  to permit it to  perform  its duties  under  this Plan.  The
Administrator  shall be entitled to rely upon the accuracy and  completeness  of
all information furnished to it by the Employer,  unless it knows or should have
known that such information is erroneous.

11.16  Reservation of Rights by Employer.

             Where rights are reserved in this Plan to the Employer, such rights
shall be exercised  only by action of the Board of  Directors,  except where the
Board of Directors,  by written resolution,  delegates any such rights to one or
more  officers of the  Employer or to the  Administrator.  Subject to the rights
reserved to the Board of Directors acting on behalf of the Employer as set forth
in this  Plan,  no member of the Board of  Directors  shall  have any  duties or
responsibilities under this Plan, except to the extent he shall be acting in the
capacity of an Administrator or Trustee.

11.17  Liability and Indemnification.

             (a) The Administrator shall perform all duties required of it under
this Plan in a prudent  manner.  To the extent not  prohibited  by the Act,  the
Administrator  shall not be responsible in any way for any action or omission of
the Employer,  the Trustee or any other  fiduciaries in the performance of their
duties and obligations set forth in this Plan and in the Trust Agreement. To the
extent  not  prohibited  by  the  Act,  the  Administrator  shall  also  not  be
responsible  for any act or omission of any of its  agents,  or with  respect to
reliance upon advice of its counsel (whether or not such counsel is also counsel
to the  Employer or the  Trustee),  provided  that such  agents or counsel  were
prudently chosen by the Administrator and that the Administrator  relied in good
faith upon the action of such agent or the advice of such counsel.

             (b) The Administrator  shall not be relieved from responsibility or
liability for any responsibility,  obligation or duty imposed upon it under this
Plan or under the Act. Except for its own gross negligence,  willful  misconduct
or  willful  breach  of the  terms  of this  Plan,  the  Administrator  shall be
indemnified  and held  harmless  by the  Employer  against  liability  or losses
occurring  by reason of any act or omission of the  Administrator  to the extent
that such indemnification does not violate the Act or any other federal or state
laws.

11.18  Service as Trustee and Administrator.

             Nothing  in this  Plan  shall  prevent  one or more  Trustees  from
serving as Administrator under this Plan.


                                      -47-


<PAGE>


                                   ARTICLE XII

                                CLAIMS PROCEDURE

12.1 Notice of Denial.

             If a Participant  or his  Beneficiary  is denied any benefits under
this  Plan,  either in whole or in part,  the  Administrator  shall  advise  the
claimant  in writing  of the amount of his  benefit,  if any,  and the  specific
reasons for the denial.  The  Administrator  shall also  furnish the claimant at
that time with a written notice containing:

             (a) A specific reference to pertinent Plan provisions;

             (b)  A  description  of  any  additional  material  or  information
necessary for the claimant to perfect his claim, if possible, and an explanation
of why such material or information is needed; and

             (c) An explanation of the Plan's claim review procedure.

12.2  Right to Reconsideration.

             Within 60 days of  receipt  of the  information  described  in 12.1
above, the claimant shall, if he desires further review,  file a written request
for reconsideration with the Administrator.

12.3  Review of Documents.

             So long as the claimant's  request for review is pending (including
the 60-day  period  described in Section  12.2 above),  the claimant or his duly
authorized  representative  may review  pertinent  Plan  documents and the Trust
Agreement  (and any  pertinent  related  documents)  and may  submit  issues and
comments in writing to the Administrator.

12.4  Decision by Administrator.

             A final and  binding  decision  shall be made by the  Administrator
within 60 days of the filing by the claimant of his request for reconsideration;
provided,  however,  that if the  Administrator  feels  that a hearing  with the
claimant or his  representative  present is necessary or desirable,  this period
shall be extended an additional 60 days.

                                      -48-
<PAGE>



12.5  Notice by Administrator.

             The  Administrator's  decision shall be conveyed to the claimant in
writing and shall include specific reasons for the decision, written in a manner
calculated to be understood  by the  claimant,  with specific  references to the
pertinent Plan provisions on which the decision is based.




                                      -49-


<PAGE>





                                  ARTICLE XIII

                       AMENDMENTS, TERMINATION AND MERGER

13.1 Amendments.

             The Employer  reserves the right at any time and from time to time,
and  retroactively  if deemed  necessary  or  appropriate  by it, to the  extent
permissible  under  law,  to  conform  with  governmental  regulations  or other
policies,  to amend in  whole  or in part any or all of the  provisions  of this
Plan, provided that:

             (a) No amendment shall make it possible for any part of the Fund to
be used for, or diverted to,  purposes  other than for the exclusive  benefit of
Participants or their  Beneficiaries  under the Trust  Agreement,  except to the
extent provided in Section 4.4;

             (b) No amendment  may,  directly or  indirectly,  reduce the vested
portion of any Participant's  interest as of the effective date of the amendment
or change the vesting  schedule  with respect to the future  accrual of Employer
contributions for any Participants  unless each Participant with 3 or more Years
of Service with the Employer is permitted to elect to have the vesting  schedule
in effect before the amendment used to determine his vested benefit;

             (c) No amendment may eliminate an optional form of benefit; and.

             (d) No amendment may increase the duties of the Trustee without its
consent.

             Amendments  may  be  made  in  the  form  of  Board  of  Directors'
resolutions or separate  written  document.  Copies of all  amendments  shall be
delivered to the Trustee.

13.2  Consolidation, Merger or Other Transactions of Employer.

             Nothing  in this Plan  shall  prevent  the  consolidation,  merger,
reorganization  or  liquidation  of the  Employer,  or  prevent  the sale by the
Employer  of any or all of its  property.  Any  successor  corporation  or other
entity formed and resulting  from any such  transaction  shall have the right to
become a party to this Plan by adopting the same by resolution and by appointing
a new Trustee as though the Trustee had  resigned in  accordance  with the Trust
Agreement,  and by executing a proper  supplemental  agreement with the Trustee.
If, within 180 days from the effective date of such transaction, such new entity
does  not  become  a party  to this  Plan as above  provided,  this  Plan  shall
automatically  be terminated  and the Trustee shall make payments to the persons
entitled thereto in accordance with Section 9.5.

                                      -50-
<PAGE>



13.3  Consolidation or Merger of Trust.

             In the event of any merger or  consolidation  of the Fund with,  or
transfer  in  whole or in part of the  assets  and  liabilities  of the Fund to,
another trust fund held under any other plan of deferred compensation maintained
or to be established for the benefit of all or some of the  Participants of this
Plan,  the  assets  of  the  Fund  applicable  to  such  Participants  shall  be
transferred to the other trust fund only if:

             (a) Each  Participant  would receive a benefit under such successor
trust fund  immediately  after the merger,  consolidation  or transfer  which is
equal to or greater  than the  benefit he would  have been  entitled  to receive
immediately before the merger,  consolidation or transfer (determined as if this
Plan and such transferee trust fund had then terminated);

             (b)  Resolutions  of the Board of Directors  under this Plan, or of
any new or successor employer of the affected Participants, shall authorize such
transfer  of assets,  and, in the case of the new or  successor  employer of the
affected   Participants,   its  resolutions   shall  include  an  assumption  of
liabilities with respect to such  Participants'  inclusion in the new employer's
plan; and

             (c) Such other plan and trust are qualified  under Sections  401(a)
and 501(a) of the Code.

13.4  Bankruptcy or Insolvency of Employer.

             In the event of (a) the Employer's legal dissolution or liquidation
by any  procedure  other  than a  consolidation  or merger,  (b) the  Employer's
receivership,  insolvency,  or cessation of its business as a going concern,  or
(c) the  commencement  of any  proceeding  by or against the Employer  under the
federal bankruptcy laws, and similar federal or state statute, or any federal or
state  statute or rule  providing  for the relief of  debtors,  compensation  of
creditors, arrangement,  receivership, liquidation or any similar event which is
not dismissed  within 30 days, this Plan shall terminate  automatically  on such
date  (provided,  however,  that if a proceeding is brought against the Employer
for reorganization  under Chapter 11 of the United States Bankruptcy Code or any
similar federal or state statute,  then this Plan shall terminate  automatically
if and when said  proceeding  results in a liquidation  of the Employer,  or the
approval of any Plan  providing  therefor,  or the  proceeding is converted to a
case under  Chapter 7 of the  Bankruptcy  Code or any  similar  conversion  to a
liquidation proceeding under federal or state law including, but not limited to,
a receivership proceeding).  In the event of any such termination as provided in
the foregoing sentence,  the Trustee shall make payments to the persons entitled
thereto in accordance with Section 9.5 hereof.

                                      -51-
<PAGE>


13.5  Voluntary Termination.

             The Board of Directors reserves the right to terminate this Plan at
any time by giving to the  Trustee  and the  Administrator  notice in writing of
such desire to terminate.  The Plan shall  terminate upon the date of receipt of
such notice,  the interests of all Participants  shall become fully vested,  and
the Trustee shall make payments to each Participant or Beneficiary in accordance
with Section 9.5. Alternatively,  the Employer, in its discretion, may determine
to continue the Trust  Agreement and to continue the maintenance of the Fund, in
which event  distributions  shall be made upon the  contingencies and in all the
circumstances  which  would have been  entitled  such  distributions  on a fully
vested basis, had there been no termination of the Plan.

13.6  Partial Termination of Plan or Permanent Discontinuance of Contributions.

             In the event that a partial termination of the Plan shall be deemed
to  have  occurred,  or  if  the  Employer  shall  discontinue   completely  its
contributions  hereunder, the right of each affected Participant to his interest
in the Fund shall be fully vested. The Employer, in its discretion, shall decide
whether to direct the Trustee to make immediate  distribution of such portion of
the Fund assets to the persons entitled  thereto or to make  distribution in the
circumstances and contingencies  which would have controlled such  distributions
if there had been no partial termination or discontinuance of contributions.




                                      -52-


<PAGE>





                                   ARTICLE XIV

                                  MISCELLANEOUS

14.1  No Diversion of Funds.

             It is the intention of the Employer that it shall be impossible for
any part of the  corpus or income of the Fund to be used for,  or  diverted  to,
purposes  other  than for the  exclusive  benefit of the  Participants  or their
Beneficiaries, except to the extent that a return of the Employer's contribution
is permitted under Section 4.4.

14.2  Liability Limited.

             Neither  the  Employer  nor  the  Administrator,  nor  any  agents,
employees,  officers, directors or shareholders of any of them, nor the Trustee,
nor any other person shall have any liability or responsibility  with respect to
this Plan, except as expressly provided herein.

14.3  Incapacity.

             If the Administrator shall receive evidence satisfactory to it that
a Participant or Beneficiary  entitled to receive any benefit under the Plan is,
at the time when such benefit  becomes  payable,  a minor,  or is  physically or
mentally  incompetent  to  receive  such  benefit  and to give a  valid  release
therefor,  and that another person or an institution is then  maintaining or has
custody of such Participant or Beneficiary,  and that no guardian,  committee or
other representative of the estate of such Participant or Beneficiary shall have
been duly appointed, the Administrator may direct the Trustee to make payment of
such benefit otherwise payable to such Participant or Beneficiary, to such other
person or institution, including a custodian under a Uniform Gifts to Minor Act,
or corresponding  legislation (who shall be an adult, a guardian of the minor or
a trust company), and the release of such other person or institution shall be a
valid and complete discharge for the payment of such benefit.

14.4  Spendthrift Clause.

             Except as permitted  by the Act or the Code,  including in the case
of certain  judgments and settlements  described in subparagraph  (C) of Section
401(a)(13)  of the Code,  no benefits or other  amounts  payable  under the Plan
shall be subject  in any manner to  anticipation,  sale,  transfer,  assignment,
pledge, encumbrance,  charge or alienation. If the Administrator determines that
any person  entitled  to any  payments  under the Plan has become  insolvent  or
bankrupt  or has  attempted  to  anticipate,  sell,  transfer,  assign,  pledge,
encumber, charge or otherwise in any manner alienate any benefit or other amount
payable  to him  under  the  Plan or that  there  is any  danger  of any levy or
attachment or other court process or  encumbrance on the part of any creditor of

                                      -53-
<PAGE>



such person  entitled to  payments  under the Plan  against any benefit or other
accounts  payable to such person,  the  Administrator  may, at any time,  in its
discretion,  and in  accordance  with  applicable  law,  direct  the  Trustee to
withhold  any or all  payments to such person  under the Plan and apply the same
for the benefit of such  person,  in such manner and in such  proportion  as the
Administrator may deem proper.

14.5  Benefits Limited to Fund.

             All  contributions  by the Employer to the Fund shall be voluntary,
and  the  Employer  shall  be  under  no  legal   liability  to  make  any  such
contributions.  The benefits of this Plan shall be provided solely by the assets
of the Fund,  and no liability for the payment of benefits under the Plan or for
any loss of assets due to any action or inaction of the Trustee shall be imposed
upon the Employer.

14.6  Cooperation of Parties.

             All parties to this Plan and any party claiming interest  hereunder
agree to perform any and all acts and execute any and all  documents  and papers
which are  necessary  and  desirable  for  carrying  out this Plan or any of its
provisions.

14.7  Payments Due Missing Persons.

             The  Administrator  shall  direct the Trustee to make a  reasonable
effort to locate all  persons  entitled  to  benefits  under the Plan;  however,
notwithstanding any provision in the Plan to the contrary, if, after a period of
5 years from the date such benefit  shall be due,  any such persons  entitled to
benefits  have not been  located,  their  rights  under  the  Plan  shall  stand
suspended.  Before this provision  becomes  operative,  the Trustee shall send a
certified  letter to all such persons at their last known address  advising them
that their  interest in  benefits  under the Plan shall be  suspended.  Any such
suspended  amounts  shall be held by the  Trustee  for a period of 3  additional
years (or a total of 8 years from the time the benefits  first became  payable),
and thereafter such amounts shall be reallocated  among current  Participants in
the same manner that a current  contribution would be allocated.  However,  if a
person subsequently makes a valid claim with respect to such reallocated amounts
and any earnings thereon, the Plan earnings or the Employer's contribution to be
allocated  for the year in which the claim shall be paid shall be reduced by the
amount of such payment.  Any such suspended amounts shall be handled in a manner
not  inconsistent  with  regulations  issued by the Internal Revenue Service and
Department of Labor.

14.8  Governing Law.

             This  Plan  has  been  executed  in the  State  of New York and all
questions  pertaining to its validity,  construction and administration shall be
determined  in  accordance  with the laws of that  State,  except to the  extent
superseded by the Act.

                                      -54-
<PAGE>



14.9  Nonguarantee of Employment.

             Nothing  contained in this Plan shall be construed as a contract of
employment between the Employer and any Employee,  or as a right of any Employee
to be continued in the  employment  of the  Employer,  or as a limitation of the
right of the Employer to discharge any of its Employees, with or without cause.

14.20  Counsel.

             The Trustee and the  Administrator  may consult with legal counsel,
who may be counsel for the Employer and for the Administrator or the Trustee (as
the case may be), with respect to the meaning or  construction  of this Plan and
the Trust Agreement,  their  respective  obligations or duties hereunder or with
respect to any action or  proceeding  or any  question of law, and they shall be
fully  protected  with  respect to any  action  taken or omitted by them in good
faith pursuant to the advice of legal counsel.

             IN WITNESS  WHEREOF,  the Sponsor has caused  these  presents to be
executed by its duly authorized officers and its corporate seal to be affixed on
this _____ day of _______, 1998.



                                           Hudson River Bancorp, Inc.
ATTEST:


____________________________               By   ________________________________




- -----------------------------,                  -------------------------------,
Secretary                                       President and Chief Executive
                                                Officer


[Corporate Seal]


                                      -55-





                                                                      Exhibit 22


                         SUBSIDIARIES OF THE REGISTRANT
                      (Upon the completion of Transaction)


<TABLE>
<CAPTION>

                                                                           Percentage of             State of Incorporation
         Parent                              Subsidiary                      Ownership                  or Organization
         ------                              ----------                      ---------                  ---------------
<S>                                    <C>                                      <C>                            <C>
Hudson River Bancorp, Inc.             The Hudson City Savings                    100%                        Delaware
                                       Institution

The Hudson City Savings                Hudson City Associates, Inc.               100%                        New York
Institution


The Hudson City Savings                Hudson River Mortgage                      100%                        New York
Institution                            Company


The Hudson City Savings                Hudson River Funding Corp.                 100%                        New York
Institution

</TABLE>



         It is contemplated that the financial statements of the Registrant will
be consolidated with its subsidiaries.





                                                                    Exhibit 24.1



                    CONSENT OF SILVER FREEDMAN & TAFF, L.L.P.


         We hereby  consent to the  references to this firm and our opinions in:
the  Registration  Statement  on Form S-1 filed by Hudson River  Bancorp,  Inc.,
Hudson,  New York, and all amendments  thereto;  in the Form H-(e)l-S for Hudson
River Bancorp,  Inc., and all amendments  thereto;  and in the  Application  for
Conversion  on Form 86-AC  filed by The Hudson  City  Savings  Institution  (the
"Bank"),  and all amendments thereto,  and in the Notice and Application for the
Hudson  City  Savings  Institution  filed  with the  Federal  Deposit  Insurance
Corporation and all amendments  thereto,  relating to the conversion of the Bank
from a New  York  State  chartered  mutual  savings  bank  to a New  York  State
chartered stock savings bank, the concurrent  issuance of the Bank's outstanding
capital stock to Hudson River Bancorp,  Inc., a holding  company formed for such
purpose, and the offering of Hudson River Bancorp, Inc.'s common stock.


                                    /s/SILVER, FREEDMAN & TAFF, L.L.P.

                                    SILVER, FREEDMAN & TAFF, L.L.P.




                                                                    Exhibit 24.2



                        CONSENT OF KPMG Peat Marwick LLP
                              INDEPENDENT AUDITORS


         We consent to the use in this Registration Statement on Form S-1 and in
the  Application  for Conversion on Form 86-AC and in the Notice and Application
for Conversion of Hudson River  Bancorp,  Inc. of our report dated June 20, 1997
(except for note 17,  which is as of November  20,  1997),  on the  Consolidated
Financial  Statements of The Hudson City Savings Institution and subsidiaries as
of March 31, 1997 and 1996, and for each of the years in the  three-year  period
ended March 31, 1997.  

         We  also  consent  to the  reference  to our  firm  under  the  heading
"Experts" in the related Prospectus.


                                               /s/ KPMG Peat Marwick LLP



Albany, New York
March 6, 1998




                                                                    Exhibit 24.3


                             Consent of RP Financial



                                  March 6, 1998


Board of Trustees
The Hudson City Savings Institution and
Board of Directors
Hudson River Bancorp, Inc.
One Hudson City Centre
Hudson, New York 12534

Ladies and Gentlemen:

         We hereby consent to the use of our firm's name in the  Application for
Conversion on Form 86-AC of Hudson River Bancorp, Inc., Hudson, New York and any
amendments  thereto,  and  in  the  Form  S-1  Registration  Statement  and  any
amendments thereto for Hudson River Bancorp,  Inc. We also hereby consent to the
inclusion of , summary of and references to our Appraisal Report in such filings
including the Prospectus of Hudson River Bancorp, Inc.

                                                        Sincerely,


                                                        RP FINANCIAL, LC.


                                                        /s/ Ronald S. Riggins
                                                        ------------------------
                                                            Ronald S. Riggins
                                                            President




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