HUDSON RIVER BANCORP INC
10-K, 1999-06-28
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: AMERICAN STATES WATER CO, 11-K, 1999-06-28
Next: IBS INTERACTIVE INC, 424B3, 1999-06-28




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-K

[X]  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934

                    For the fiscal year ended March 31, 1999

                                       OR

[ ]  TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR  15(d)  OF THE  SECURITIES
     EXCHANGE ACT OF 1934

                        Commission file number 000-24187

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

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


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

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

           Securities Registered Pursuant to Section 12(b) of the Act:

                                      None

           Securities Registered Pursuant to Section 12(g) of the Act:

                     Common Stock, par value $.01 per share
                                (Title of Class)

         Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934 during the  preceding  twelve  months (or for such shorter  period that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. YES [X] NO [ ]

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of  Registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. [X]

         As of June 14,  1999,  there  were  issued and  outstanding  17,090,250
shares of the  Registrant's  Common  Stock.  The  aggregate  market value of the
voting stock held by non-affiliates of the Registrant,  computed by reference to
the  average  of the  closing  bid and asked  prices of such stock on the Nasdaq
National Market System as of June 14, 1999, was approximately $191.2 million.

                       DOCUMENTS INCORPORATED BY REFERENCE

      Part II of Form 10-K - Annual Report to Shareholders for the fiscal
      year ended March 31, 1999. Part III of Form 10-K - Portions of Proxy
      Statement for 1999 Annual Meeting of Shareholders.
<PAGE>
                                     PART I

Item 1.  Description of Business
         -----------------------

                             BUSINESS OF THE COMPANY
General
         The Company, a Delaware corporation,  was organized on March 5, 1998 at
the  direction of the Board of Trustees of the Hudson River Bank & Trust Company
(the Bank) (formerly Hudson City Savings  Institution) for the purpose of owning
all of the outstanding capital stock of the Bank upon consummation of the Bank's
conversion  from a mutual savings bank to a stock savings bank. The Company,  as
the  sole  shareholder  of the  Bank,  is a  savings  and loan  holding  company
regulated by the OTS.

         The Company is an operating  company.  The Company  directs,  plans and
coordinates the business  activities of the Bank. In the future, the 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.  The Company neither owns nor leases any
property but instead uses the  premises and  equipment of the Bank.  The Company
does not currently  employ any persons  other than certain  officers of the Bank
who are not  separately  compensated  by the Company.  The Company  utilizes the
support  staff of the Bank from time to time,  if needed.  Additional  employees
will be hired as appropriate  to the extent the Company  expands its business in
the future.

         Throughout  this Annual Report on Form 10K for the year ended March 31,
1999,  references to the Company  include both the Company and the Bank,  unless
otherwise noted. For additional  information on the business of the Company, see
page 10 of the  Company's  Annual  Report  to  Shareholders  attached  hereto by
Exhibit 13 and incorporated herein by reference.

Market Area

         The Bank's  primary  market area is comprised  of Columbia,  Albany and
Rensselaer  Counties  in New York  and  portions  of  Dutchess  and  Schenectady
Counties in New York.

         The Company'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 Company's  primary market area,  with jobs
in  wholesale/retail  trade accounting for the second largest employment sector.
<PAGE>
Lending Activities

         General.  The  Company  primarily  originates  and  retains  fixed- and
adjustable-rate residential mortgage loans, including home equity loans, secured
by the borrower's primary residence. Generally, the term of the loans originated
ranges  from 15 to 30 years.  The Company  also  originates  to a lesser  extent
commercial  real estate loans,  commercial  loans,  manufactured  housing loans,
financed   insurance   premiums  and  other  consumer   loans.   In-market  loan
originations  are generated by the Company'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  Company's  present
customers,  walk-in customers and referrals from real estate agents, brokers and
builders.  The marketing  for  manufactured  housing loans is conducted  through
Tammac  Corporation  with which the  Company has an  agreement  relating to such
loans. The marketing for financed  insurance  premiums is conducted  through the
Company's premium finance subsidiary. See "Consumer Lending." At March 31, 1999,
the Company's total loan portfolio totaled  approximately  $578.1 million.

         Loan  applications  are  initially  considered  and approved at various
levels of  authority,  depending  on the type and  amount  of the loan.  Company
employees  with  lending  authority  are  designated,  and their  lending  limit
authority defined, by the Board of Directors of the Company. The approval of the
Company's  Board of Directors is required for any loans over $500,000.  Pursuant
to the Company's lending policy, senior lending officers may approve loans up to
$200,000  individually and up to $500,000 as a committee.  The Company generally
requires  personal  guarantees for all  commercial  and  commercial  real estate
loans.

         The types of loans  that the  Company  may  originate  are  subject  to
federal and state laws and regulations. Interest rates charged by the Company on
loans are affected by the demand for such loans,  the supply of money  available
for lending purposes and the rates offered by competitors.  These factors are in
turn affected by, among other things, economic conditions,  monetary policies of
the federal  government,  including the Federal  Reserve Board ("FRB"),  and tax
policies.  For a description of the Company's lending portfolio,  see page 17 of
the Company's 1999 Annual Report to  Shareholders  attached hereto by Exhibit 13
and incorporated herein by reference.

         The  following  table  illustrates  the  contractual  maturity  of  the
Company's  construction,  commercial real estate,  and commercial loans at March
31, 1999.  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.
<PAGE>
<TABLE>
<CAPTION>
               (In thousands)                 Construction     Commercial       Commercial          Total
                                                 Loans         Real Estate         Loans            Loans
                                                                  Loans
                                              -------------    -------------    -------------    ------------
<S>                                           <C>              <C>              <C>              <C>

               Amounts  Due:
               0 months to 1 year....         $        650     $     10,593     $     20,182     $    31,425

               After 1 year:
                 1 to 5 years........                    -           43,694            6,790           50,484
                 Over 5 years........                4,310           37,193            2,052           43,555
                                              -------------    -------------    -------------    ------------
               Total due after one year              4,310           80,887            8,842           94,039
                                              -------------    -------------    -------------    ------------
               Total amount due......         $      4,960     $     91,480     $     29,024     $    125,464
                                              ============     ============     ============     ============
</TABLE>
         The  following  table sets forth the dollar  amounts in the  respective
loan category at March 31, 1999 that are contractually due after March 31, 2000,
and whether such loans have fixed interest rates or adjustable interest rates.
<TABLE>
<CAPTION>
                                                  Due after March 31, 2000
                                           -------------------------------------
(In thousands)                              Fixed        Adjustable       Total
                                           -------       ----------       -----
<S>                                        <C>            <C>            <C>
Construction loans ................        $  --          $ 4,310        $ 4,310

Commercial real estate loans ......         40,196         40,691         80,887

Commercial loans ..................          1,721          7,121          8,842
                                           -------        -------        -------
    Total .........................        $41,917        $52,122        $94,039
                                           =======        =======        =======
</TABLE>
<PAGE>
Residential Real Estate Lending

         The Company's  residential  real estate loans consist of primarily one-
to four-family,  owner occupied mortgage loans,  including home equity loans. At
March 31, 1999, $293.9 million,  or 50.8% of the Company's total loans consisted
of  residential  mortgage  loans and home equity  loans.  The  Company  does not
originate  fixed-rate  loans  for terms  longer  than 30  years.  The  Company's
residential  real  estate  loans  are  priced  competitively  with  the  market.
Accordingly,  the Company  attempts to distinguish  itself from its  competitors
based on quality of service.

         The Company generally  underwrites its fixed-rate  residential mortgage
loans using accepted  secondary market  standards.  In underwriting  residential
mortgage  loans,  the Company  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 the Company are appraised by
independent  fee appraisers  approved by the Company's  Board of Directors.  The
Company  requires  borrowers  to obtain title  insurance,  and fire and property
insurance  (including flood insurance,  if necessary) in an amount not less than
the amount of the loan.

         The  Company   currently   offers  one-  and   three-year   residential
adjustable-rate mortgage (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
three-year ARM loans based on the change in the relevant  United States Treasury
index.  These  loans  generally  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 Company'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 Company  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 March 31, 1999, the Company had not  experienced  higher default
rates on these loans relative to its other loans.

         The  Company's  residential  mortgage  loans do not contain  prepayment
penalties and do not permit  negative  amortization  of  principal.  Real estate
loans  originated  by the  Company  generally  contain  a "due on  sale"  clause
allowing  the  Company to declare the unpaid  principal  balance due and payable
upon the sale of the security  property.  The Company 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,  the Company 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 on occasion,  the
Company may lend up to 97% of the value of the property  securing  the loan.  If
the  loan-to-value  ratio exceeds 80%, the Company  generally  requires that the
borrower  obtain private  mortgage  insurance in amounts  intended to reduce the
Company's  exposure  to 80% or less of the lower of the  appraised  value or the
purchase price of the property securing the loan.
<PAGE>
         The  Company'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.  The
Company uses the same  underwriting  standards  for home equity loans as it uses
for residential  mortgage loans.  Home equity loans are generally  originated in
amounts,  which together with all prior liens on such  residence,  do not exceed
80% of the appraised value of the property securing the loan. The interest rates
for home equity loans and lines of credit  either float at a stated  margin over
the prime rate or have fixed interest rates. Home equity lines of credit require
interest and principal  payments on the outstanding  balance for the term of the
loan.  The terms of the Company's home equity lines of credit are generally five
to ten years, with a payback period ranging from five to twenty years.

Commercial Real Estate Lending

         The Company  has engaged in  commercial  real  estate  lending  secured
primarily by apartment buildings, office buildings, motels, nursing homes, strip
shopping centers and manufactured housing parks located in the Company's primary
market area. At March 31, 1999, the Company had $91.5 million of commercial real
estate loans, representing 15.8% of the Company's total loan portfolio.

         Commercial real estate loans have either fixed or adjustable  rates and
terms to maturity  that do not exceed 25 years.  The Company'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 Company's primary market area and due to economic  conditions,
the current  loan-to-value  ratio of some  commercial  real estate  loans in the
Company'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 Company  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
Company 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 Company are performed by
independent fee appraisers approved by the Board of Directors.

         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.
<PAGE>

Consumer Lending

         The Company offers a variety of secured and unsecured  consumer  loans,
including  manufactured  housing loans (loans secured by prefabricated or mobile
homes which serve as the borrower's dwelling),  financed insurance premiums and,
to  a  lesser  extent,  lines  of  credit  and  loans  secured  by  automobiles.
Substantially  all of the  Company's  manufactured  housing  loans and  financed
insurance  premium loans are  originated  outside the Company's  primary  market
area.  The balance of the Company's  consumer  loans are  originated  inside the
Company's market area.

         The underwriting  standards  employed by the Company 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  Housing  Loans.  In order to expand  its  origination  of
manufactured  housing lending,  the Company is party to an agreement with Tammac
Corporation  ("Tammac"),  pursuant to which Tammac solicits manufactured housing
loan applications on behalf of the Company. Under the agreement, the Company may
refuse to accept for any reason any application referred to it by Tammac. Tammac
provides certain collection services to the Company, 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 Company,  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 Company.  Substantially  all of the  manufactured  housing loans
originated by the Company have been referred to it by Tammac.

         Manufactured  housing  loans  represent  the largest  component  of the
Company's consumer loan portfolio. At March 31, 1999, the Company's portfolio of
manufactured  housing loans totaled  $90.4  million,  or 15.6% of its total loan
portfolio.  The Company's manufactured housing loans are typically originated at
a higher rate than residential first mortgage loans, and generally have terms of
up to 20 years. Historically, the Company's manufactured housing loans have been
made with both fixed and adjustable rates of interest.  Currently,  however, the
Company  originates only fixed rate  manufactured  housing loans.  The Company's
adjustable-rate  manufactured  housing loans  typically have an interest rate of
4.0% above the one year United States Treasury index, adjusted annually,  with a
2.0%  maximum  annual  adjustment  and a 16.0%  interest  rate cap.  The initial
interest rate represents the floor. Because the loan may be based on the cost of
the  manufactured  housing  as well as  improvements  and  because  manufactured
housing may decline in value due to wear and tear following  their initial sale,
the  value  of the  collateral  securing  a  manufactured  housing  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.
<PAGE>
         Financed  Insurance  Premiums.  The  second  largest  component  of the
Company's  consumer loan portfolio is financed insurance  premiums.  The Company
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  8.0%  of
premiums financed are for non-standard and sub-standard (assigned risk) personal
automobile  insurance and the remaining 92% 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 for
eight months.

         The Company has experienced a relatively high level of delinquencies in
its financed insurance premium portfolio  resulting in higher  charge-offs.  The
Company 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, 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 Company  sustains a loss to the extent
the  premium  has been  earned  by (and is  therefore  unrecoverable  from)  the
insurance company.  The Company'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
Company 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 March 31,  1999,  the  Company had $57.9
million of financed  insurance  premiums through PPP,  representing 10.0% of the
Company'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 Company 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.
<PAGE>
Commercial Loans

         At March 31, 1999, commercial loans comprised $29.0 million, or 5.0% of
the Company's total loan portfolio.  Most of the Company's commercial 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 loans also involve the extension of revolving credit for
a combination  of equipment  acquisitions  and working  capital needs as well as
warehouse lines of credit.

         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 Company 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 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 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  Company's  commercial  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.

         The  Company's   commercial   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
the Company's  current credit analysis.  The Company  generally obtains personal
guarantees  on its  commercial  loans.  Nonetheless,  such loans are believed to
carry higher credit risk than more traditional savings bank loans.

         The Company  maintains a $20.0  million  warehouse  line of credit with
Homestead Funding Corp., a mortgage company located in the Capital District area
of New York. Homestead primarily originates residential real estate loans in the
Company's  market  area.  The line of credit is  secured by  assignments  of the
underlying  mortgages.   At  March  31,  1999,  the  Company  had  $9.6  million
outstanding  under  this  warehouse  line  of  credit  which  is  included  with
commercial  loans.  During the year ended March 31,  1999,  the Company  made an
equity investment in Homestead Funding Corp. as a strategic initiative. The line
of credit to  Homestead  was made in the  ordinary  course  of  business  at the
Company's normal credit terms, including interest rate and collateralization.
<PAGE>
Asset Quality

         Delinquency  Procedures.  When a  borrower  fails  to  make a  required
payment  on a  residential  mortgage  loan,  the  Company  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 Company  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
Company 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  Company.  If the
Company is in fact the successful  bidder at the foreclosure  sale, upon receipt
of a deed to the  property,  the  Company  generally  sells the  property at the
earliest possible date.

         Collection  efforts on consumer  and  commercial  real estate loans are
similar to efforts on residential mortgage loans, except that collection efforts
on consumer  and  commercial  real estate loans  generally  begin within 15 days
after the payment date is missed.  In the case of manufactured  home loans,  the
Company's  agreement with Tammac requires Tammac to provide collection  services
on any loan  that is more  than 30 days past due.  The  Company  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 Company 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 expenses from OREO
and  repossessed  properties  are expensed as incurred.  See the  "Nonperforming
Assets"  table on page 18 of the Company's  1999 Annual  Report to  Shareholders
attached hereto by Exhibit 13 and incorporated herein by reference.

         Other Loans of Concern.  As of March 31, 1999,  there were $4.3 million
of other loans not included in the category of non-performing  loans 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.

         There were no other  loans in excess of $1.0  million  being  specially
monitored by the Company as of March 31, 1999.  These loans have been considered
by management in conjunction  with the analysis of the adequacy of the allowance
for loan losses.
<PAGE>
         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 Company'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  Company's  allowance  for loan
losses.  Such  agencies  may require the Company to  recognize  additions to the
allowance based upon their judgment of the information  available to them at the
time of their examination.  At March 31, 1999, the Company had a total allowance
for loan losses of $14.3 million,  representing  143.8% of total  non-performing
loans.  See the "Loan Loss  Experience"  table on page 13 of the Company's  1999
Annual Report to  Shareholders  attached  hereto by Exhibit 13 and  incorporated
herein by reference.

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  Company.  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.
<PAGE>
<TABLE>
<CAPTION>
                                                                          At March 31,
                              ---------------------------------------------------------------------------------------------------
                                     1999                  1998               1997                 1996                1995
                              ------------------   ------------------  ------------------  ------------------  ------------------
                              Allowance  Percent    Allowance Percent  Allowance  Percent   Allowance  Percent  Allowance  Percent
                              For Loan  Of Loans    For Loan  Of Loans For Loan   Of Loans  For Loan   Of Loans For Loan   Of Loans
(Dollars in thousands)         Losses   In Each     Losses    In Each   Losses    In Each     Losse    In Each   Losses    In Each
                                        Category              Category            Category             Category            Category
                                        To Total              To Total            To Total             To Total            To Total
                                         Loans                 Loans               Loans               Loans               Loans
                              ---------  -------    -------- --------  ---------  -------   ---------  -------  ---------  -------
<S>                           <C>          <C>     <C>          <C>    <C>          <C>    <C>          <C>    <C>         <C>

Allocation of allowance for
     loan losses:
 Residential real estate (1)  $  2,989      51.7%  $  1,457      54.1% $   998       56.2% $    846      54.5% $    815      59.2%
 Commercial real estate          2,782      15.8      1,756      15.1       758      13.7       658      15.7       538      16.0
 Manufactured home loans         3,147      15.6      2,550      19.2     1,040      18.8     1,049      17.8       699      16.5
 Commercial loans                  871       5.0        517       3.7     1,833       4.0       213       6.5       275       4.2
 Financed insurance premiums     2,332      10.0      1,027       5.5     1,127       4.8       442       3.0       272       2.0
 Consumer loans                    346       2.2        225       2.3        52       2.3        25       2.3        24       1.9
 Net deferred loan costs
      and unearned discount          -      (0.3)         -       0.1         -       0.2         -       0.2         -       0.2
 Unallocated                     1,829         -        695         -        64         -       313         -       564         -
                              --------  --------   --------  --------  --------  --------  --------  --------  --------  --------

       Total                  $ 14,296     100.0%  $  8,227     100.0% $  5,872     100.0% $  3,546     100.0% $  3,187     100.0%
                              ========  ========   ========  ========  ========  ========  ========  ========  ========  ========
</TABLE>
- -------------
(1)  Includes construction loans.


Investment Activities

         The Company 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 Company may also invest its assets
in investment grade commercial paper, mortgage-backed securities, collateralized
mortgage obligations  (CMO's),  corporate debt securities and mutual funds whose
assets conform to the  investments  that the Company is otherwise  authorized to
make directly.  As of March 31, 1999, the Company did not hold any securities to
one issuer which exceeded 10% of equity, excluding securities issued by U.S.
Government agencies.
<PAGE>
         Generally,  the  investment  policy of the  Company is to invest  funds
among various  categories of investments and maturities based upon the Company's
need for liquidity, to fulfill the Company's asset/liability management policies
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.  To
date, the Company's  investment  strategy has been directed toward  high-quality
assets (primarily federal agency obligations, mortgage-backed securities, CMO's,
and high-grade corporate debt 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 Company is required to hold FHLB of New York stock which is carried at
cost since there is no readily available market value. Historically, the Company
has not held any securities considered to be trading securities.
<PAGE>
         The  following  table sets forth  information  regarding  the scheduled
maturities,  amortized  cost,  and  weighted  average  yields for the  Company's
securities portfolios at March 31, 1999 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
                             ---------------------------------------------------------------------------------
                             Amortized  Weighted  Amortized  Weighted Amortized  Weighted Amortized  Weighted
                                Cost    Average     Cost     Average    Cost     Average     Cost    Average
                                         Yield                Yield               Yield               Yield
                              --------  --------   --------  --------  --------  --------  --------  --------
<S>                            <C>           <C>       <C>        <C>   <C>           <C>   <C>           <C>
(Dollars in thousands)

Securities Available-for-
   Sale:
 U.S. Government and
   Agency securities ........  $      -       --%     6,998      6.31% $ 39,792      6.52% $ 20,186      7.00%
 Corporate debt securities ..    1,999      7.43     11,198      6.32     6,043      6.44    36,188      6.51
 Tax-exempt securities ......        -        --          -        --         -        --    15,131      4.90
 Collateralized mortgage
   obligations ..............        -        --          -        --         -        --    85,434      6.57
 Mortgage-backed securities .        -        --          -        --         -        --    19,678      6.53
 Equity securities ..........        -        --          -        --         -        --     1,160      6.42
                              --------  --------   --------  --------  --------  --------  --------  --------
    Total securities
        available for sale .. $  1,999      7.43%  $ 18,196      6.31% $ 45,835      6.51% $177,777     6.46%
                              ========  ========   ========  ========  ========  ========  ========  ========
Securities Held-to-Maturity:
 U.S. Government and
    Agency securities........ $      -        --%  $  1,995      7.06% $      -        --% $      -        --%
 Corporate debt securities ..    8,989      6.80      8,942      6.67         -        --         -        --
 Tax-exempt securities               -        --          -        --        10      9.31         -        --
 Collateralized mortgage
   obligations ..............        -        --          -        --         -        --       968      6.34
 Mortgage-backed securities
                                     -        --        189      6.07     1,746      6.81       202      9.39
                              --------  --------   --------  --------  --------  --------  --------  --------
     Total securities held
        to maturity.......   $   8,989     6.80%   $ 11,126      6.73%    1,756      6.77% $  1,170      6.87%
                              ========  ========   ========  ========  ========  ========  ========  ========
(continued)
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                             -----------------------------
                                   Total Securities
                             -----------------------------
                             Amortized  Weighted   Fair
                                Cost    Average    Value
                                         Yield
                              --------  --------  --------
<S>                            <C>      <C>       <C>
(Dollars in Thousands)

Securities Available-for-
   Sale:
 U.S. Government and
   Agency securities ........ $ 66,976      6.64%  $66,447
 Corporate debt securities ..   55,428      6.49    55,012
 Tax-exempt securities ......   15,131      4.90    15,053
 Collateralized mortgage ....
   obligations ..............   85,434      6.57    85,405
 Mortgage-backed securities .   19,678      6.53    19,498
 Equity securities ..........
                                 1,160        --     1,196
                              --------  --------  --------
    Total securities
        available for sale .. $243,807      6.43% $242,611
                              ========  ========  ========
Securities Held-to-Maturity:
 U.S. Government and
    Agency securities........ $  1,995      7.06% $  2,012

 Corporate debt securities ..   17,931      6.74    18,088
 Tax-exempt securities              10      9.31        10
 Collateralized mortgage
   obligations ..............      968      6.34       940
 Mortgage-backed securities
                                 2,137      6.99     2,185
                              --------  --------  --------
     Total securities held
        to maturity.......    $ 23,041      6.77% $ 23,235
                              ========  ========  ========
</TABLE>
<PAGE>
Sources of Funds

         General.   The  Company'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.  The Company  offers a variety of deposit  accounts  having a
range of interest rates and terms.  The Company's  deposits  consist of passbook
and  statement  savings  accounts,  money  market and N.O.W  accounts,  and time
deposits generally ranging in terms from three months to five years. The Company
only solicits  deposits from its primary  market area and does not have brokered
deposits.   The  Company  relies  primarily  on  competitive  pricing  policies,
advertising and customer service to attract and retain these deposits.  At March
31, 1999, the Company's deposits totaled $591.8 million, of which $547.9 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 Company has allowed
it to be  competitive  in  obtaining  funds and to respond with  flexibility  to
changes  in  consumer  demand.  The  Company  has  become  more  susceptible  to
short-term fluctuations in deposit flows, as customers have become more interest
rate conscious.  The Company manages the pricing of its deposits in keeping with
its asset/liability management, liquidity and profitability objectives. Based on
its experience,  the Company  believes that its passbook and statement  savings,
money  market  accounts  and N.O.W  accounts are  relatively  stable  sources of
deposits.  However,  the  ability of the Company 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.

         The following table indicates,  as of March 31, 1999, the amount of the
Company'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
(In thousands)                                  or Less       Months       Months      12 Months      Total
                                                -------       ------       ------      ---------      -----
 <S>                                            <C>          <C>        <C>            <C>          <C>
    Time Deposits of $100,000 or more........  $  9,538     $ 5,313    $ 9,391        $ 15,635     $ 39,877
</TABLE>

         Borrowings.  Although  deposits  are the  Company's  primary  source of
funds,  the Company'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 Company needs additional funds to satisfy loan demand.

         The Company'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 Company  currently  maintains  available lines of credit and is
currently  authorized  to borrow up to $99.4 million on lines of credit with the
FHLB of New York. At March 31, 1999, the Company had  outstanding  $27.6 million
in borrowings from the FHLB of New York. See Note 6 of the Notes to Consolidated
Financial   Statements   included  in  the  Company's   1999  Annual  Report  to
Shareholders  incorporated  herein by  reference  as Exhibit 13. The Company may
increase  its  borrowings  in  order  to  fund  the  acquisition  of  additional
securities  or other  assets in the future or as part of merger and  acquisition
activities.
<PAGE>
Subsidiary 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  Company  provides
premium  financing  for  non-standard  and  sub-standard   personal   automobile
insurance and certain lines of commercial insurance.

         Hudson City Centre,  Inc. A wholly owned subsidiary of the Bank, Hudson
City Centre, Inc. ("HCCI"), was organized in 1985 to facilitate the construction
of the Bank's main office  building.  Pursuant to this objective,  HCCI formed a
partnership  known as Sixth Street  Development  Associates to build and hold as
its primary  asset the Bank's main  office  building at One Hudson City  Centre,
Hudson, New York.

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

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

Competition

         The Company 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 Company's  primary market area.  Other savings  institutions,  commercial
banks,  credit unions,  and finance  companies  provide vigorous  competition in
consumer  lending.  The Company 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 Company.

         The Company  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 Company 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 March 31,  1999,  the Company  had 257  full-time  employees  and 44
part-time  employees.  The  Company's  employees  are  not  represented  by  any
collective  bargaining group.  Management considers its employee relations to be
good.
<PAGE>
                                   REGULATION

         Set  forth  below is a brief  description  of the laws and  regulations
applicable to the Company and the Bank. No assurance can be given, however, that
under certain  circumstances,  other laws and regulations will not be applicable
to and materially  affect the 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 Company

         General.  The  Company is 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 Company Act
of 1956 because the Bank has made an election  under Section 10(1) of HOLA to be
treated as a "savings  bank" 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 Company will also be required to file
certain  reports with, and otherwise  comply with the rules and  regulations of,
the New York State Banking Board (the "NYBB" or the "Board") and the  Securities
and Exchange  Commission  ("SEC"). As a subsidiary of a savings and loan holding
company,  the Bank will be subject to certain  restrictions in its dealings with
the Company and affiliates thereof.

         Activities  Restrictions.  The Bank is  presently  the sole savings and
loan  subsidiary  of the 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 or she
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  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 ("QTL") 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.
<PAGE>
         If the Company were to acquire control of another savings  institution,
other than  through  merger or other  business  combination  with the Bank,  the
Company  would  thereupon  become a multiple  savings and loan holding  company.
Except where such acquisition is pursuant to the authority to approve  emergency
thrift  acquisitions and where each subsidiary savings institution meets the QTL
test,  as set  forth  below,  the  activities  of  the  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 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 March 31, 1999,  the Bank's assets  invested in QTLs
were in excess of the percentage required to qualify the Bank under the QTL test
in effect at that time.
<PAGE>
         Limitations  on  Transactions  with  Affiliates.  Transactions  between
savings  institutions  and their affiliates are governed by Sections 23A and 23B
of the Federal Reserve Act. An affiliate of a savings institution is any company
or entity which  controls,  is controlled by or is under common control with the
savings  institution.  In a holding  company  context,  the parent  company of a
savings institution (such as the Company) and any companies which are controlled
by such parent  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 March 31, 1999, the Company was in compliance with the
above restrictions.

         Restrictions  on  Acquisitions.  Except  under  limited  circumstances,
savings and loan holding companies are prohibited from acquiring,  without prior
approval of the OTS, (i) control of any other savings institution or savings and
loan holding company or  substantially  all the assets thereof or (ii) more than
5% of the voting  shares of a savings  institution  or holding  company  thereof
which  is not a  subsidiary.  Except  with the  prior  approval  of the OTS,  no
director or officer of a savings and loan  holding  company or person  owning or
controlling  by proxy or otherwise more than 25% of such  company's  stock,  may
acquire  control of any savings  institution,  other than a  subsidiary  savings
institution, or of any other savings and loan holding company.
<PAGE>
         The OTS may only approve  acquisitions  resulting in the formation of a
multiple savings and loan holding company which controls savings institutions in
more  than one  state if (i) the  multiple  savings  and  loan  holding  company
involved  controls a savings  institution which operated a home or branch office
located in the state of the institution to be acquired as of March 5, 1987; (ii)
the  acquirer  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's Common Stock is registered with
the SEC under  Section  12(g) of the Exchange Act. The Company is subject to the
proxy and  tender  offer  rules,  insider  trading  reporting  requirements  and
restrictions, and certain other requirements under the Exchange Act.

         Shares of Common Stock  purchased by persons who are not  affiliates of
the Company may generally be sold without  registration.  Shares purchased by an
affiliate of the Company  generally may not be resold without complying with 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 is  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 and their  holding
companies  regulate,  among other  things,  the scope of their  business,  their
investments,  their reserves against deposits, the timing of the availability of
deposited  funds and the nature and amount of and  collateral for certain loans.
The Bank must file reports with the NYSBD and the FDIC concerning its activities
and financial condition,  in addition to obtaining regulatory approvals prior to
entering into certain  transactions  such as  establishing  branches and mergers
with, or  acquisitions  of, other  depository  institutions.  There are periodic
examinations  by the  NYSBD  and the FDIC to test  the  Bank's  compliance  with
various regulatory  requirements.  This regulation and supervision establishes a
comprehensive  framework of activities in which an institution can engage and is
intended primarily for the protection of the insurance fund and depositors.  The
regulatory structure also gives the regulatory  authorities extensive discretion
in connection with their supervisory and enforcement  activities and examination
policies,  including  policies with respect to the  classification of assets and
the  establishment of adequate loan loss reserves for regulatory  purposes.  Any
change in such regulation,  whether by the NYSBD, the FDIC or as a result of the
enactment of legislation,  could have a material  adverse impact on the Company,
the Bank and their operations.
<PAGE>
         Capital Requirements.  The FDIC has promulgated regulations and adopted
a statement of policy regarding the capital adequacy of  state-chartered  banks,
which,  like the Bank, are not members  ("non-members")  of the Federal  Reserve
System. See Footnote 7 of the March 31, 1999 consolidated  financial  statements
included in the Company's 1999 Annual Report to Shareholders incorporated herein
by reference as Exhibit 13.

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

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

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

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

         Under the New York State Banking Law, the Department may issue an order
to a New  York-chartered  banking  institution to appear and explain an apparent
violation of law, to discontinue  unauthorized  or unsafe  practices and to keep
prescribed  books  and  accounts.  Upon a  finding  by the  Department  that any
director,  trustee or officer of any banking  organization has violated any law,
or has continued  unauthorized or unsafe practices in conducting the business of
the banking  organization  after  having  been  notified  by the  Department  to
discontinue  such  practices,  such director,  trustee or officer may be removed
from office by the Department  after notice and an opportunity to be heard.  The
bank does not know of any past or current practice,  condition or violation that
might lead to any  proceeding by the  Department  against the bank or any of its
directors or officers.  The  Department  also may take  possession  of a banking
organization under specified statutory criteria.
<PAGE>
         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 March 31, 1999, the Bank had capital levels which  qualified it as a
"well-capitalized" institution.

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

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

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

      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 of the OTS not less than 30 days in advance of any proposed declaration
by its directors of a dividend.
<PAGE>
         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 bank 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-Company  subsidiaries.  The Company also is subject to
certain  restrictions  on most  types of  transactions  with the  Company or its
non-Company  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
$27.6 million of FHLB advances at March 31, 1999.

         As an FHLB member,  the Bank is required to purchase and maintain stock
in the FHLB of New  York in an  amount  equal  to at  least 1% of its  aggregate
unpaid   residential   mortgage  loans,  home  purchase   contracts  or  similar
obligations at the beginning of each year or 5% of its advances from the FHLB of
New York,  whichever is greater.  At March 31, 1999, the Bank had  approximately
$3.3  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  March  31,  1999,  the  Company  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.
<PAGE>
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  Company.  The
Company's  federal  income tax returns have been audited or closed without audit
by the Internal Revenue Service through December 31, 1996.

         Method of  Accounting.  For federal  income tax  purposes,  the Company
currently  reports its income and expenses on the accrual  method of  accounting
and uses a tax year ending March 31 for filing its  consolidated  federal income
tax returns.  For further  information about the Federal income tax consequences
for the Company, see footnote 11 of the consolidated financial statements within
the  Company's  1999  Annual  Report  to  Shareholders  incorporated  herein  by
reference as Exhibit 13.

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.

Executive Officers

         The  executive  officers of the 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.  Each executive
officer of the Company is also an executive  officer of the  Bank.  There are no
arrangements  or  understandings  between the persons named and any other person
pursuant to which such officers were selected.
<TABLE>
<CAPTION>
                        Name                 Age          Position Held with the Bank
               ------------------------- ----------- -------------------------------------
<S>                                         <C>         <C>
                Timothy E. Blow             32          Chief Financial Officer

                Sidney D. Richter           59          Senior Vice President

                Pamela M. Wood              51          Senior Vice President

</TABLE>
<PAGE>
         The business  experience  of each  executive  officer who is not also a
Director of the Company is set forth below.

         Timothy E. Blow,  CPA. Mr. Blow became Chief  Financial  Officer of the
Company in May 1997.  Prior to his appointment as Chief Financial  Officer,  Mr.
Blow was a senior manager at the  accounting  firm of KPMG 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.

         Sidney D. Richter.  Mr. Richter has served as the Company's Senior Vice
President of Lending since 1993.  From 1990 to 1993,  Mr.  Richter served as the
Company's Vice President for  Commercial  Lending.  Mr. Richter also serves as a
director of each of the Bank's wholly owned subsidiaries.

         Pamela M. Wood.  Ms. Wood has been  employed by the Company  since 1969
and has served as Senior Vice President since 1993. She also serves as Secretary
of Hudson River Mortgage  Corporation,  Hudson City Center, Inc. and Hudson City
Associates,  Inc. She served as Vice  President  from 1990 to 1993 and Corporate
Secretary  from 1990 to 1998.  From 1984 to 1990 she  served as  Assistant  Vice
President.  From  1969  to 1984  she  served  as  Administrative  Assistant  and
Executive Secretary.

Item 2.  Description of Properties
         -------------------------

         The Company  conducts  its business at its main office and twelve other
banking  offices.  The net book value of the  Company's  premises and  equipment
(including land, building and leasehold improvements and furniture, fixtures and
equipment) at March 31, 1999 was $16.8  million.  The Company  believes that its
current facilities are adequate to meet the present and foreseeable needs of the
Company and the Bank, subject to possible future expansion.

Item 3.  Legal Proceedings
         -----------------

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

Item 4.  Submission of Matters to a Vote of Security Holders
         ---------------------------------------------------

         The Company held a special  meeting of shareholders on January 5, 1999.
At the  meeting,  proposals  to (i) ratify the  Company's  1998 Stock Option and
Incentive  Plan,  and (ii) ratify the Company's 1998  Recognition  and Retention
Plan were  approved.  The votes cast for and against  these  proposals,  and the
number  of  abstentions  and  broker  non-votes  with  respect  to each of these
proposals, were as follows:

                Approval of 1998 Stock Option and Incentive Plan
                ------------------------------------------------
   For             Against          Abstentions                Broker Non-Votes
   ---             -------          -----------                ----------------
9,036,197         1,453,321           165,641                      147,105

                 Approval of 1998 Recognition and Retention Plan
                 -----------------------------------------------
   For             Against          Abstentions                Broker Non-Votes
   ---             -------          -----------                ----------------
9,088,903          1,556,265          157,096                          -

                                     PART II

Item 5.  Market for Registrant's Common Equity and
         Related Shareholder Matters
         ------------------------------------------

         Inside back cover of the attached 1999 Annual Report to Shareholders is
herein incorporated by reference as Exhibit 13.

Item 6.  Management's Discussion and Analysis of Financial
         Condition and Results of Operation
         -------------------------------------------------

         Pages  10  through  23  of the  attached  1999  Annual  Report to
Shareholders are herein incorporated by reference as Exhibit 13.
<PAGE>
Item 7.  Financial Statements

         The following  information  appearing in the Company's Annual Report to
Shareholders  for the year ended March 31, 1999, is incorporated by reference in
this Annual Report on Form 10-K as Exhibit 13.

<TABLE>
<CAPTION>
                                                                                                            Pages in
                                                                                                             Annual
                                                                                                             Report
                                                                                                            --------
<S>                                                                                                         <C>
Independent Auditors Report...........................................................................         24
Consolidated Balance Sheets as of March 31, 1999 and 1998.............................................         25
Consolidated Income Statements for the Years Ended March 31, 1999,  1998 and 1997.....................         26
Consolidated Statements of Changes in Shareholders' Equity for Years Ended March 31, 1999, 1998
 and 1997 ............................................................................................         27
Consolidated Statements of Cash Flows for Years Ended March 31, 1999, 1998 and 1997...................         28
Notes to Consolidated Financial Statements............................................................      29 to 48
</TABLE>
         With the  exception of the  aforementioned  information,  the Company's
Annual Report to  Shareholders  for the year ended March 31, 1999, is not deemed
filed as part of this Annual Report on Form 10-K.

Item 8.  Changes in and Disagreements with Accountants on
         Accounting and Financial Disclosure
         ------------------------------------------------

         None.
<PAGE>
                                    PART III

Item 9.  Directors, Executive Officers, Promoters and
         Control Persons; Compliance with Section 16(a)
         of the Exchange Act
         ---------------------------------------------
Directors
- ---------

         Information  concerning Directors of the Company is incorporated herein
by reference  from the  definitive  Proxy  Statement  for the Annual  Meeting of
Shareholders  to be held in 1999,  a copy of which  will be filed not later than
120 days after the close of the fiscal year.

Executive Officers
- ------------------

         Information   concerning   Executive   Officers   of  the   Company  is
incorporated herein by reference from Part I of this Annual Report on Form 10-K.

Compliance with Section 16(a)
- -----------------------------

         Section  16(a) of the  Securities  Exchange  Act of 1934  requires  the
Company's directors and executive officers, and persons who own more than 10% of
a registered  class of the  Company's  equity  securities,  to file with the SEC
initial reports of ownership and reports of changes in ownership of Common Stock
and other equity securities of the Company. Officers, directors and greater than
10%  stockholders  are  required by SEC  regulation  to furnish the Company with
copies of all Section 16(a) forms they file.

         To the Company's  knowledge,  based solely on a review of the copies of
such reports furnished to the Company and written  representations that no other
reports were required,  during the fiscal year ended March 31, 1999, all Section
16(a) filing requirements applicable to its officers, directors and greater than
10 percent beneficial owners were complied with.

Item 10.  Executive Compensation
          ----------------------

         Information concerning executive compensation is incorporated herein by
reference  from  the  definitive  Proxy  Statement  for the  Annual  Meeting  of
Shareholders  to be held in 1999,  a copy of which  will be filed not later than
120 days after the close of the fiscal year.
<PAGE>
Item 11.  Security Ownership of Certain Beneficial
          Owners and Management
          ----------------------------------------

         Information  concerning security ownership of certain beneficial owners
and management is  incorporated  herein by reference  from the definitive  Proxy
Statement for the Annual Meeting of  Shareholders  to be held in 1999, a copy of
which will be filed not later than 120 days after the close of the fiscal year.

Item 12.  Certain Relationships and Related Transactions
          ----------------------------------------------

         Information  concerning certain  relationships and related transactions
is incorporated  herein by reference from the definitive Proxy Statement for the
Annual Meeting of Shareholders to be held in 1999, a copy of which will be filed
not later than 120 days after the close of the fiscal year.
<PAGE>
Item 13.  Exhibits and Reports on Form 8-K

                  (a)  Exhibits
<TABLE>
<CAPTION>
    Regulation                                                                           Reference to
       S-K                                                                             Prior Filing or
     Exhibit                                                                            Exhibit Number
      Number                                  Document                                 Attached Hereto
      ------                                  --------                                 ---------------
<S>                 <C>                                                                      <C>
       3(i)         Certificate of Incorporation                                               *
      3(ii)         Bylaws                                                                   3(ii)
        4           Instruments defining the rights of security holders,                       *
                    including debentures
        10          Material Contracts
                        Employment Agreement between Hudson River Bank &                       *
                           Trust Company and certain executive officers
                        Employment Agreement between Hudson River Bancorp.,                    *
                           Inc. and certain executive officers
                        Change-In-Control Severance Agreement with certain                     *
                           officers of Hudson River Bank & Trust Company
                        Hudson River Bank & Trust Company Employee                             *
                            Severance Compensation Plan
                        Employee Stock Ownership Plan                                          *
                        Form of Hudson City Savings Institution 401(k)                        **
                           Savings Plan
                        Benefit Restoration Plan                                              **
                        1998 Stock Option and Incentive Plan                                 ***
                        1998 Recognition and Retention Plan                                  ***
        13          Annual Report to Shareholders                                             13
        21          Subsidiaries of Registrant                                                21
        23          Consents of Experts and Counsel                                           *
        27          Financial Data Schedule                                                   27
</TABLE>

- ----------
*        Filed as  exhibits to the  Company's  Form S-1  registration  statement
         filed on March 9, 1998 (File No.  333-47605) of the  Securities  Act of
         1933. All of such previously  filed  documents are hereby  incorporated
         herein by reference in accordance with Item 601 of Regulation S-K.
**       Filed as exhibits to the Company's  Pre-effective  Amendment No. One to
         Form S-1 filed on May 1, 1998 (File No.  333-47605)  of the  Securities
         Act  of  1933.  All of  such  previously  filed  documents  are  hereby
         incorporated  herein  by  reference  in  accordance  with  Item  601 of
         Regulation S-K.
***      Filed as exhibits to the Company's  Proxy  Statement  filed on November
         13,  1998  in  connection  with  the  Company's   Special  Meeting  for
         Shareholders and hereby incorporated by reference.

         (b)  Reports on Form 8-K

         On May 25, 1999, a current report on Form 8-K was filed with the SEC to
announce the execution of a definitive agreement to acquire SFS Bancorp, Inc.
<PAGE>
                                   SIGNATURES

         Pursuant  to the  requirements  of  Section  15(d)  of  the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                           HUDSON RIVER BANCORP, INC.

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


         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this report 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., Chairman of the
President  and  Chief Executive             Board
Officer (Principal Executive and
Operating Officer)

Date         June 25, 1999                  Date:         June 25, 1999
      ------------------------------              ------------------------------

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

Date         June 25, 1999                  Date:         June 25, 1999
      ------------------------------              ------------------------------

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

Date         June 25, 1999                  Date:         June 25, 1999
      ------------------------------              ------------------------------

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

Date         June 25, 1999                  Date:         June 25, 1999
      ------------------------------              ------------------------------

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

Date         June 25, 1999                  Date:         June 25, 1999
      ------------------------------              ------------------------------













                                 EXHIBIT 3(ii)

                                    BY-LAWS
<PAGE>
                           HUDSON RIVER BANCORP, INC.

                             THE BOARD OF DIRECTORS

                                  RESOLUTIONS

WHEREAS,   the  Board  of  Directors  of  Hudson  River   Bancorp,   Inc.   (the
"Corporation")  believes that it is in the best interest of shareholders for the
Corporation to implement a change in retirement age;

NOW THEREFORE, after full discussion and consideration of this matter, be it

RESOLVED,  the  Corporation's  Bylaws  be,  and they  hereby  are,  amended  and
restated, to add the following:

         "ARTICLE  III.  BOARD  OF  DIRECTORS,   Section  3  Age  of  Directors.
                                                             -------------------

         Effective  January 1, 1999 the  retirement  age applicable to new Board
         members shall be 65 years of age."

I have signed my name and affixed  the seal of the  Corporation  this 6th day of
May, 1999.

                                             /s/Holly E. Rappleyea
                                             ---------------------
                                             Holly E. Rappleyea
                                             Corporate Secretary
<PAGE>
                           HUDSON RIVER BANCORP, INC.

                             THE BOARD OF DIRECTORS

                                  RESOLUTIONS

WHEREAS,   the  Board  of  Directors  of  Hudson  River   Bancorp,   Inc.   (the
"Corporation")  believes that it is in the best interest of shareholders for the
Corporation to continue to follow its community oriented strategy; and

WHEREAS,  the  Board  of  Directors  believes  that the  implementation  of this
strategy  could be enhanced by requiring  that all  directors  reside within the
local community;

NOW THEREFORE, after full discussion and consideration of these matters, be it

RESOLVED,  the  Corporation's  Bylaws  be,  and they  hereby  are,  amended  and
restated, to add the following:

         "Section 10 Qulaifications.
                     ---------------

         Any person first  appointed or elected to the Board of Directors  after
         February 1, 1999 shall, in order to qualify as such,  reside in or have
         his or her primary place of business located within a 25 mile radius of
         any operating office of the Corporation or any subsidiary."

I have signed my name and affixed the seal of the  Corporation  this 18th day of
February, 1999.

                                             /s/Holly E. Rappleyea
                                             ---------------------
                                             Holly E. Rappleyea
                                             Corporate Secretary

<PAGE>
                                   EXHIBIT 3(ii)

                           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
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.
<PAGE>
         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
Corporation's  capital stock that are beneficially owned by such stockholder and
(iv) any material interest of such stockholder in such business. Notwithstanding

<PAGE>
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.
<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.

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.
<PAGE>
                                   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.

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.
<PAGE>
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:

                  (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;
<PAGE>

                  (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.
<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.
<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.

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.
<PAGE>
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.
<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.

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.

<PAGE>
                                   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.
<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.
<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.










                                   EXHIBIT 13

                        1999 ANNUAL REPORT TO SHAREHOLDERS
<PAGE>
- -------------------------
       ANNUAL REPORT 1999

                                                      Hudson River Bancorp, Inc.

[Full page Picture depicting Hudson River Bank & Trust Co.]

<PAGE>

             Hudson River Bancorp, Inc.
=========================================
                    HUDSON AT A GLANCE

Hudson River Bank &Trust Company,  formerly the Hudson City Savings Institution,
has been in existence for almost a century and a half.  Established in 1850, the
Bank primarily served the community of Hudson, New York for its first 120 years.
Starting in 1970,  branches were opened in other locations  throughout  Columbia
County and the  neighboring  counties  of Albany,  Rensselaer,  Schenectady  and
Dutchess. In 1998, the Hudson City Savings Institution,  with the support of its
depositors,  converted from a New York State chartered  mutual savings bank to a
New York State chartered stock savings bank.

         At the same time, the name of the Bank was changed to Hudson River Bank
& Trust Company.  All of the stock of the bank was then acquired by Hudson River
Bancorp,  Inc.,  a holding  company  formed by the Bank in  connection  with its
conversion.

                                               [Graphic of Company Logo omitted]

For nearly 135 years the Bank used various  versions of a logo. It was not until
the late 1980's,  as the Bank continued to grow and expand that it was decided a
recognizable symbol was needed for the Bank.

In celebrating Hudson City Saving's Institution's 110th Anniversary, the history
of the Bank is referred to as the story of two  symbols.  One was the Half Moon,
the ship of Henry  Hudson.  It was symbolic of the  courageous  and  far-sighted
explorer,  whose name is forever commemorated by our beautiful city and majestic
river.  The other was the Bank,  which  was a living  symbol of the  growth  and
prosperity  of the Upper  Hudson  River  Valley and a reminder  of the faith and
confidence her people have placed in the future.

Drawing  from  this  analogy  an  updated  version  of the  ship,  encased  in a
medallion,  was  created.  Remaining  through the Bank's name change from Hudson
City Savings  Institution  to Hudson River Bank and Trust  Company,  the ship is
symbolic of the Bank's eloquent past while it sets sail into a promising future.

<PAGE>

                Hudson River Bancorp, Inc.
=========================================
                    FINANCIAL HIGHLIGHTS

<TABLE>
<CAPTION>

(In thousands, except per share data)        March 31,             1999             1998
=========================================================================================
<S>                                                           <C>              <C>
For the Year Ended

Net income                                                    $   3,807        $   2,831
Basic earnings per share                                           0.17               --
Diluted earnings per share                                         0.17               --
=========================================================================================
At Year End

Total assets                                                  $ 881,139        $ 671,214
Loans receivable                                                578,099          506,978
Deposits                                                        591,814          588,314
Shareholders' equity                                            219,341           68,304
Book value at year end                                            14.02               --
=========================================================================================
Significant Ratios

Return on average assets                                           0.47%            0.43%
Return on average equity                                           2.05             4.18
Net interest margin                                                4.82             4.68
Net interest spread                                                3.63             4.11
Efficiency ratio                                                  51.12            57.25
=========================================================================================
Asset Quality Ratios

Non-performing loans to total loans                                1.72%            3.10%
Non-performing assets to total assets                              1.41             2.57
Allowance for loan losses to:
  Loans receivable                                                 2.47             1.62
  Non-performing loans                                           143.77            52.32
=========================================================================================
</TABLE>

CONTENTS

Hudson at a Glance                 Inside Front Cover

Letter to Shareholders             Page 2

Financial Section                  Page 8

Corporate Information              Inside Back Cover

[GRAPHIC -- 3 bar graphs  depicting Total Loans,  Net Interest Margin % and Non-
Performing Assets to Total Assets % omitted]

                                                                               1

<PAGE>
                Hudson River Bancorp, Inc.
=========================================
                      TO OUR SHAREHOLDERS

[GRAPHIC -- picture of Carl A. Florio, President and Chief Executive Officer and
Earl Schram, Jr., Chairman of the Board]

Hudson River  Bancorp,  Inc. ended its fiscal year,  but more  importantly,  its
first nine months as a public  company on March 31, 1999,  completing one of the
most exciting periods in the nearly 150 year history of the institution.

      During late 1997, the Board of Directors and the Bank's senior  management
determined that in order to continue our success as a community bank in the ever
changing  financial  services  industry,  we would need to make some significant
changes to remain  competitive.  The most  important  step was our  decision  to
convert the Bank to public  ownership.  Mutual ownership in the past had limited
the Bank's ability to grow through acquisitions, leaving branch expansion as our
only viable  alternative.  We have always been active in opening new branches to
meet the needs of our growing  customer base. From 1993 through 1997, our branch
network grew from 7 branches to 12. This growth,  however,  enabled us to expand
only  gradually,  as it  usually  takes  several  years  for a branch  to attain
profitability.  Our  conversion  raised  over $170  million in new  capital  and
provided us with the ability to compete  with other  financial  institutions  in
maintaining, and where appropriate, growing our market presence.

      In addition,  we have continued to find new ways to grow  internally.  The
Bank's Board recognized that with shrinking margins on traditional  savings bank
products (primarily residential mortgage loans and deposits), the Bank needed to
develop other  non-traditional  products to compete.  The formation of our trust
and  investment  management  department  and the  investment  in our  commercial
services department in recent years were two methods we identified to accomplish
our goals.  The capital raised in our initial public  offering has enabled us to
continue  our efforts in offering a wider  variety of products  and  services to
meet our  customers'  needs and  provides the Company  with the  foundation  for
future success.

FINANCIAL RESULTS

      During the year ended March 31, 1999,  we made  outstanding  progress in a
number of areas as follows:

o Net income for the year ended March 31, 1999 was $3.8 million, up $1.0 million
  from a year  earlier,  despite  a $5.2  million  ($3.1  million,  net of  tax)
  nonrecurring charge to establish the Bank's charitable foundation.

o The Company's net interest margin grew from 4.68% for the year ended March 31,
  1998 to 4.82% for the year just ended,  as a result of the  proceeds  received
  from the Company's initial public offering.

o Non-performing  assets  were  reduced to $12.5  million at March 31, 1999 from
  $17.3 million at March 31, 1998.

o Non-performing loans were reduced even more dramatically,  down 36.8% from the
  level at March 31, 1998,  ending the current  fiscal year at $9.9 million,  or
  1.72% of total  loans.

o The  allowance  for  loan  losses  as a  percentage  of  non-performing  loans
  increased  from  52.3% at March  31,  1998 to  143.8%  at March  31,  1999,  a
  reflection not only of the increase in the allowance for loan losses, but more
  importantly, the reduction of non-performing loans.

      A more  detailed  review of our financial  information  is included in the
Management's Discussion and Analysis section of this annual report.

2
<PAGE>
THE YEAR 2000

      Foremost  on our  minds,  as  well  as the  minds  of  our  customers  and
shareholders, has been the potential impact of the century date change, the Year
2000, or Y2K for short.  The Company  began  focusing on Y2K as long ago as 1995
when a decision was made to upgrade our mainframe technology that contained many
years of custom coding.  A full system  conversion of both hardware and software
was done in late 1996, dramatically reducing the potential impact of the century
date change.  During mid-1997, a team of employees  representing each department
of the  Company  was  organized  into  the  Y2K  Project  Team.  This  group  of
individuals met at least every other week to assess the potential  impact of the
Year 2000 on the Company and put into motion any  required  changes.  Throughout
the remainder of 1997 and early 1998, all operating systems or processes that we
determined  could be impacted by the Year 2000 were identified and  prioritized.
Third  party  service  providers  were  contacted  in order to assess  their Y2K
preparedness  and the  consequences  to the Company  should one or more of these
service  providers,  or the hardware or software they  provide,  fail to operate
after the century date change.

      During  the  last  half of 1998,  all  "mission-critical"  systems  (those
systems  in which the  inability  to perform  necessary  functions  would  cause
significant   disruptions  in  the  Company's  ability  to  complete  day-to-day
operations,  seriously  impacting the Company's  financial  results) were tested
with only minor problems identified.  These problems were easily corrected.  All
other systems not deemed to be mission-critical have been or are scheduled to be
tested by mid-1999.  Any necessary changes as well as detailed contingency plans
will also be completed by mid-1999.  We remain  dedicated to meeting our goal of
business as usual with no  interruptions in the high quality services we provide
to our customers when the calendar turns to January 1, 2000.

[SIDEBAR] Y2K "... the overwhelming majority of institutions remain on track for
being  prepared for the century date  change...the  Year 2000 date change is the
highest  safety and soundness  priority for the FDIC. No insured  depositor need
worry. The FDIC will protect insured deposits." --FDIC Chairman, Donna Tanoue

TECHNOLOGY ADVANCEMENTS

      In addition to ensuring that all our systems are Y2K compliant, we've made
several upgrades in technology that have increased our efficiency while enabling
us to improve our  customer  service.  During the recent  year,  the Company has
installed a new front-end system primarily for our branch network;  upgraded our
wide-area network connecting each employee, whether in the main office or in our
branch network;  placed into service a new check image  processing  system,  and
implemented new "cold storage" technology.

      Our new front-end  software utilizes  technology that greatly enhances the
user-friendliness and flexibility of this software. It features in-depth product
information  screens and cross selling prompts to support our efforts to promote
a sales  culture.  The new  front-end  system  has also  improved  the  speed of
processing transactions.

      Our upgraded  wide-area  network was  implemented  at the same time as the
front-end system,  and enhances the ability of our employees to access and store
vital information.  It has enabled the Company to provide E-mail capabilities as
well  as  Internet  access  to  our  employees.   These  capabilities  have  had
significant impact improving the speed and effectiveness of communication within
the

                                                                               3
<PAGE>
Company in addition to opening up all of the world's  information  resources  at
the click of a button.

      The Company's new check image processing system has resulted in savings in
both labor and postage.  This new system  takes each check or other  transaction
ticket processed through the Bank and creates a computerized  image of the item.
Key  information   such  as  amount  and  account  numbers  are  recognized  and
automatically  recorded by the software.  Manual  processing of the checks is no
longer  necessary.  In addition,  the system  provides  condensed  images of the
checks that are returned to our  customers in lieu of the physical  checks.  The
reduction  of the manual  efforts to process  daily work and return the physical
checks  to our  customers,  as well as the  reduced  postage  expenses  from not
mailing the checks is a significant benefit of this software.

      The Company began implementing cold storage  technology in mid-1998.  This
technology  is similar to the check image  system.  It takes all system  reports
utilized  by the  employees  each day and makes  them  available  in  electronic
format. These electronic files are then able to be stored and retrieved whenever
necessary at each employee's PC. Reducing reports to microfiche or hardcopy form
is no longer  necessary and the Company's  expenses have already been reduced in
these areas.

      Technology  has been and will  continue  to be an  important  facet of our
business.  As technology changes, our customers' demands change, and so must our
ability to provide  solutions to these demands.  Keeping pace with technology is
an important aspect of our business plan as we move into the next millennium.

[PICTURE WITH SIDEBAR]
Advancements  in  technology  are viewed as  critical  success  factors  for the
Company to  succeed.  During  fiscal  1999,  the Company  made great  strides in
improving technology and in laying the groundwork for the future.

NEW PRODUCTS AND SERVICES

      In November  1998, we unveiled our new  MasterMoney[TM]  Debit Card.  This
product enables a customer to have purchases  deducted  directly from his or her
checking  account,  avoiding the inconvenience of writing a check or utilizing a
credit card that can have high interest rates.  While our customers benefit from
the ease of using this  product,  the Company also  benefits  from fees received
from the merchants where the customer shops.  Usage of this product has steadily
increased and has proven to be very popular with our customers.

[PICTURE WITH SIDEBAR]
Bringing new products to market  during the last year has enabled the Company to
satisfy  existing  customers  as well as to  expand  its  market  presence.  The
MasterMoney[TM}  debit card is just one of a series of new  products  offered by
the Company.
<PAGE>

      In keeping with our focus to grow  non-traditional  savings bank products,
we have  introduced  three new products  which should  prove  beneficial  to our
commercial customers.

      The first is cash flow  manager,  a product  which  enables a business  to
improve its cash flows and reduce some of the  administrative  overhead involved
in billing and collections.  For a fee that is negotiated with the business, the
Company will provide the  business  immediate  cash up front in exchange for the
accounts  receivable due the business.  We will then perform monthly billing and
collection services to collect the outstanding accounts receivable.  The Company
also receives  interest on accounts which are not collected within a 60 day time
frame. This product is designed to assist businesses with potential liquidity or
cash flow problems in continuing to meet its customers'  demands while providing
additional fee income to our Company.

4
<PAGE>
      During the fourth  quarter of our fiscal year,  we introduced a commercial
leasing  product.  This product  provides a customer the advantages of leasing a
product  rather  than   purchasing  it.  It  is  geared  towards   agricultural,
manufacturing and  service-oriented  customers and provides the customer with an
alternative financing solution.

      A  final  product,  also  introduced  during  the  fourth  quarter,  is  a
commercial electronic sweep account. This product, provided through a securities
repurchase  agreement,  enables a  commercial  customer  to invest  funds from a
noninterest-bearing  demand account into an overnight  interest-bearing account.
This  product is critical  to the  success of the  Company as it  competes  with
larger national or regional banks.

      In  addition  to these new  products,  we  anticipate  rolling out on-line
banking capabilities accessed through our website www.hudsonriverbank.com during
our  first  fiscal  quarter  ending  June  30,  1999.   These  on-line   banking
capabilities  should attract both retail and commercial users.  Users will enjoy
the advantages of reviewing  account  activity,  making  transfers,  sending and
receiving  wires and paying bills on-line from the quiet  confines of their home
or office.  This product will serve as an alternative  delivery  channel,  which
will make  proximity to our branch  network less of a factor in the future.  Our
customers will enjoy some of the perceived  benefits a large super-regional bank
can provide while maintaining the community bank, customer service atmosphere we
promote every day.

[PICTURE  WITH  SIDEBAR]  The  Company's  new  website  offers a look inside the
Company,   outlining  its  products  and  services,   offers   on-line   banking
capabilities  and provides a direct line of  communication  to the Company about
the users' needs or questions.

      In recognizing  trends which have been developing for several years in the
banking  industry,  senior management and the Board identified an opportunity to
provide the full service brokerage  services that our customers demand through a
recognized and respected  brokerage  firm. In late 1998, the Company  reached an
agreement in which  customers of the Company would be given  complete  access to
the  resources of Salomon Smith Barney,  one of the nation's  largest  brokerage
firms, without  relinquishing our customer  relationships.  This service enables
our customers to address all of their financial needs, whether it is traditional
banking or access to the capital  markets,  without  having to leave our branch.
The Company receives a share of the commissions  earned by Salomon Smith Barney,
but more importantly, we maintain a contact with our customers.

[PICTURE WITH SIDEBAR] The Company's new relationship  with Salomon Smith Barney
offers full service  brokerage  services to its customers.  The  availability of
bonds, stocks, annuities,  mutual funds and other non-deposit products through a
recognized  broker  complement  the  Company's  existing  trust  and  investment
management services.

      Introducing  new products and services to our existing  business  would be
difficult if these products and services were not  adequately and  appropriately
presented  to our  customers.  To this end,  during 1998,  the Company  began to
emphasize a bank-wide  sales  culture.  An  extensive  training  program for our
employees and managers  throughout  the Company was developed to build  customer
relationships through improved listening and customer service skills. By the end
of our fiscal year,  cross-sale ratios had improved by 70%. While we acknowledge
that developing a sales culture is an ongoing process,  we feel that our efforts
in this area will strengthen customer relationships,  assist in loan and deposit
growth, improve the utilization of our trust,  investment management,  and other
non-traditional  services,  and above all, increase customer  satisfaction while
generating returns for our shareholders.
                                                                               5
<PAGE>
COMMUNITY FOCUS - COMMUNITY INVESTMENT

      A significant aspect of our conversion from a mutual to stock organization
was the establishment of the Hudson River Bank & Trust Company  Foundation.  The
Foundation was established with a stock  contribution of 3% of the shares issued
in the initial public  offering,  a value of $5.2 million.  As a community bank,
the Board of Directors felt strongly that the growth and success of Hudson River
Bank & Trust  Company  was tied to both its  employees  and the  communities  we
serve.  The  establishment  of the Foundation is the vehicle in which we will be
able to share the success of our progress and growth with those communities that
made it  happen.  The  Foundation's  purpose  is to  provide  funding to support
charitable causes and community development activities in our local communities.
Under IRS regulations  governing  charitable  foundations,  5% of the foundation
assets must be contributed each year to eligible recipients.  Using the value of
the stock at March 31, 1999,  this means  approximately  $275  thousand  will be
contributed to the  communities we serve during the next fiscal year. We believe
that over the long term, the Foundation will have a positive impact in promoting
the Company and fostering new customer relationships,  in addition to fulfilling
the  benevolent  purpose  originally  intended  with  the  establishment  of the
Foundation.

ENHANCING SHAREHOLDER VALUE

      The most  significant  objective of the Board and senior  management is to
improve shareholder value. Our focus is to provide for steady, long-term growth.
The decisions we make each day are designed to ensure that the plans we put into
place will support  both the  short-term  and  long-term  growth of  shareholder
value. In November 1998, we announced that we had acquired an equity interest in
Homestead  Funding Corp.,  upstate New York's largest mortgage broker.  In 1998,
Homestead  generated  over $650 million in mortgage  production.  This strategic
partnership provides a source of non-interest revenue through the recognition of
our share of Homestead's  profits. The alliance also provides access to a volume
of mortgage production that many community banks do not possess.

[PICTURE WITH SIDEBAR] Residential lending has always been a significant part of
the Company's profile.  We view our relationship with Homestead Funding Corp. as
a further  step in expanding  our  geographic  presence to deliver  products and
services familiar to us markets we serve.

      In December 1998, we announced the intention to open our thirteenth branch
in North  Greenbush,  NY. This branch  officially  opened in April 1999.  In May
1999, we announced  plans to open our fourteenth  branch in Clifton Park, NY. We
believe  that we have had success in opening  branches as  evidenced  by the two
branches we opened in early 1996 which each have over $22 million in deposits in
just  over  three  years.  We  anticipate  similar  results  for both our  North
Greenbush and Clifton Park locations.

[MAP WITH SIDEBAR] After the completion of our SFS Bancorp, Inc. acquisition and
the  opening of our Clifton  Park  branch,  we will have 18  branches  operating
throughout 6 counties in the New York Capital District area.

      In our  prospectus,  we stated  that one of our goals was to grow  through
mergers and acquisitions. After careful and thoughtful consideration, on May 17,
1999, we announced the signing of a definitive agreement to acquire SFS Bancorp,
Inc., the holding company for Schenectady Federal Savings Bank, a $176.1 million

6
<PAGE>
savings  bank  located  in  Schenectady,  NY.  This  acquisition,  valued at $32
million,  will  be a cash  transaction  and  is  anticipated  to be  immediately
accretive to earnings per share and return on shareholders'  equity. We are very
excited  about this  transaction  and we will  continue to focus on  acquisition
targets that will make economic sense to the Company and our shareholders.

[GRAPH WITH  SIDEBAR]  Using a $100  investment  as of July 1, 1998,  this chart
indicates how the total return on HRBT stock  compares with both the S&P 500 and
Nasdaq Bank Indexes for the periods shown.

      In  January  1999,  following  the  approval  by the  shareholders  of the
Recognition  and  Retention  Plan,  we  began a  program  to  acquire  4% of our
outstanding  shares to fund this plan.  In March 1999, we announced our plans to
acquire  an  additional  5% of the  outstanding  shares.  We intend to  continue
consideration of share repurchase  programs to the extent appropriate to enhance
shareholder value.

      Finally,  in April 1999, we announced our first quarterly dividend of $.03
per share.  It is  currently  the Board's  intention  to pay  regular  quarterly
dividends  that are a  reflection  of our  earnings  success and  dedication  to
returning value to our shareholders.

      We are very pleased with the accomplishments of the last twelve months. It
has been a very exciting period in the long history of Hudson River Bank & Trust
Company,  and we would be remiss to not recognize the hard work of our dedicated
officers and employees. We look forward to continuing along the path we have set
for the Company and  anticipate  that next year will be as exciting and eventful
as last year.

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

      /s/ Earl Schram, Jr.
      --------------------
      Earl Schram, Jr.
      Chairman of the Board

      June 1, 1999

                                                                               7
<PAGE>
                Hudson River Bancorp, Inc.
=========================================
                        FINANCIAL SECTION

FIVE YEAR SELECTED FINANCIAL DATA                                9


MANAGEMENT'S DISCUSSION & ANALYSIS                               10

MANAGEMENT'S STATEMENT OF RESPONSIBILITY                         24

INDEPENDENT AUDITORS' REPORT                                     24


CONSOLIDATED BALANCE SHEETS                                      25


CONSOLIDATED INCOME STATEMENTS                                   26


CONSOLIDATED STATEMENTS OF CHANGES
IN SHAREHOLDERS' EQUITY                                          27

CONSOLIDATED STATEMENTS OF CASH FLOWS                            28

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                       29



8
<PAGE>
                Hudson River Bancorp, Inc.
=========================================
        FIVE YEAR SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>
(In thousands, except for share and per share data)

At or for the Years Ended March 31,              1999         1998          1997         1996         1995
===========================================================================================================
<S>                                          <C>          <C>           <C>          <C>          <C>
Earnings

Interest and dividend income                 $ 63,526     $ 55,387      $ 52,881     $ 49,082     $ 43,059
Interest expense                               26,000       25,977        25,426       24,086       19,309
- -----------------------------------------------------------------------------------------------------------
Net interest income                            37,526       29,410        27,455       24,996       23,750
- -----------------------------------------------------------------------------------------------------------
Provision for loan losses                       7,341        8,491         3,826        1,090        1,169
Other operating income                          2,418        2,845         1,825        1,635        1,532
Other operating expense                        26,612       19,030        16,187       14,199       15,223
- -----------------------------------------------------------------------------------------------------------
Income before income tax expense                5,991        4,734         9,267       11,342        8,890
Income tax expense                              2,184        1,903         3,607        4,298        2,917
- -----------------------------------------------------------------------------------------------------------
Net income                                    $ 3,807      $ 2,831       $ 5,660      $ 7,044      $ 5,973
===========================================================================================================
Per Share Data

Basic earnings per share(1)                       $ 0.17        --            --           --           --
Diluted earnings per share(1)                       0.17        --            --           --           --
Book value at year end                             14.02        --            --           --           --
Book value at year end, including
  unallocated ESOP shares and
  unvested RRP shares                              12.39        --            --           --           --
Closing market price                               10.9375      --            --           --           --
===========================================================================================================
Average Balances

Total assets                                 $809,385     $659,984      $640,867     $597,435     $566,443
Earning assets                                778,691      628,747       612,296      571,263      539,765
Loans                                         522,974      507,293       471,295      444,645      424,187
Securities available for sale                 156,405       39,357        53,445       26,889       12,307
Securities held to maturity                    47,738       71,966        83,343       92,243       94,001
Deposits                                      608,936      577,721       562,922      530,339      504,444
Other short-term borrowings                     2,916        3,699         4,459          745        2,145
Shareholders' equity                          185,770       67,780        63,322       56,261       49,511
Shares outstanding:
   Basic                                   16,302,268           --            --           --           --
   Diluted                                 16,302,268           --            --           --           --
===========================================================================================================
</TABLE>
<PAGE>
(continued)
<TABLE>
<CAPTION>
(In thousands, except for share and per share data)

At or for the Years Ended March 31,              1999         1998          1997         1996         1995
===========================================================================================================
<S>                                          <C>          <C>           <C>          <C>          <C>
Financial Ratios

Return on average assets                         0.47%        0.43%         0.88%        1.18%        1.05%
Return on average equity                         2.05         4.18          8.94        12.52        12.06
Net interest margin                              4.82         4.68          4.48         4.38         4.40
Efficiency ratio(2)                             51.12        57.25         54.34        52.07        56.81
Expense ratio(2)                                 2.52         2.80          2.48         2.32         2.54
Equity to assets at year end                    24.89        10.18         10.00         9.56         9.05
Allowance as a % of non-performing loans       143.77        52.32         29.37        32.57        43.36
Allowance as a % of loans                        2.47         1.62          1.19         0.79         0.73
===========================================================================================================
</TABLE>
(1) Earnings per share data only applies to periods since the Company's  initial
    public offering on July 1, 1998.

(2) Ratio does not include  other real  estate  owned and  repossessed  property
    expenses and net securities  transactions for each year. The 1999 ratio does
    not  include a  charitable  contribution  to the  Hudson  River Bank & Trust
    Company Foundation.

                                                                               9
<PAGE>
                           Hudson River Bancorp, Inc.

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


==================
GENERAL

The  financial  review  which  follows  focuses  on the  factors  affecting  the
consolidated  financial  condition  and results of  operations  of Hudson  River
Bancorp,  Inc. and subsidiary  (the  "Company")  during the year ended March 31,
1999 and, in summary form, the preceding two years. The  consolidated  financial
statements  and related notes as of and for the three years ended March 31, 1999
should be read in conjunction with this review.

On July 1, 1998,  Hudson River Bank & Trust  Company (the "Bank")  completed its
conversion   from  a  mutual   savings  bank  to  a  stock   savings  bank  (the
"Conversion").  Concurrent  with the  Conversion,  Hudson  River  Bancorp,  Inc.
completed its initial public offering of common stock,  receiving  approximately
$173.3 million in gross proceeds  ($170.0  million net of offering  expenses) in
exchange for 17,333,738  shares of its common stock.  The Company used a portion
of the proceeds to purchase  all of the common  stock of the Bank.  Prior to the
initial public  offering,  the Company had no results of  operations;  therefore
financial information prior to July 1, 1998 reflects the operations of the Bank.

The Company's  primary market area, with 13 full-service  branches,  consists of
the  New  York  counties  of  Columbia,  Rensselaer,  Albany,  Schenectady,  and
Dutchess.   The   Company   has  been,   and   intends  to  continue  to  be,  a
community-oriented   financial  institution  offering  a  variety  of  financial
services to the  communities  it serves.  The  Company's  principal  business is
attracting  deposits from customers  within its market area and investing  those
funds in primarily  loans,  and to a lesser  extent,  in  marketable  investment
securities.  The financial  condition  and operating  results of the Company are
dependent  on its net  interest  income  which  is the  difference  between  the
interest and dividend income earned on its assets,  and the interest  expense on
its liabilities,  primarily consisting of deposits and borrowings. Net income of
the  Company  is also  affected  by  provisions  for loan  losses  and its other
operating  income  which  includes  loan  servicing  income  and fees on deposit
related  services;  it is also  impacted by other  operating  expenses,  such as
compensation and occupancy expenses and Federal and state income taxes.

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

==================
MERGER AND
ACQUISTITION
ACTIVITY

On May 17, 1999, the Company entered into a definitive  agreement to acquire SFS
Bancorp,  Inc.  ("SFS")  for $25.10 in cash for each  share of SFS common  stock
outstanding.  The  total  deal is  valued  at  approximately  $32  million.  The
transaction will be accounted for under the purchase method of accounting and is
anticipated  to be accretive to earnings in the first year of  operations  after
consummation  of the  transaction.  SFS had total assets of $176.1 million as of
March 31, 1999 and operates four branches within Schenectady County.
<PAGE>

==================
OPERATING
RESULTS

COMPARISON OF THE YEARS ENDED MARCH 31, 1999 AND 1998

The Company's net income for the year ended March 31, 1999 was $3.8 million,  up
$976 thousand from the $2.8 million earned during the year ended March 31, 1998.
The  increase  was  primarily  a result of higher net  interest  income (up $8.1
million) and a lower  provision for loan losses (down $1.2  million),  partially
offset by higher other  operating  expenses (up $7.6 million),  including a $5.2
million  nonrecurring  expense  associated  with the  contribution of stock to a
charitable  foundation  and higher  income tax expense (up $281  thousand).  The
Company  earned $0.17 per share for the year ended March 31, 1999 and its return
on  average  assets  was 0.47%  compared  with  0.43% for the  prior  year.  The
Company's  return on average equity was 2.05% for the year ended March 31, 1999,
down from 4.18% for the prior  year,  primarily  a result of the  aforementioned
nonrecurring  charge as well as the  Company's  initial  public  offering  which
greatly increased the Company's capital.

10
<PAGE>
NET INTEREST INCOME

Net interest income for the year ended March 31, 1999 was $37.5 million, up from
the $29.4 million for the year ended March 31, 1998.  The increase was primarily
the result of the increase in average earning assets from $628.7 million for the
year ended March 31, 1998 to $778.7  million for the year ended March 31,  1999.
Average  interest-bearing  liabilities  also increased  during this same period,
rising $21.6  million to $574.1  million from $552.5  million for the year ended
March 31, 1998.  Most of the increase in earning  assets was  attributed  to the
proceeds  received by the Company in its initial public offering.  The impact of
these changes resulted in an increase in net interest income of $8.9 million due
to volume changes.  The average yield on earning assets  decreased from 8.81% to
8.16%, while the average rate paid on interest-bearing liabilities declined from
4.70% to 4.53%.  The net impact of these  lower  interest  rates  resulted  in a
decrease in net interest  income of $820  thousand.  As a result of these volume
and rate  fluctuations,  the  Company's  net interest  margin for the year ended
March 31, 1999 was 4.82%, up from 4.68% for the year ended March 31, 1998.

AVERAGE BALANCES, INTEREST, AND YIELDS
<TABLE>
<CAPTION>
Years Ended March 31,                                       1999                               1998                        1997
===============================================================================================================================
                                                         Average                           Average                      Average
                                     Average              Yield/    Average                 Yield/   Average             Yield/
(In thousands)                       Balance  Interest    Rate      Balance     Interest    Rate     Balance   Interest    Rate
===============================================================================================================================
<S>                                 <C>       <C>         <C>       <C>          <C>        <C>      <C>         <C>       <C>
Earning assets

Federal funds sold                  $ 18,805  $ 1,054     5.60%     $ 7,298      $  416     5.70%    $ 1,638     $  89     5.43%
Securities purchased under
  agreements to resell                29,727    1,662     5.59           --          --       --          --        --       --
Securities available for sale(1)     156,405    9,997     6.39       39,357       2,568     6.52      53,445     3,658     6.84
Securities held to maturity           47,738    3,095     6.48       71,966       4,727     6.57      83,343     5,385     6.46
Federal Home Loan Bank
  of New York stock                    3,042      215     7.07        2,833         194     6.85       2,575       164     6.37
Loans receivable(2)                  522,974   47,503     9.08      507,293      47,482     9.36     471,295    43,585     9.25
- -----------------------------------------------------               -------------------              -----------------
Total earning assets                 778,691   63,526     8.16      628,747      55,387     8.81     612,296    52,881     8.64
- -----------------------------------------------------               -------------------              -----------------

Cash and due from banks               12,774                         11,669                            6,860
Allowance for loan losses            (10,916)                        (6,768)                          (3,886)
Other non-earning assets              28,836                         26,336                           25,597
- --------------------------------------------                       --------                         --------
Total assets                        $809,385                       $659,984                         $640,867
============================================                       ========                         ========

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Years Ended March 31,                                       1999                               1998                        1997
===============================================================================================================================
                                                         Average                           Average                      Average
                                     Average              Yield/    Average                 Yield/   Average             Yield/
(In thousands)                       Balance  Interest    Rate      Balance     Interest    Rate     Balance   Interest    Rate
===============================================================================================================================
<S>                                 <C>       <C>         <C>       <C>          <C>        <C>      <C>         <C>       <C>
Interest-bearing liabilities

Savings accounts                    $155,885  $ 5,039     3.23%    $138,074     $ 4,729     3.42%   $133,209   $ 4,523     3.40%
N.O.W. and money
  market accounts                     97,006    2,762     2.85       94,904       2,850     3.00      93,972     2,831     3.01
Time deposit accounts                313,269   17,930     5.72      311,014      18,085     5.81     307,757    17,727     5.76
Mortgagors' escrow deposits            4,986      113     2.27        4,850         108     2.23       4,579       106     2.31
Securities sold under
  agreements to repurchase                77        3     3.90           --          --       --          --        --       --
Other short-term borrowings            2,916      153     5.25        3,699         205     5.54       4,459       239     5.36
- -----------------------------------------------------               -------------------              -----------------
Total interest-bearing liabilities   574,139   26,000     4.53      552,541      25,977     4.70     543,976    25,426     4.67
- -----------------------------------------------------               -------------------              -----------------

Non interest-bearing deposits         42,776                         33,729                           27,984
Other non interest-bearing
  liabilities                          6,700                          5,934                            5,585
Shareholders' equity                 185,770                         67,780                           63,322
- --------------------------------------------                       --------                         --------
Total liabilities and
  shareholders' equity              $809,385                       $659,984                         $640,867
================================================================================================================================
Net interest income                           $37,526                           $29,410                        $27,455
================================================================================================================================
Net interest spread                                       3.63%                             4.11%                          3.97%
================================================================================================================================
Net interest margin                                       4.82%                             4.68%                          4.48%
================================================================================================================================
</TABLE>
(1) Average balances include fair value adjustment.

(2) Average balances include non-accrual loans.
                                                                              11
<PAGE>
VOLUME AND RATE ANALYSIS
<TABLE>
<CAPTION>
                                                     1999 vs 1998                            1998 vs 1997
===========================================================================================================

                                     Due To       Due To      Net           Due To       Due To      Net
(In thousands)                       Volume        Rate     Change          Volume        Rate      Change
===========================================================================================================
<S>                                 <C>           <C>      <C>              <C>           <C>      <C>
Interest and dividend income

Federal funds sold                  $   645       $  (7)   $   638          $  322        $  5     $   327
Securities purchased under
  agreements to resell                1,662          --      1,662              --          --          --
Securities available for sale         7,482         (53)     7,429            (926)       (164)     (1,090)
Securities held to maturity          (1,572)        (60)    (1,632)           (746)         88        (658)
Federal Home Loan Bank
  of New York stock                      15           6         21              17          13          30
Loans receivable                      1,446      (1,425)        21           3,364         533       3,897
- -----------------------------------------------------------------------------------------------------------
Total interest and dividend income    9,678      (1,539)     8,139           2,031         475       2,506
- -----------------------------------------------------------------------------------------------------------

Interest expense

Savings accounts                        586        (276)       310             166          40         206
N.O.W. and money market accounts         62        (150)       (88)             28          (9)         19
Time deposit accounts                   130        (285)      (155)            189         169         358
Mortgagors' escrow deposits               3           2          5               6          (4)          2
Securities sold under agreements
  to repurchase                           3          --          3              --          --          --
Other short-term borrowings             (42)        (10)       (52)            (42)          8         (34)
- -----------------------------------------------------------------------------------------------------------
Total interest expense                  742        (719)        23             347         204         551
- -----------------------------------------------------------------------------------------------------------
Net interest income                 $ 8,936     $  (820)  $ 8,116          $1,684       $ 271     $ 1,955
===========================================================================================================
</TABLE>
Note:  Changes  attributable  to both volume and rate which cannot be segregated
have been allocated  proportionately  to the change due to volume and the change
due to rate.

INTEREST AND DIVIDEND INCOME

Interest  and  dividend  income  for the year  ended  March  31,  1999 was $63.5
million,  up from $55.4  million for the year ended March 31, 1998.  The largest
component  of interest  and  dividend  income is interest on loans.  Interest on
loans remained  unchanged at $47.5 million for each of the years ended March 31,
1999 and 1998, as an increase of $1.4 million in interest earned on loans due to
volume  growth was  offset by the effect of lower  interest  rates  earned.  The
average  balance  of loans  increased  $15.7  million,  while the yield on loans
decreased  from 9.36% to 9.08%.  The interest on  securities  available for sale
increased  $7.4  million  from $2.6 million for the year ended March 31, 1998 to
$10.0 million for fiscal 1999. This increase in interest on securities available
for sale was the result of an increase of $117.0 million in the average  balance
of  securities  available  for sale (from $39.4 million for the year ended March
31, 1998, to $156.4 million for the year ended March 31, 1999),  while the yield
on this portfolio declined from 6.52% to 6.39%.
<PAGE>
The  increase in the average  balance of  securities  available  for sale is the
result of the Company's initial public offering.  Management intends to redeploy
these  funds into  alternative  asset  categories,  including  acquisitions,  as
appropriate  opportunities present themselves.  A decrease in interest earned on
securities  held to  maturity,  from $4.7  million  for the year ended March 31,
1998, to $3.1 million for the year ended March 31, 1999, was almost entirely due
to reductions  in volume.  The average  balance of  securities  held to maturity
decreased  from $72.0 million for the year ended March 31, 1998 to $47.7 million
for the year ended  March 31,  1999,  resulting  in a $1.6  million  decrease in
interest  income.  Management  expects the average balance of securities held to
maturity to continue to decrease as new  purchases of  securities  are generally
classified as securities  available for sale.  Interest  income on federal funds
sold and securities  purchased under agreements to resell increased $2.3 million
from $416 thousand  earned for the year ended March 31, 1998 to $2.7 million for
the year ended March 31, 1999. This increase was due to higher average balances,
a combined $48.5 million for the year ended March 31, 1999, up from $7.3 million
in 1998.

12
<PAGE>
INTEREST EXPENSE

Interest  expense  remained  virtually  flat at $26.0 million for both the years
ended  March 31,  1999 and 1998.  Substantially  all of the  Company's  interest
expense is from the Company's interest-bearing deposits. The largest category of
interest-bearing  deposits is time  deposits.  Interest on time deposits for the
year  ended  March 31,  1999 was $17.9  million,  down  slightly  from the $18.1
million  recorded in the prior year.  This decrease was attributed to a decrease
in the average rates paid on time deposits,  from 5.81% for the year ended March
31, 1998 to 5.72% for 1999.  This decrease was somewhat offset by higher average
balances in fiscal year 1999  compared  with 1998.  Interest  expense on savings
accounts  increased  from $4.7 million for the year ended March 31, 1998 to $5.0
million for the year ended March 31, 1999.  The increase in interest  expense on
savings accounts was attributed to an increase in the average balance of savings
of approximately  $17.8 million,  offset by a decrease in the average rates paid
on these  accounts from 3.42% in the year ended March 31, 1998 to 3.23% in 1999.
Fluctuations  in  interest  expense  on  other  categories  of  interest-bearing
liabilities were not significant.

PROVISION FOR LOAN LOSSES

The  provision  for loan  losses  decreased  from $8.5  million  in 1998 to $7.3
million for the year ended March 31,  1999.  The decrease in the  provision  for
loan losses was principally related to the reduction in non-performing loans and
in net  charge-offs  experienced  during  the  year  ended  March  31,  1999  in
comparison with the prior year. The level of the Company's  non-performing loans
(1.72% of total loans at March 31, 1999) and  delinquencies  continue to require
the  current  level of  provision  for loan  losses.  In  addition,  the Company
continues to maintain certain  portfolios of loans with higher credit risk, such
as manufactured  housing loans,  commercial loans and financed insurance premium
loans. Net charge-offs,  risk elements of the Company's loan portfolio, economic
conditions in the Company's  market area,  loan growth and  non-performing  loan
balances are the primary  factors which are considered in determining the levels
of the Company's  provision for loan losses.  The Company  anticipates  that the
provision for loan losses will continue at current  levels to  accommodate  loan
growth,  although  there can be no  assurance  that loan  losses will not exceed
estimated  amounts or that the  provision  for loan losses will not  increase in
future periods.
<PAGE>
LOAN LOSS EXPERIENCE
<TABLE>
<CAPTION>
(In thousands)     Years Ended March 31,         1999         1998          1997         1996         1995
==========================================================================================================
Loans outstanding (end of year)              $578,099     $506,978      $493,019     $450,671     $438,875
==========================================================================================================
Average loans outstanding                    $522,974     $507,293      $471,295     $444,645     $424,187
==========================================================================================================
<S>                                                           <C>              <C>
Allowance for loan losses at
   beginning of year                          $ 8,227      $ 5,872       $ 3,546      $ 3,187      $ 2,917
Loan charge-offs:
   Residential real estate                       (251)        (440)         (162)        (111)         (88)
   Commercial real estate                         (95)      (1,298)         (454)         (95)         (36)
   Commercial loans                              (136)      (2,309)         (127)          --          (86)
   Manufactured housing                        (1,331)        (480)         (216)        (372)        (288)
   Consumer                                      (139)        (112)          (41)         (46)        (711)
   Financed insurance premiums                 (1,239)      (2,091)       (1,070)        (573)         (54)
- ----------------------------------------------------------------------------------------------------------
Total charge-offs                              (3,191)      (6,730)       (2,070)      (1,197)      (1,263)
- ----------------------------------------------------------------------------------------------------------
Loan recoveries:
   Residential real estate                        341            8             3           21           93
   Commercial real estate                         777           17            11           16            7
   Commercial loans                                17           10            74            6            4
   Manufactured housing                            73          105            45           70           33
   Consumer                                        25           38            51           49          161
   Financed insurance premiums                    686          416           386          261           66
- ----------------------------------------------------------------------------------------------------------
Total recoveries                                1,919          594           570          423          364
- ----------------------------------------------------------------------------------------------------------
Loan charge-offs, net of recoveries            (1,272)      (6,136)       (1,500)        (774)        (899)
Provision charged to operations                 7,341        8,491         3,826        1,090        1,169
Allowance acquired                                 --           --            --           43           --
- ----------------------------------------------------------------------------------------------------------
Allowance for loan losses at end of year     $ 14,296      $ 8,227       $ 5,872      $ 3,546      $ 3,187
==========================================================================================================
Ratio of net charge-offs during the year to
  average loans outstanding during the year      0.24%        1.21%         0.32%        0.17%        0.21%
==========================================================================================================
Provision as a percentage of average loans
  outstanding during the year                    1.40%        1.67%         0.81%        0.25%        0.28%
==========================================================================================================
Allowance as a percentage of loans
  outstanding (end of year)                      2.47%        1.62%         1.19%        0.79%        0.73%
==========================================================================================================
</TABLE>

                                                                            13
<PAGE>
OTHER OPERATING INCOME

Total other  operating  income  decreased $427 thousand for the year ended March
31,  1999  compared  with the prior  year.  Other  operating  income is composed
primarily  of service  charges on deposit  accounts and loan  servicing  income.
Income from service charges on deposit accounts  increased from $1.1 million for
the year ended March 31, 1998 to $1.3 million for fiscal 1999. This increase was
attributed to the increase in the  Company's  deposit  transaction  accounts and
fees on these accounts  during the current year as well as increased ATM service
charge income.  Loan servicing  income  decreased from $398 thousand in the year
ended March 31, 1998 to $199  thousand in 1999 as a direct result of a reduction
in the Company's  loan servicing  portfolio.  Other income was $844 thousand for
the year ended March 31, 1999,  down from $1.2 million for the prior year.  This
decrease  was  related  to a  recovery  recorded  in 1998 on an asset  which was
written down in a prior year as well as a gain of $452 thousand  recorded during
1998 relating to the sale of a building in which the  Company's  main branch was
formerly located.  Other income for the year ended March 31, 1999 was positively
impacted by income recognized from the Company's November 1998 equity investment
in Homestead Funding Corp., the largest  residential  mortgage originator in the
Capital District area.

OTHER OPERATING EXPENSES

Total other operating  expenses  increased $7.6 million to $26.6 million for the
year ended March 31,  1999,  up from $19.0  million for the year ended March 31,
1998.  The most  significant  increase  relates to a $5.2  million  nonrecurring
expense  associated with the  contribution of stock to a charitable  foundation.
The charitable foundation was formed as part of the Bank's Conversion. Increases
in  compensation  and  benefits (up $1.6  million),  other real estate owned and
repossessed  property  expenses (up $441 thousand),  and other expenses (up $614
thousand),  offset by a decrease in legal and other professional fees (down $350
thousand), were also contributors to the overall increase.

The increase in compensation  and benefits was primarily the result of the costs
associated  with the Employee  Stock  Ownership  Plan  ("ESOP")  established  in
connection  with the Bank's  Conversion,  and the Recognition and Retention Plan
("RRP")  approved  by the  Company's  shareholders  in January  1999 under which
awards of stock were made to  directors  and certain  officers.  During the year
ended March 31, 1999, the Company recorded $1.1 million in expense in connection
with the Bank's ESOP. Amortization expense associated with the Company's RRP for
the year  ended  March  31,  1999  was $217  thousand.  This  amount  represents
amortization  for three months.  Annual RRP expense for the year ended March 31,
2000 is expected to be approximately $875 thousand.

The  increase in other real  estate  owned  ("OREO")  and  repossessed  property
expenses  was due to an  increase  in the level of  repossessed  property in the
current year as well as a large commercial OREO property which was foreclosed on
and sold during the fourth  quarter ended March 31, 1999.  In addition,  a large
gain ($170  thousand)  recognized by the Company during the year ended March 31,
1998 related to the sale of an OREO property  reduced the overall expense in the
prior year and  contributed  to the increase in current year  expenses  compared
with the year ended March 31, 1998.

The increase in other  expenses was the result of general  increases  associated
with being a public company.  These costs include  Delaware  franchise tax fees,
printing costs  associated  with public  financial  reporting,  and costs of the
Company's  Special Meeting of  Shareholders  and related proxy expenses that was
held in  conjunction  with the approval of the Company's  1998  Recognition  and
Retention  Plan  and  1998  Stock  Option  and  Incentive   Plan.  In  addition,
<PAGE>
advertising  and  marketing  expenses  have  generally  been  higher  due to the
expansion of the  Company's  market area,  including  branch  expansion and loan
growth.  Other  expenses  in the  future  could be higher as a result of current
discussions at the Financial  Accounting Standards Board ("FASB") with regard to
stock options  issued to  non-employees.  The Company issued  approximately  375
thousand  stock options to outside  directors in January 1999 which could result
in  additional  expenses  for the Company  beginning  in  September  1999 if the
tentative decisions reached by the FASB become final.

The  decrease  in legal and other  professional  fees was the result of external
costs  associated with the Company's  consideration  and evaluation of strategic
options  during the prior year.  In  addition,  the Company  experienced  higher
consulting  expenses during 1998 compared with 1999.  These expenses  related to
assistance  provided to  management  in addressing  certain  strategic  planning
ideas, tax minimization solutions, and operational efficiencies.

INCOME TAX EXPENSE

Income tax expense increased from $1.9 million for the year ended March 31, 1998
to $2.2  million for the year ended March 31, 1999.  The increase was  primarily
the  result  of  higher  pre-tax  income  partially  offset  by an  increase  in
tax-exempt income realized by the Company.

14
<PAGE>
SELECTED QUARTERLY DATA
<TABLE>
<CAPTION>
Three Months Ended                       Mar. 31,  Dec. 31,  Sept. 30,  June 30,Z` Mar. 31,  Dec. 31,  Sept. 30,  June 30,
(In thousands, except per share data)      1999      1998      1998      1998      1998      1997       1997      1997
===========================================================================================================================
<S>                                      <C>       <C>        <C>       <C>       <C>       <C>        <C>       <C>
Interest and dividend income             $15,785   $16,012    $16,675   $15,054   $13,934   $13,801    $13,838   $13,814
Interest expense                           6,018     6,339      6,480     7,163     6,437     6,571      6,518     6,451
- ---------------------------------------------------------------------------------------------------------------------------
Net interest income                        9,767     9,673     10,195     7,891     7,497     7,230      7,320     7,363
- ---------------------------------------------------------------------------------------------------------------------------
Provision for loan losses                  1,500     1,681      1,944     2,216     2,083     2,003      2,045     2,360
Other operating income                       536       583        675       624       955       466        762       662
Other operating expense                    5,895     5,597     10,452     4,668     4,842     4,974      4,839     4,375
- ---------------------------------------------------------------------------------------------------------------------------
Income before income tax
  expense (benefit)                        2,908     2,978     (1,526)    1,631     1,527       719      1,198     1,290
Income tax expense (benefit)               1,045     1,098       (604)      645       582       302        503       516
- ---------------------------------------------------------------------------------------------------------------------------
Net income (loss)                        $ 1,863   $ 1,880     $ (922)   $  986    $  945    $  417     $  695    $  774
===========================================================================================================================
Basic earnings (loss) per share(1)        $ 0.12    $ 0.11     $(0.06)      --        --         --        --        --
Diluted earnings (loss) per share(1)        0.12      0.11      (0.06)      --        --         --        --        --
===========================================================================================================================
</TABLE>
(1)  Earnings per share data only applies to periods since the Company's initial
     public offering on July 1, 1998.

COMPARISON OF THE YEARS ENDED MARCH 31, 1998 AND 1997

Net income for the year ended  March 31, 1998 was $2.8  million,  down from $5.7
million for the year ended March 31, 1997.  This decrease was primarily a result
of a higher  provision  for loan  losses  (up $4.7  million)  and  higher  other
operating  expenses (up $2.8 million),  partially  offset by higher net interest
income (up $2.0 million),  higher other  operating  income (up $1.0 million) and
lower income tax expense (down $1.7  million).  The Company's  return on average
assets was 0.43% for the year ended March 31, 1998, down from 0.88% for the year
previous.  The Company's  return on average  equity was 4.18% for the year ended
March 31, 1998, down from 8.94% for the year ended March 31, 1997.

NET INTEREST INCOME

Net interest income for the year ended March 31, 1998 was $29.4 million, up from
the $27.5 million for the year ended March 31, 1997.  The increase was primarily
the result of the increase in average earning assets from $612.3 million in 1997
to $628.7 million in 1998.  Interest-bearing  liabilities  also increased during
the same period,  rising $8.6 million to $552.5 million for 1998. The net impact
of these volume increases resulted in an increase in net interest income of $1.7
million.  The yield on average  earning  assets  increased  from 8.64% to 8.81%,
while the rate paid on  interest-bearing  liabilities  increased  from  4.67% to
4.70%.  The net impact of these higher interest rates resulted in an increase in
net interest income of $271 thousand. Because of the above changes in volume and
rates,  the Company's net interest  margin for the year ended March 31, 1998 was
4.68%, compared with 4.48% for 1997.
<PAGE>
INTEREST AND DIVIDEND INCOME

Interest  and  dividend  income  for the year  ended  March  31,  1998 was $55.4
million,  up from $52.9  million for the year ended March 31, 1997.  Interest on
loans  increased  from $43.6  million for the year ended March 31, 1997 to $47.5
million for the year ended March 31,  1998.  This  increase of $3.9  million was
primarily the result of volume increases. The average balance of loans increased
$36.0  million,  while the average  yield on loans  increased to 9.36%,  up from
9.25% for the year ended March 31, 1997.  The interest on  securities  available
for sale  decreased  $1.1 million from $3.7 million for the year ended March 31,
1997 to $2.6  million  for the year  ended  March 31,  1998.  This  decrease  in
interest on  securities  available  for sale was the result of a decrease in the
average  balance of  securities  available  for sale (from $53.4 million for the
year ended  March 31, 1997 to $39.4  million for the year ended March 31,  1998)
and a decrease  in the  average  yield on this  portfolio  from 6.84% in 1997 to
6.52% in 1998.  A decrease in interest  earned on  securities  held to maturity,
from $5.4 million for the year ended March 31, 1997 to $4.7 million for the year
ended March 31, 1998,  was  primarily  the result of reductions in volume as the
average  balance  decreased from $83.3 million in 1997 to $72.0 million in 1998.
The rise in interest  income on federal  funds sold of $327 thousand to the $416
thousand in 1998 was primarily the result of higher average balances.

INTEREST EXPENSE

Interest  expense  increased  slightly  during the year ended  March 31, 1998 to
$26.0 million, up from $25.4 million for the year ended March 31, 1997. Interest
on time  deposits for the year ended March 31, 1998 was $18.1  million,  up from
$17.7 million for the year prior. This increase was the result of both increases
in the average  balance of time deposits,  from $307.8 million in 1997 to $311.0
million for the year ended March 31, 1998, as well as an increase in the average
rates  paid,  up 5 basis  points for the year  ended  March 31,  1998.  Interest
expense on savings  accounts  increased $206  thousand,  to $4.7 million for the
year ended March 31, 1998.  This increase was largely  attributed to an increase
in the average balance of savings  accounts (up $4.9 million).  Interest expense
on N.O.W.  and money market accounts was flat for the year ended March 31, 1998,
compared  with  the  prior  year.  Fluctuations  in  interest  expense  on other
categories of interest-bearing liabilities were not significant.

                                                                              15
<PAGE>
PROVISION FOR LOAN LOSSES

The  provision  for loan losses  increased  from $3.8 million for the year ended
March 31, 1997 to $8.5 million for the year ended March 31, 1998.  This increase
was  primarily the result of increases in net  charge-offs  from $1.5 million in
1997 to $6.1 million in 1998 principally due to one large lending  relationship.
This increase in net  charge-offs  combined with continued  growth in the higher
risk elements of the Company's loan portfolio,  continued  economic  weakness in
the Company'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 recorded in the year ended
March 31, 1998.

OTHER OPERATING INCOME

Total other  operating  income  increased  from $1.8  million for the year ended
March  31,  1997 to $2.8  million  for the year  ended  March  31,  1998.  Other
operating  income is composed  primarily of service charges on deposit  accounts
and loan servicing  income.  Income from service charges on deposit accounts was
flat at $1.1  million for each of the years ended March 31, 1998 and 1997.  Loan
servicing  income decreased to $398 thousand in the year ended March 31, 1998 as
a result of a lower loan servicing portfolio, particularly at the Bank's premium
finance  subsidiary.  Other income was $1.2 million for the year ended March 31,
1998,  up from $237  thousand for the prior year.  The increase was related to a
recovery recorded in the year ended March 31, 1998 on an asset which was written
down in a prior year as well as a gain of $452 thousand recorded during the year
ended March 31, 1998  relating to the sale of a building in which the  Company's
main branch was formerly located.  The remainder of the increase in other income
was  generated  by  the  Company's  mortgage  brokerage  subsidiary  that  began
operations in the latter part of the year ended March 31, 1997.

OTHER OPERATING EXPENSES

Total other operating  expenses  increased $2.8 million to $19.0 million for the
year ended March 31, 1998, up from $16.2  million for the year prior.  Increases
in compensation  and benefits (up $802 thousand),  equipment (up $384 thousand),
other real estate owned and  repossessed  property  expenses (up $280 thousand),
legal and other professional fees (up $553 thousand) and other expenses (up $604
thousand) were the primary contributors to the overall increase.

The  increase  in  compensation  and  benefits  was the  result of  opening  the
Company's Hillsdale branch in May 1997, the growth of the Bank's premium finance
and mortgage  brokerage  subsidiaries as well as general merit increases paid to
the Company's employees during the year ended March 31, 1998.

The increase in equipment  expense was due 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 increase in OREO and repossessed property expenses were attributed to higher
levels of writedowns to estimated fair value of OREO and repossessed  properties
during the year ended March 31, 1998 and higher maintenance  expenses associated
with these properties. The overall expense for the year ended March 31, 1998 was
reduced by a large gain  recognized  by the Company  during the year relating to
the sale of an OREO property.
<PAGE>
The  increase  in legal and other  professional  fees was the result of external
costs  associated with the Company's  consideration  and evaluation of strategic
options,  including  merger and  acquisition  opportunities.  In  addition,  the
Company  experienced  higher consulting  expenses during fiscal 1998  compared
with 1997.  These  expenses  related to  assistance  provided to  management  in
addressing  certain strategic  planning ideas, tax minimization  solutions  and
operational efficiencies for the Company.

The increase in other  expenses was the result of general  increases  associated
with the opening the new branch referenced above, increased expenses relating to
the servicing and collection of non-performing and other delinquent loans, and a
one-time charge-off of an asset deemed  uncollectible.  The remaining categories
of other expenses and other  operating  expenses did not experience  significant
fluctuations.

INCOME TAX EXPENSE

Income tax expense decreased from $3.6 million for the year ended March 31, 1997
to $1.9  million for the year ended March 31, 1998.  The decrease was  primarily
the result of lower pre-tax income.

16
<PAGE>
================
FINANCIAL
CONDITION

COMPARISON OF MARCH 31, 1999 AND 1998

Total assets at March 31, 1999 were at $881.1 million up $209.9 million from the
$671.2 million at March 31, 1998.  Substantially  all of the increase was due to
the proceeds received as part of the Company's initial public offering,  as well
as increased  borrowings at March 31, 1999 to fund loan growth.  The increase in
assets  was  concentrated  in  the  securities   available  for  sale  and  loan
portfolios,  which increased $200.1 million and $71.1 million, respectively. The
growth in these asset  categories  was  partially  offset by a reduction  in the
securities held to maturity portfolio of $42.2 million. These changes as well as
fluctuations in other asset and liability categories are discussed below.

LENDING

Loans  receivable  increased $71.1 million from $507.0 million at March 31, 1998
to $578.1  million at March 31,  1999.  The  overall  growth in total  loans was
primarily  made up of increases in  residential  real  estate,  commercial  real
estate,  commercial loans and financed insurance premiums,  somewhat offset by a
decline  in  manufactured  housing.   Although  residential  real  estate  loans
increased  $24.5  million,  the  level of  residential  real  estate  loans as a
percentage  of total  loans  decreased  from 53.2% to 50.8%.  The growth in this
portfolio  was  primarily  a result of the  Bank's  decision  to hold fixed-rate
products for portfolio investment at a time when adjustable-rate loans were less
popular.  Commercial real estate loans increased from $76.6 million at March 31,
1998,  or 15.1% of total  loans,  to $91.5  million,  or 15.8% of total loans at
March 31, 1999.  Commercial  loans  increased  $10.5 million to $29.0 million at
March  31,  1999 from  $18.5  million  at March 31,  1998.  These  increases  in
commercial  real  estate  and  commercial  loans  are a result  of  management's
continuing  strategy of  increasing  these  portfolios  as a percentage of total
loans.  Financed  insurance  premiums  increased from $28.0 million,  or 5.5% of
total loans at March 31, 1998 to $57.9 million, or 10.0% of total loans at March
31, 1999.  This increase was seasonal in nature and was a result of management's
efforts  to  focus  on   commercial   insurance   lines  rather  than   personal
assigned-risk  insurance  lines.  The commercial  insurance  lines are primarily
policies on limousines and other commercial vehicles.  These policies are almost
entirely  written in late  February  and early March of each year and  typically
have 8 or 9 month terms. The Company's participation in financing these programs
significantly  increased as  management  made a concerted  effort to attract new
relationships  with  brokers and agents  during the current  year.  Manufactured
housing  loans  declined $7.1 million from $97.4 million or 19.2% of total loans
at March 31, 1998 to $90.4  million or 15.6% of total loans at March 31, 1999 as
a  result  of  management's  efforts  to  reduce  this  portfolio  and  focus on
commercial and commercial real estate loans.
<PAGE>
LOAN PORTFOLIO ANALYSIS
<TABLE>
<CAPTION>
March 31,                           1999               1998                 1997                1996                1995
===================================================================================================================================
(In thousands)                     Amount      %      Amount      %        Amount      %       Amount     %        Amount      %
===================================================================================================================================
<S>                              <C>          <C>     <C>         <C>     <C>          <C>    <C>         <C>     <C>          <C>
Loans secured by real estate:
   Residential                   $293,907     50.8%   $269,435    53.2%   $274,092     55.6%  $241,162    53.5%   $253,375     57.7%
   Commercial                      91,480     15.8      76,570    15.1      67,697     13.7     70,854    15.7      70,328     16.0
   Construction                     4,960      0.9       4,621     0.9       2,725      0.6      4,317     1.0       6,446      1.5
- ------------------------------------------------------------------------------------------------------------------------------------
Total loans secured
  by real estate                  390,347     67.5     350,626    69.2     344,514     69.9    316,333    70.2     330,149     75.2
- ------------------------------------------------------------------------------------------------------------------------------------
Other loans:

   Manufactured housing            90,354     15.6      97,426    19.2      92,651     18.8     80,399    17.8      72,184     16.5
   Commercial                      29,024      5.0      18,484     3.7      19,713      4.0     29,190     6.5      18,420      4.2
   Financed insurance
     premiums                      57,901     10.0      27,976     5.5      23,535      4.8     13,503     3.0       8,674      2.0
   Consumer                        12,440      2.2      11,857     2.3      11,577      2.3     10,155     2.3       8,448      1.9
- ------------------------------------------------------------------------------------------------------------------------------------
Total other loans                 189,719     32.8     155,743    30.7     147,476     29.9    133,247    29.6     107,726     24.6
- ------------------------------------------------------------------------------------------------------------------------------------

Unearned discount and
  net deferred loan
  origination costs                (1,967)    (0.3)        609     0.1       1,029      0.2      1,091     0.2       1,000      0.2
- ------------------------------------------------------------------------------------------------------------------------------------
Total loans receivable           $578,099    100.0%   $506,978   100.0%   $493,019    100.0%  $450,671   100.0%   $438,875    100.0%
Allowance for loan losses         (14,296)              (8,227)             (5,872)             (3,546)             (3,187)
- ------------------------------------------------------------------------------------------------------------------------------------
Net loans receivable             $563,803             $498,751            $487,147            $447,125            $435,688
====================================================================================================================================
</TABLE>

                                                                              17
<PAGE>
NON-PERFORMING ASSETS
<TABLE>
<CAPTION>
(In thousands)                 March 31,                  1999         1998          1997         1996          1995
=======================================================================================================================
<S>                                                      <C>          <C>           <C>          <C>           <C>

Non-accruing loans

Residential real estate                                  $ 2,253      $ 4,512       $ 4,553      $ 3,496       $1,900
Commercial real estate                                     2,669        5,253         3,239        1,587        1,884
Commercial loans                                              --           --         2,318           75           27
Manufactured housing                                       2,315        3,060         2,260        1,597        1,581
Financed insurance premiums                                2,549        2,768         2,867        1,527          819
Consumer                                                     158          114            45            4           10
- -----------------------------------------------------------------------------------------------------------------------
Total                                                      9,944       15,707        15,282        8,286        6,221
- -----------------------------------------------------------------------------------------------------------------------

Accruing loans past due 90-days or more
  and still accruing interest

Residential real estate                                       --           --           570        1,262          400
Commercial real estate                                        --           --         3,874        1,316          591
Commercial loans                                              --           --           244           --           --
Manufactured housing                                          --           16            --           22           16
Financed insurance premiums                                   --           --            --           --           --
Consumer                                                      --           --            23           --          122
- -----------------------------------------------------------------------------------------------------------------------
Total                                                         --           16         4,711        2,600        1,129
- -----------------------------------------------------------------------------------------------------------------------
Total non-performing loans                               $ 9,944      $15,723       $19,993      $10,886       $7,350
=======================================================================================================================
Foreclosed and repossessed assets

Residential real estate                                   $  258       $  145         $  48       $  160        $  49
Commercial real estate                                       474          299         2,860          921          726
Repossessed property                                       1,776        1,088           539          635          503
- -----------------------------------------------------------------------------------------------------------------------
Total                                                      2,508        1,532         3,447        1,716        1,278
=======================================================================================================================
Total non-performing assets                              $12,452      $17,255       $23,440      $12,602       $8,628
=======================================================================================================================
Allowance for loan losses                                $14,296      $ 8,227       $ 5,872      $ 3,546       $3,187
=======================================================================================================================

Allowance as a percentage of non-performing loans        143.77%        52.32%        29.37%       32.57%       43.36%
Non-performing assets as a percentage of total assets      1.41          2.57          3.60         2.02         1.50
Non-performing loans as a percentage of total loans        1.72          3.10          4.06         2.42         1.67
=======================================================================================================================
</TABLE>
<PAGE>
ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses  increased  from $8.2 million at March 31, 1998 to
$14.3 million at March 31, 1999, an increase of $6.1 million.  This increase was
the result of the $7.3 million provision for loan losses taken in the year ended
March 31, 1999,  offset by $1.3  million in net  charge-offs  for the year.  The
adequacy of the  allowance  for loan losses is evaluated  monthly by  management
based  upon  a  review  of  significant  loans,  with  particular   emphasis  on
non-performing  and delinquent  loans that management  believes  warrant special
attention,  as well as an analysis of the higher risk  elements of the Company's
loan  portfolio.  At March  31, 1999, the  allowance  for loan  losses  provides
coverage of 143.77% of total  non-performing  loans, up from 52.32% at March 31,
1998.  The  balance  of the  allowance  is  maintained  at a level  that is,  in
management's judgment, representative of the amount of risk inherent in the loan
portfolio.

SECURITIES AVAILABLE FOR SALE AND SECURITIES HELD TO MATURITY

The total  balance  of  securities  available  for sale and  securities  held to
maturity  increased  from $107.7  million at March 31, 1998 to $265.7 million at
March 31, 1999.  This  increase was driven by purchases of  securities  totaling
$241.2  million  during  the year  ended  March 31,  1999,  partially  offset by
maturities,   calls  and  paydowns  of  securities   totaling   $82.0   million.
Management's  intention is to continue  allowing  securities held to maturity to
mature and paydown with the reinvestment of the proceeds primarily in securities
available for sale or the loan portfolio.

FEDERAL FUNDS SOLD

The  decrease  of $21.9  million  in  Federal  funds  sold was the result of the
reinvestment of these funds into higher yielding,  longer term assets, including
loans and securities available for sale.

18
<PAGE>
PREMISES AND EQUIPMENT

Premises and  equipment  increased  $1.5 million from $15.3 million at March 31,
1998 to $16.8  million  at March 31,  1999.  This  increase  was  related to the
Company's efforts to upgrade technology including a new front end system for its
branch  network,  new  image-technology  for its  backoffice  operations and new
computers for employees throughout the Company. These upgrades in technology are
intended to improve  the  employees'  ability to  efficiently  provide  superior
service to the Company's customers.

OREO AND REPOSSESSED PROPERTY

The balance of OREO and  repossessed  property  increased  from $1.5  million at
March 31, 1998 to $2.5 million at March 31, 1999, an increase of $976  thousand.
This increase relates primarily to management's  efforts to aggressively  reduce
the level of  non-performing  loans  during the year.  Repossessed  manufactured
homes make up the majority of the increase. Management believes that the current
trend in increased bankruptcies and consumer debt has contributed  significantly
to the decline in manufactured housing credit quality.

OTHER ASSETS

The net growth in other  assets  from $4.9  million  at March 31,  1998 to $10.6
million at March 31,  1999 was  attributed  primarily  to the  Company's  equity
investment in Homestead  Funding Corp.  during November 1998.  Homestead Funding
Corp.  is the  largest  residential  mortgage  originator  based in the  Capital
District area. This investment  reflects  management's  strategic  initiative to
increase  non-interest  income  from both  traditional  products  offered by the
Company as well as through new sources.

DEPOSITS

Total deposits increased $3.5 million,  from $588.3 million at March 31, 1998 to
$591.8 million at March 31, 1999. Increases in savings accounts of $3.4 million,
N.O.W.  and money  market  accounts  of $6.0  million  and non  interest-bearing
accounts of $10.9  million more than offset a decline in time  deposits of $16.8
million. The growth of N.O.W. and money market balances and non interest-bearing
balances  was in part a result of the  Company's  success in growing  commercial
services.  These sources of funds  traditionally  have lower  interest  costs in
comparison to time deposits or non-retail funding.

OTHER SHORT-TERM BORROWINGS

Other short-term  borrowings  increased $25.6 million from $2.0 million to $27.6
million.  These borrowings were necessary to supplement  deposit growth and fund
the increases in the loan and securities portfolios.

OTHER LIABILITIES

The balance of other liabilities  increased  significantly  from $8.9 million at
March 31, 1998 to $37.7 million at March 31, 1999. This increase was largely due
to the  timing  of  payments  from the  Bank's  premium  finance  subsidiary  to
insurance companies for premiums due under the terms of finance  agreements.  At
March 31,  1999,  a large  amount of premiums  were due and were funded  shortly
after the fiscal year end. This fluctuation is primarily  seasonal in nature and
mirrors the growth  experienced  within the loan portfolio  relating to financed
insurance premiums.
<PAGE>
SHAREHOLDERS' EQUITY

The balance of  shareholders'  equity  increased from $68.3 million at March 31,
1998 to $219.3 million at March 31, 1999. The Company's  initial public offering
which resulted in net proceeds received of $170.0 million was the primary factor
for this  increase.  Total  shareholders'  equity was  further  impacted  by the
establishment  of the Company's ESOP, the purchase of treasury stock,  the grant
of restricted stock awards and net income. Shareholders' equity will be impacted
in future periods as the Company continues its current share repurchase program.
The Company will also consider future share repurchase  programs if they enhance
shareholder  value. In addition,  in April 1999, the Company  declared its first
quarterly  cash  dividend of $.03 per share.  This  dividend,  as well as future
dividend declarations, will also impact shareholders' equity.

                                                                              19
<PAGE>
=====================
QUANTITIVE
AND
QUALITIVE
DISCLOSURES
ABOUT
MARKET RISK

Interest rate risk is the most  significant  market risk  affecting the Company.
Other types of market  risk,  such as foreign  currency  exchange  rate risk and
commodity  price  risk,  do not  arise in the  normal  course  of the  Company's
business activities.

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

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

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

Interest rate risk analyses  performed by the Company  indicate that the Company
is asset  sensitive,  or its earning  assets mature or reprice more quickly than
its  interest-bearing  liabilities.  As a result,  falling  interest rates could
result in a decrease in net interest income. Consistent with the asset/liability
management philosophy described above, the Company has taken steps to manage its
interest rate risk by  attempting to match the repricing  periods of its earning
assets to its  interest-bearing  liabilities.  The Company's recent purchases of
securities,  retention of certain  fixed-rate  residential  loan  products,  and
emphasis on lower cost, more stable non-certificate deposit accounts are methods
the  Company  has  utilized  to  manage  its  interest  rate  risk.   Management
continuously  evaluates  various  alternatives  to  address  interest  rate risk
including,  but not limited to, the purchase of interest rate swaps,  caps,  and
floors, leveraging scenarios, and changes in asset or funding mix.
<PAGE>
The primary  tool  utilized by  management  to measure  interest  rate risk is a
balance  sheet/income  statement  simulation model. The model is used to execute
simulations  of  the  Company's  net  interest  income  performance  based  upon
potential  changes in interest rates over a selected period of time. The model's
input data  includes  earning  assets and  interest-bearing  liabilities,  their
associated cash flow characteristics,  repricing  opportunities,  maturities and
current rates. In addition,  management makes certain assumptions in relation to
prepayment  speeds for all assets and  liabilities  which  possess  optionality,
including  loans,   mortgage-backed   securities  and  collateralized   mortgage
obligations. These assumptions are based on industry standards for prepayments.

The model is first run under an  assumption  of a flat rate  scenario  (i.e.  no
change in current  interest  rates) over a 12 month  period.  A second and third
model are run in which a gradual  increase and  decrease,  respectively,  of 200
basis points takes place over a 12 month period.  Under these scenarios,  assets
subject to repricing or prepayment  are adjusted to account for faster or slower
prepayment  assumptions.  The resultant  changes in net interest income are then
measured against the flat rate scenario.

20
<PAGE>
The following  table  summarizes  the percentage  change in interest  income and
interest  expense  by  major  earning  asset  and   interest-bearing   liability
categories as of March 31, 1999 in the rising and declining  rate scenarios from
the  forecasted  interest  income and  interest  expense  amounts in a flat rate
scenario.  Under the declining rate scenario, net interest income is expected to
decrease from the flat rate scenario by 1.28% over a 12 month period.  Under the
rising rate scenario,  net interest income is expected to increase by 2.57% from
the flat rate scenario over a 12 month period.  This level of variability places
the  Company's  interest  rate  risk  profile  well  within  acceptable  Company
guidelines.
<TABLE>
<CAPTION>
INTEREST RATE RISK                        Percentage Change in Net Interest Income From Flat Rate Scenario
===========================================================================================================================
                                                          Declining Rate Scenario     Rising Rate Scenario
===========================================================================================================================
<S>                                                                            <C>                       <C>
Investment securities (include all held to maturity,
  available for sale and money market investments)                             (4.54)%                   4.09%
Total loans                                                                    (2.74)                    3.92
- ---------------------------------------------------------------------------------------------------------------------------
Total interest income                                                          (3.21)                    3.97
- ---------------------------------------------------------------------------------------------------------------------------
Core deposits                                                                 (13.33)                   13.38
Time deposits                                                                  (2.31)                    2.42
- ---------------------------------------------------------------------------------------------------------------------------
Total deposits                                                                 (5.84)                    5.92

Borrowings                                                                    (22.40)                   17.20
- ---------------------------------------------------------------------------------------------------------------------------
Total interest expense                                                         (6.75)                    6.54
- ---------------------------------------------------------------------------------------------------------------------------
Net interest income                                                            (1.28)%                   2.57%
===========================================================================================================================
</TABLE>

===========================
LIQUIDITY
AND CAPITAL
RESOURCES



LIQUIDITY

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

The Company's cash inflows result primarily from loan repayments, maturities and
calls of securities  held to maturity and  securities  available  for sale,  new
deposits, and to a lesser extent,  drawings upon the Company's credit lines with
the Federal Home Loan Bank of New York ("FHLB"). During the year ended March 31,
1999,   the  Company's   initial  public   offering   served  as  a  significant
non-recurring   source  of  cash  inflows.   The  Company's  cash  outflows  are
substantially new loan originations,  security purchases,  deposit  withdrawals,
operating expenses and treasury stock purchases.  The timing of cash inflows and
outflows is closely monitored by management  although changes in interest rates,
economic  conditions,  and competitive forces strongly impact the predictability
of these cash flows. The Company attempts to provide stable and flexible sources
of funding  through the  management of its  liabilities,  including core deposit
products   offered  through  its  branch  network  and  through  usage  of  FHLB
borrowings.  Management  believes that the level of the Company's  liquid assets
combined  with daily  monitoring of cash inflows and outflows  provide  adequate
liquidity  to  fund   outstanding  loan   commitments,   meet  daily  withdrawal
requirements of depositors and meet all other daily obligations of the Company.
<PAGE>
CAPITAL

Consistent  with  its  goals  to  operate  a  sound  and  profitable   financial
organization,  the  Company  actively  seeks  to  maintain  the Bank as a "well-
capitalized"  institution in accordance with regulatory standards.  Consolidated
shareholders'  equity was  $219.3  million  at March 31,  1999,  24.89% of total
assets on that date.  As of March 31, 1998,  total  equity was $68.3  million or
10.18% of total assets. This growth in the equity to assets ratio was the result
of the  Company's  stock  offering  that closed on July 1, 1998. As of March 31,
1999, the Bank exceeded all of the capital requirements of its regulators. For a
detailed  discussion of the Company's and Bank's capital  ratios,  see note 7 to
the consolidated financial statements.

                                                                              21
<PAGE>
====================
IMPACT OF
INFLATION
AND
CHANGING
PRICES

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

====================
YEAR 2000
READINESS
STATEMENT

The  Company  has  conducted  a  review  of its  computer  systems  to  identify
applications  that could be affected by the "Year 2000" issue, and has developed
an  implementation  plan to resolve the issue.  The Company's data processing is
performed almost entirely  in-house,  however software and hardware  utilized is
under maintenance agreements with third party vendors. Consequently, the Company
is very  dependent  on those  vendors  to  conduct  its  business.  The  Company
contacted each vendor during late 1997 and early 1998 to request  timetables for
Year 2000  compliance  and  expected  costs,  if any, to be passed  along to the
Company.  The Company began the testing phase to determine  whether its hardware
and  software is Year 2000  compliant  in  mid-1998.  Testing and any  necessary
modifications on all  mission-critical  systems were substantially  completed by
December 31, 1998 in accordance with regulatory  guidelines.  Testing of systems
that are not considered to be  mission-critical  is scheduled to be completed by
June 30,  1999.  The  Company's  testing  plans  provide a strict  time frame to
determine that the  reprogramming  efforts of its primary service  providers are
Year 2000 compliant and completed within the time  requirements  provided by its
regulators.  To date, the results of the Company's testing,  after all necessary
modifications, have indicated that the systems used by the Company are Year 2000
compliant.

In the normal course of keeping pace with changing  technology,  the Company has
performed  upgrades of its  hardware and  software in recent  years,  as well as
during the current  year.  The Company has spent less than $100 thousand to date
in making any necessary  upgrades to its systems  solely as a result of the Year
2000 issue.  Because of the Company's  investments  in technology  over the last
three years,  management does not anticipate that any additional costs to ensure
its  systems  are Year  2000  compliant  will have a  significant  impact on the
Company's  financial  position or the results of its operations.  These costs do
not include  internal  personnel time involved with the installation and testing
of the Company's systems.  The Company has funded, and intends to fund, its Year
2000 related  expenditures out of general  operating sources and expense them as
incurred.
<PAGE>
The risks  associated  with this issue go beyond the  Company's  own  ability to
solve  Year 2000  problems.  Should  significant  commercial  customers  fail to
address  Year 2000  issues  effectively,  their  ability  to meet  debt  service
requirements could be impaired, resulting in increased credit risk and potential
increases in loan charge-offs. Should significant depositors or other sources of
funds fail to address Year 2000 issues effectively,  the Company could be forced
to  utilize  alternative  funding  vehicles,  possibly  at higher  costs than it
currently  incurs.  In addition,  should suppliers of critical  services fail in
their  efforts to become  Year 2000  compliant,  or if  significant  third party
interfaces fail to be compatible  with the Company's  systems or fail to be Year
2000 compliant,  it could have significant adverse effects on the operations and
financial results of the Company.

The  Company  has taken steps to  identify  and  contact  significant  borrower,
depositor  and  supplier  relationships  in  order to  assess  their  Year  2000
readiness and the potential  for an adverse  impact to the Company  should their
systems not be  compliant  with Year 2000.  Based upon the  information  we have
received  to  date,  there  have  been no  significant  issues  that  have  been
identified  with respect to the Year 2000  readiness of  significant  borrowers,
depositors  or  suppliers.  The  Company  has  developed  contingency  plans and
strategies to address possible  instances in which a system or resource fails to
be  compliant.  The  contingency  plans vary with the  affected  systems.  These
contingency  plans  include  details  for  performing  some  key  procedures  or
functions manually,  utilizing alternative energy and/or communication  systems,
identifying Company  personnel to be on standby to address problems if, and when
they arise,  and drawing on  additional  liquidity  sources if the need for such
funds  arise.  Based  upon  testing  results,   communication  with  significant
borrowers,  depositors,  and  suppliers,  and  contingency  plans in place,  the
Company  believes that the failure of its critical  software systems as a result
of the Year 2000 is unlikely.

22
<PAGE>
====================
IMPACT
OF NEW
ACCOUNTING
STANDARDS

In June 1998, the FASB issued  Statement of Financial  Accounting  Standards No.
133,  "Accounting  for Derivative  Instruments  and Hedging  Activities,"  which
establishes  accounting  and  reporting  standards for  derivative  instruments,
including certain derivative  instruments  embedded in other contracts,  and for
hedging  activities.  This  Statement  currently  is  effective  for all  fiscal
quarters of fiscal years beginning after June 15, 1999.  Management is currently
evaluating  what  impact,  if any,  this  Statement  will have on the  Company's
consolidated financial statements.

====================
FORWARD-
LOOKING
STATEMENTS

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

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

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

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

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

     d.   Changes in competition;

     e.   Changes in consumer preferences; and

     f.   Uncertainties  relating to the impact of the Year 2000 on the Company,
          its suppliers, borrowers and depositors.
<PAGE>
The  Company  wishes to  caution  readers  not to place  undue  reliance  on any
forward-looking statements,  which speak only as of the date made, and to advise
readers that various factors,  including those described above, could affect the
Company's financial  performance and could cause the Company's actual results or
circumstances  for future periods to differ materially from those anticipated or
projected.

The Company does not undertake,  and specifically disclaims any obligations,  to
publicly  release  the  result  of  any  revisions  that  may  be  made  to  any
forward-looking   statements  to  reflect  the   occurrence  of  anticipated  or
unanticipated events or circumstances after the date of such statements.

                                                                              23
<PAGE>
               Hudson River Bancorp, Inc.
=========================================
 MANAGEMENT'S STATEMENT OF RESPONSIBILITY

The management of Hudson River Bancorp, Inc. is responsible for the preparation,
content and integrity of the consolidated  financial statements included in this
annual report. The consolidated financial statements and related notes have been
prepared in conformity with generally accepted accounting principles and, in the
judgment of management,  present fairly Hudson River Bancorp,  Inc.'s  financial
position,  results of operations and cash flows.  Management  also believes that
financial  information  presented  elsewhere in this annual report is consistent
with that in the consolidated financial statements.

Management  is  also  responsible  for  establishing  and  maintaining  internal
controls  designed to provide  reasonable  assurance of the  accountability  and
safeguarding  of the Company's  assets and of the integrity of the  consolidated
financial  statements.  These  corporate-wide  controls include  self-monitoring
mechanisms,  written policies and procedures, proper delegation of authority and
organizational  division  of  responsibility,  and  the  careful  selection  and
training  of  qualified  personnel.   There  are  inherent  limitations  in  the
effectiveness of any internal controls, including the possibility of human error
and the  circumvention or overriding of controls.  Management  believes that the
Company's  internal  controls  provide  reasonable   assurances  that  financial
transactions  are  recorded  properly  to permit  the  preparation  of  reliable
financial statements.

The  Board  of  Directors   discharges  its  responsibility  for  the  Company's
consolidated  financial  statements  through its Audit Committee.  The Company's
Audit  Committee,   composed   exclusively  of  outside   directors,   also  has
responsibility  for recommending the independent  auditors.  The Audit Committee
meets regularly with both the independent  auditors and the internal auditors to
review the scope of their audits and audit  reports and to discuss  action to be
taken.

/s/ Carl A. Florio                                      /s/ Timothy E. Blow
- ------------------                                      -------------------
Carl A. Florio                                          Timothy E. Blow
President and Chief Executive Officer                   Chief Financial Officer


=========================================
            INDEPENDENT AUDITORS' REPORT

To the Shareholders and Board of Directors
Hudson River Bancorp, Inc.

We have audited the  accompanying  consolidated  balance  sheets of Hudson River
Bancorp,  Inc. and  subsidiary  (the Company) as of March 31, 1999 and 1998, and
the  related   consolidated   income   statements,   statements  of  changes  in
shareholders'  equity,  and cash  flows for each of the years in the  three-year
period ended March 31, 1999.  These  consolidated  financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these 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
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 Hudson  River
Bancorp,  Inc. and  subsidiary as of March 31, 1999 and 1998, and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended March 31, 1999, in conformity  with generally  accepted  accounting
principles.

/s/ KPMG LLP
- --------------
KPMG LLP


Albany, New York
May 14, 1999

24
<PAGE>
===============================
    CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
(In thousands, except share and per share data)              March 31,       1999                     1998
===========================================================================================================================
<S>                                                                      <C>                      <C>
Assets
Cash and due from banks                                                  $ 12,722                 $ 12,423
Federal funds sold                                                             --                   21,850
- ---------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents                                                  12,722                   34,273
- ---------------------------------------------------------------------------------------------------------------------------
Loans held for sale                                                            --                    1,286
Securities available for sale, at fair value                              242,611                   42,471
Securities held to maturity (fair value of $23,235 and $65,482)            23,041                   65,194
Federal Home Loan Bank of New York stock, at cost                           3,299                    3,035

Loans receivable                                                          578,099                  506,978
Allowance for loan losses                                                 (14,296)                  (8,227)
- ---------------------------------------------------------------------------------------------------------------------------
Net loans receivable                                                      563,803                  498,751
- ---------------------------------------------------------------------------------------------------------------------------

Accrued interest receivable                                                 5,701                    4,402
Premises and equipment, net                                                16,807                   15,331
Other real estate owned and repossessed property                            2,508                    1,532
Other assets                                                               10,647                    4,939
- ---------------------------------------------------------------------------------------------------------------------------
Total assets                                                             $881,139                 $671,214
===========================================================================================================================

Liabilities and Shareholders' Equity
Liabilities:

   Deposits                                                              $591,814                 $588,314
   Securities sold under agreements to repurchase                             845                       --
   Other short-term borrowings                                             27,600                    2,000
   Mortgagors' escrow deposits                                              3,869                    3,723
   Other liabilities                                                       37,670                    8,873
- ---------------------------------------------------------------------------------------------------------------------------
Total liabilities                                                         661,798                  602,910
- ---------------------------------------------------------------------------------------------------------------------------

Shareholders' Equity:

   Preferred stock, $.01 par value, Authorized 5,000,000 shares                --                       --
   Common stock, $.01 par value, Authorized 40,000,000 shares;
     17,853,750 shares issued at March 31, 1999                               179                       --
   Additional paid-in capital                                             174,894                       --
   Unallocated common stock held by ESOP                                  (17,200)                      --
   Unvested restricted stock awards                                        (7,996)                      --
   Treasury stock, at cost  (157,500 shares at March 31, 1999)             (1,663)                      --
   Retained earnings, substantially restricted                             71,893                   68,308
   Accumulated other comprehensive loss                                      (766)                      (4)
- ---------------------------------------------------------------------------------------------------------------------------
Total shareholders' equity                                                219,341                   68,304
- ---------------------------------------------------------------------------------------------------------------------------
Total liabilities and shareholders' equity                               $881,139                 $671,214
===========================================================================================================================
</TABLE>
See accompanying notes to consolidated financial statements.

                                                                              25
<PAGE>

======================================
        CONSOLIDATED INCOME STATEMENTS

<TABLE>
<CAPTION>
(In thousands, except per share data)

           Years Ended March 31,                  1999                     1998                     1997
===========================================================================================================================
<S>                                              <C>                      <C>                      <C>
Interest and dividend income

Interest and fees on loans                       $47,503                  $47,482                  $43,585
Securities available for sale                      9,997                    2,568                    3,658
Securities held to maturity                        3,095                    4,727                    5,385
Federal funds sold                                 1,054                      416                       89
Securities purchased under agreements to resell    1,662                       --                       --
Federal Home Loan Bank of New York stock             215                      194                      164
- ---------------------------------------------------------------------------------------------------------------------------
Total interest and dividend income                63,526                   55,387                   52,881
- ---------------------------------------------------------------------------------------------------------------------------

Interest expense

Deposits                                          25,844                   25,772                   25,187
Securities sold under agreements to repurchase         3                       --                       --
Other short-term borrowings                          153                      205                      239
- ---------------------------------------------------------------------------------------------------------------------------
Total interest expense                            26,000                   25,977                   25,426
- ---------------------------------------------------------------------------------------------------------------------------
Net interest income                               37,526                   29,410                   27,455
Provision for loan losses                          7,341                    8,491                    3,826
- ---------------------------------------------------------------------------------------------------------------------------
Net interest income after provision
  for loan losses                                 30,185                   20,919                   23,629
- ---------------------------------------------------------------------------------------------------------------------------

Other operating income

Service charges on deposit accounts                1,274                    1,103                    1,063
Loan servicing income                                199                      398                      480
Net securities transactions                           36                       15                       28
Net gain on sales of loans held for sale              65                       96                       17
Other income                                         844                    1,233                      237
- ---------------------------------------------------------------------------------------------------------------------------
Total other operating income                       2,418                    2,845                    1,825
- ---------------------------------------------------------------------------------------------------------------------------

Other operating expenses

Compensation and benefits                         10,982                    9,394                    8,592
Occupancy                                          1,498                    1,395                    1,285
Equipment                                          1,647                    1,614                    1,230
Other real estate owned and repossessed
  property expenses                                1,013                      572                      292
Legal and other professional fees                    600                      950                      397
Postage and item transportation                      718                      765                      655
Charitable foundation contribution                 5,200                       --                       --
Other expenses                                     4,954                    4,340                    3,736
- ---------------------------------------------------------------------------------------------------------------------------
Total other operating expenses                    26,612                   19,030                   16,187
- ---------------------------------------------------------------------------------------------------------------------------

Income before income tax expense                   5,991                    4,734                    9,267
Income tax expense                                 2,184                    1,903                    3,607
- ---------------------------------------------------------------------------------------------------------------------------
Net income                                       $ 3,807                  $ 2,831                  $ 5,660
===========================================================================================================================
Basic earnings per share                         $ 0.17                      --                       --
===========================================================================================================================
Diluted earnings per share                       $ 0.17                      --                       --
===========================================================================================================================
</TABLE>
See accompanying notes to consolidated financial statements.

26
<PAGE>
================================================================
     CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
<TABLE>
<CAPTION>
(In thousands, except share and per share data)

                                           Years Ended March 31, 1999            1998                    1997
===========================================================================================================================
<S>                                                             <C>             <C>                     <C>
Common stock

Balance at beginning of year                                $     --            $ --                    $ --
Issuance of 17,333,738 shares of $.01 par value
  common stock in initial public offering                        174              --                      --
Issuance of 520,012 shares of $.01 par value
  common stock to the Hudson River Bank & Trust
  Company Foundation                                               5              --                      --
- ------------------------------------------------------------------------------------------------------------------------------
Balance at end of year                                      $    179              --                      --
- ------------------------------------------------------------------------------------------------------------------------------
Additional paid-in capital

Balance at beginning of year                                $     --              --                      --
Issuance of 17,333,738 shares of common stock in
  initial public offering, net of offering costs of $3,370   169,793              --                      --
Issuance of 520,012 shares of common stock to the
  Hudson River Bank & Trust Company Foundation                 5,195              --                      --
Adjustment for ESOP shares released for allocation               (94)             --                      --
- ------------------------------------------------------------------------------------------------------------------------------
Balance at end of year                                      $174,894              --                      --
- ------------------------------------------------------------------------------------------------------------------------------

Unallocated common stock held by ESOP

Balance at beginning of year                                $     --              --                      --
Acquisition of 1,428,300 shares of common
  stock by ESOP                                              (18,428)             --                      --
Shares of ESOP stock released for allocation
  (95,843 shares)                                              1,228              --                      --
- ------------------------------------------------------------------------------------------------------------------------------
Balance at end of year                                      $(17,200)             --                      --
- ------------------------------------------------------------------------------------------------------------------------------
Unvested restricted stock awards

Balance at beginning of year                                    $ --              --                      --
Grant of restricted stock awards (714,150 shares)             (8,213)             --                      --
Amortization of restricted stock awards                          217              --                      --
- ------------------------------------------------------------------------------------------------------------------------------
Balance at end of year                                     $  (7,996)             --                      --
- ------------------------------------------------------------------------------------------------------------------------------

Treasury stock

Balance at beginning of year                                    $ --              --                      --
Purchase of 871,650 shares of common stock                   (10,098)             --                      --
Grant of restricted stock awards (714,150 shares)              8,435              --                      --
- ------------------------------------------------------------------------------------------------------------------------------
Balance at end of year                                      $ (1,663)             --                      --
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                                                              27
<PAGE>
<TABLE>
<CAPTION>
(In thousands, except share and per share data)

                                             Years Ended March 31,        1999                    1998                    1997
===================================================================================================================================
<S>                                                         <C>           <C>        <C>          <C>        <C>           <C>
Retained earnings

Balance at beginning of year                                $ 68,308                 $65,477                 $59,817
Net income                                                     3,807     $3,807        2,831      $2,831       5,660      $5,660
5,660 Adjustment for grant of restricted stock awards           (222)                     --                      --
- -----------------------------------------------------------------------------------------------------------------------------------
Balance at end of year                                      $ 71,893                 $68,308                 $65,477
- -----------------------------------------------------------------------------------------------------------------------------------

Accumulated other comprehensive income (loss)

Balance at beginning of year                                    $ (4)                   (348)                   (211)
Unrealized net holding gains (loss) on securities
  available for sale arising during the year
  (pre-tax ($1,153), $586 and ($191), respectively)                        (739)                     353                    (115)
Reclassification adjustment for net gains realized
  in net income (pre-tax ($36), ($15) and ($36),
  respectively)                                                             (23)                      (9)                    (22)
- -----------------------------------------------------------------------------------------------------------------------------------
Other comprehensive income (loss)                               (762)      (762)         344         344        (137)       (137)
- -----------------------------------------------------------------------------------------------------------------------------------
   Comprehensive income                                                  $3,045                   $3,175                  $5,523
                                                                         ======                   ======                  ======
Balance at end of year                                          (766)                     (4)                   (348)
- -----------------------------------------------------------------------------------------------------------------------------------
Total shareholders' equity at March 31,                     $219,341                 $68,304                 $65,129
===================================================================================================================================
</TABLE>
See accompanying notes to consolidated financial statements.

                                       27
<PAGE>
CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
(In thousands)                 Years Ended March 31, 1999                     1998                     1997
===========================================================================================================================
Cash flows from operating activities
<S>                                             <C>                      <C>                      <C>
Net income                                      $  3,807                 $  2,831                 $  5,660
Adjustments to reconcile net income to net
  cash provided by operating activities:

   Depreciation                                    1,519                    1,359                    1,183
   Provision for loan losses                       7,341                    8,491                    3,826
   Deferred tax benefit                           (3,358)                  (2,004)                    (933)
   Charitable foundation contribution              5,200                       --                       --
   Amortization of restricted stock awards           217                       --                       --
   ESOP stock released for allocation              1,134                       --                       --
   Net securities transactions                       (36)                     (15)                     (28)
   Net gain on sales of loans held for sale          (65)                     (96)                     (17)
   Net loans originated for sale                  (7,730)                 (11,423)                  (2,539)
   Proceeds from sales of loans held for sale      9,081                   10,317                    2,673
   Net gain on sale of premises and equipment        (71)                    (452)                      --
   Adjustments of other real estate owned and
     repossessed property to fair value              213                      401                      169
   Net gain on sales of other real estate owned
     and repossessed property                       (522)                    (445)                    (556)
   Net (increase) decrease in accrued interest
     receivable                                   (1,299)                     478                      374
   Net (increase) decrease in other assets        (1,921)                    (611)                     905
   Net increase in other liabilities              28,797                    3,898                    1,323
- ---------------------------------------------------------------------------------------------------------------------------
Total adjustments                                 38,500                    9,898                    6,380
- ---------------------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities         42,307                   12,729                   12,040
- ---------------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities

Proceeds from sales of securities available
  for sale                                            --                       --                    7,025
Proceeds from maturities, calls and paydowns
  of securities available for sale                39,867                   37,996                   21,564
Purchases of securities available for sale      (241,162)                 (34,258)                 (22,975)
Proceeds from sales of securities held
   to maturity                                        --                       --                    2,979
Proceeds from maturities, calls and paydowns
  of securities held to maturity                  42,153                   21,890                    8,860
Purchases of securities held to maturity              --                   (8,016)                  (7,911)
Purchase of FHLB of New York stock                  (264)                    (223)                    (309)
Redemption of FHLB of New York stock                  --                       --                       93
Net loans made to customers                      (78,694)                 (24,555)                 (49,875)
Proceeds from sales of and payments received on
  other real estate owned and repossessed
  property                                         5,634                    6,419                    4,817
Proceeds from sale of premises and equipment         471                    1,200                       --
Purchases of premises and equipment               (3,395)                  (2,473)                  (1,799)
- ---------------------------------------------------------------------------------------------------------------------------
Net cash used in investing activities           (235,390)                  (2,020)                 (37,531)
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
(In thousands)                 Years Ended March 31, 1999                     1998                     1997
===========================================================================================================================
<S>                                             <C>                      <C>                      <C>
Cash flows from financing activities

Net increase in deposits                           3,500                   23,715                    9,411
Net increase in securities sold under agreements
  to repurchase                                      845                       --                       --
Net increase (decrease) in other short-term
  borrowings                                      25,600                  (10,585)                  12,585
Net increase (decrease) in mortgagors'
  escrow deposits                                    146                      (23)                    (281)
Net proceeds from stock offering                 169,967                       --                       --
Purchases of treasury stock                      (10,098)                      --                       --
Acquisition of common stock by ESOP              (18,428)                      --                       --
- ---------------------------------------------------------------------------------------------------------------------------
Net cash provided by financing activities        171,532                   13,107                   21,715
- ---------------------------------------------------------------------------------------------------------------------------
Net (decrease) increase in cash and cash
  equivalents                                    (21,551)                  23,816                   (3,776)
Cash and cash equivalents at beginning of year    34,273                   10,457                   14,233
- ---------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year        $ 12,722                 $ 34,273                 $ 10,457
===========================================================================================================================
Supplemental cash flow information

Interest paid                                   $ 25,998                 $ 25,980                 $ 25,305
Taxes paid                                      $  3,563                 $  4,012                 $  4,593
===========================================================================================================================

Supplemental disclosures of non-cash investing
  and financing activities

Loans transferred to other real estate owned
  and repossessed property                      $  6,301                 $  4,460                 $  6,027
Adjustment of securities available for sale
  to fair value, net of tax                     $   (762)                $    344                  $  (137)
===========================================================================================================================
</TABLE>
See accompanying notes to consolidated financial statements.

28
<PAGE>
==================
NOTE 1.
SUMMARY OF
SIGNIFICANT
ACCOUNTING
POLICIES

The accounting and reporting  policies of Hudson River  Bancorp,  Inc.  ("Parent
Company") and its subsidiary  (referred to together as the "Company") conform to
generally accepted accounting principles and reporting practices followed by the
banking industry. The more significant policies are described below.

ORGANIZATION

The Company is a bank-based  financial  services  company.  The Parent Company's
subsidiary, Hudson River Bank & Trust Company (the "Bank") (formerly Hudson City
Savings Institution), provides a wide range of banking, financing, fiduciary and
other financial  services to corporate,  individual and institutional  customers
through  its branch  offices and  subsidiary  companies.  The Parent  Company is
regulated  by the Office of Thrift  Supervision  as a unitary  savings  and loan
holding  company.  The  Bank  is  regulated  by the  Federal  Deposit  Insurance
Corporation ("FDIC") and the New York State Banking Department.

The Bank completed its conversion  from a mutual savings bank to a stock savings
bank on July 1, 1998. Concurrent with the Bank's conversion,  the Parent Company
completed its initial  public  offering of common stock and purchased all of the
outstanding common stock of the Bank. Prior to its initial public offering,  the
Parent Company had no results of  operations;  therefore, financial  information
prior to July 1, 1998 reflects the operations of the Bank.

BASIS OF PRESENTATION

The  consolidated  financial  statements  include the  accounts of Hudson  River
Bancorp,  Inc.  and its  subsidiary.  All  material  intercompany  accounts  and
transactions  have been  eliminated.  The Company utilizes the accrual method of
accounting  for  financial  reporting  purposes.  Amounts  in the  prior  years'
consolidated  financial statements have been reclassified  whenever necessary to
conform with the current year's presentation.

USE OF ESTIMATES

The  preparation of the  consolidated  financial  statements in conformity  with
generally accepted  accounting  principles requires management to make estimates
and  assumptions  relating to the  reporting of assets and  liabilities  and the
disclosure of contingent  assets and liabilities as of the date of the financial
statements and the reported amounts of revenue and expenses during the reporting
period. Actual results could differ from those estimates.

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, securities purchased under
agreements to resell and federal funds sold.
<PAGE>
SECURITIES FINANCING ARRANGEMENTS

Securities   purchased  under  agreements  to  resell  (resale  agreements)  and
securities  sold under  agreements to  repurchase  (repurchase  agreements)  are
generally carried as short-term investments or borrowings and are carried at the
amounts  at  which  the  securities  were  initially  acquired  or  sold.  These
transactions  are  usually  overnight,   fixed-coupon   agreements  and  require
collateral to be delivered to the Company's securities custodial account (resale
agreements)  or segregated at the Company's  third party  custodian  (repurchase
agreements).  In the case of resale  agreements,  the Company  requires that the
fair  value of the  underlying  securities  received  exceed  the  amount of the
agreement at all times.

SECURITIES

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 classified as securities  held to maturity and
carried  at cost,  adjusted  for  amortization  of  premiums  and  accretion  of
discounts using an effective  interest  method.  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,
in accumulated  other  comprehensive  income or loss. As a member of the Federal
Home Loan Bank of New York (the  "FHLB"),  the  Company is required to hold FHLB
stock which is carried at cost since there is no readily available market value.
At March 31, 1999 and 1998, the Company did not hold any  securities  considered
to be trading securities.

Gains or losses on the  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 reflecting 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.

                                                                              29
<PAGE>
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.
Certain  nonrefundable  loan fees and related direct loan costs are deferred and
amortized  over the  estimated  life of the loan as an  adjustment to the yield.
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 when 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.

Loans are  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. Smaller balance, homogeneous loans which are collectively
evaluated for impairment,  such as consumer and residential  mortgage loans, are
specifically  excluded  from the  classification  of impaired  loans unless such
loans are  restructured  in a troubled debt  restructuring.  Impaired  loans are
included in  non-performing  loans,  generally  as  non-accrual  commercial-type
loans.

The impairment of a  non-performing  loan is measured based on the present value
of the expected future cash flows,  discounted at the loan's effective  interest
rate, or on the underlying  value of collateral for collateral  dependent loans.
The  impaired  loan's  carrying  value  in  excess  of  expected  cash  flows or
collateral value is specifically reserved for or is charged to the allowance for
loan losses.  The Company's impaired loans are generally  collateral  dependent.
The Company  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.

ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses is a reserve  available for losses inherent in the
loan portfolio. Additions are made to the allowance through periodic provisions,
which are  charged  to  expense.  All  losses of  principal  are  charged to the
allowance when incurred or when a determination is made that a loss is expected.
Subsequent recoveries, if any, are credited to the allowance.

The adequacy of the allowance for loan losses is determined  through a quarterly
review  of  outstanding  loans.  The  impact  of  economic   conditions  on  the
creditworthiness  of  the  borrowers  is  considered,   as  well  as  loan  loss
experience,  changes in the  composition  and volume of the loan  portfolio  and
management's  assessment of the risks inherent in the loan portfolio.  These and
other factors are considered in assessing the overall  adequacy of the allowance
for loan losses and the related provisions for loan losses.
<PAGE>
LOANS HELD FOR SALE

Loans are classified as held for  investment  purposes or held for sale when the
Company 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,
with unrealized losses, if any, recorded in a valuation allowance by a charge to
income.  Fair value is  determined  based on quoted market rates or, in the case
where a firm  commitment  has been  made to sell the  loan,  the firm  committed
price. Gains and losses on the disposition of loans held for sale are determined
on the  specific  identification  method.  There  were no loans held for sale at
March  31,  1999.  Loans  held for sale at March  31,  1998  were  comprised  of
residential mortgage loans.

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.

30
<PAGE>
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
repossession)  or fair  value of the asset  acquired,  less  estimated  disposal
costs. A loan is categorized as an in-substance foreclosure when the Company has
taken  possession of the  collateral,  regardless of whether formal  foreclosure
proceedings  have taken place.  At the time of foreclosure or  repossession,  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 foreclosed and repossessed property
and net operating  expenses 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 Company.

INCOME TAXES

Deferred tax assets and  liabilities  are recognized for the expected future tax
consequences   attributable  to  temporary  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.

EMPLOYEE BENEFIT COSTS

The Company  maintains  a  non-contributory  retirement  pension  plan  covering
substantially  all  employees  as well as a benefit  restoration  plan  covering
certain executives. The costs of these plans, based on actuarial computations of
current and future  benefits  for  employees,  are charged to current  operating
expenses.  The Company also provides  certain  post-retirement  medical and life
insurance  benefits to  substantially  all employees  and  retirees,  as well as
dental  benefits  to a closed  group of  retirees.  The cost of  post-retirement
benefits  other than  pensions is  recognized  on an accrual  basis as employees
perform services to earn the benefits.

STOCK-BASED COMPENSATION

The Company accounts for its stock option plan in accordance with the provisions
of Accounting  Principles  Board ("APB")  Opinion No. 25,  "Accounting for Stock
Issued to Employees."  Accordingly,  compensation  expense is recognized only if
the exercise  price of the option is less than the fair value of the  underlying
stock at the grant date.  Statement of Financial  Accounting  Standards ("SFAS")
No. 123,  "Accounting  for  Stock-Based  Compensation",  encourages  entities to
recognize the fair value of all  stock-based  awards on the date of the grant as
compensation expense over the vesting period. Alternatively, SFAS No. 123 allows
entities to continue to apply the  provisions  of APB Opinion No. 25 and provide
pro  forma  disclosures  of  net  income  and  earnings  per  share  as  if  the
fair-value-based  method  defined in SFAS No. 123 had been applied.  The Company
has  elected to apply the  provisions  of APB Opinion No. 25 and provide the pro
forma disclosures required by SFAS No. 123.
<PAGE>
The Company's Recognition and Retention Plan is also accounted for in accordance
with APB  Opinion No. 25. The fair value of the shares  awarded,  measured as of
the  grant  date,  is  recognized  as  unearned  compensation  (a  component  of
shareholders' equity) and amortized to compensation expense as the shares become
vested.

Compensation  expense is recognized for the Company's  Employee Stock  Ownership
Plan ("ESOP") equal to the average fair value of shares committed to be released
for allocation to participant accounts.  Any difference between the average fair
value of the shares  committed  to be  released  for  allocation  and the ESOP's
original  acquisition  cost is  charged  or  credited  to  shareholders'  equity
(additional  paid-in  capital).  The cost of unallocated ESOP shares (shares not
yet  committed to be  released)  is  reflected  as a reduction of  shareholders'
equity.

EARNINGS PER SHARE

Basic  earnings per share is  calculated by dividing net income by the weighted-
average  number  of common  shares  outstanding  during  the  period.  Shares of
restricted  stock are not considered  outstanding  for the  calculation of basic
earnings per share until they become fully vested. Diluted earnings per share is
computed in a manner similar to that of basic earnings per share except that the
weighted-average number of common shares outstanding is increased to include the
number of  additional  common  shares  that would have been  outstanding  if all
potentially   dilutive  common  shares  (such  as  stock  options  and  unvested
restricted  stock) were issued during the reporting period.  Unallocated  common
shares  held by the ESOP are not  included  in the  weighted-average  number  of
common  shares  outstanding  for either the basic or diluted  earnings per share
calculations.

                                                                              31
<PAGE>
FINANCIAL INSTRUMENTS

In the normal  course of business,  the Company 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 Company's policy is to
record such instruments when funded.

TRUST ASSETS

Assets held by the Company 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 Company.

COMPREHENSIVE INCOME

The Company has adopted SFAS No. 130,  "Reporting  Comprehensive  Income", which
establishes  standards for the reporting and display of comprehensive income and
its components in financial statements.  Comprehensive income represents the sum
of net  income and items of "other  comprehensive  income,"  which are  reported
directly  in  shareholders'  equity,  net of tax,  such as the change in the net
unrealized  gain or loss on securities  available  for sale.  While SFAS No. 130
does not require a specific reporting format, it does require that an enterprise
display an amount  representing total  comprehensive  income for each period for
which an income  statement is presented.  In  accordance  with SFAS No. 130, the
Company has reported  comprehensive  income and its  components  for each period
required in the  consolidated  statements  of changes in  shareholders'  equity.
Accumulated  other  comprehensive  income  or  loss,  which  is a  component  of
shareholders'  equity,  represents the net unrealized gain or loss on securities
available for sale, net of tax.

SEGMENT REPORTING

During  the year  ended  March 31,  1999,  the  Company  adopted  SFAS No.  131,
"Disclosures  about  Segments of an Enterprise  and Related  Information".  This
Statement requires the Company to report certain financial and other information
about  significant  revenue-producing  segments of the  business  for which such
information is available and is utilized by the chief operating decision makers,
if the  segment  meets  certain  quantitative  requirements  as  defined by this
Statement.  The  Company's  operations  are  solely  in the  financial  services
industry and include  providing to its customers  traditional  banking services.
The  Company  operates  primarily  in  the  geographical  regions  of  Columbia,
Rensselaer,  Albany,  Schenectady and Dutchess counties of New York.  Management
makes operating decisions and assesses performance based on an ongoing review of
its  traditional  banking  operations,   which  constitute  the  Company's  only
reportable segment under SFAS No. 131.
<PAGE>
================
NOTE 2.
SECURITIES



The amortized cost, gross unrealized gains and losses and approximate fair value
of securities at March 31, 1999 and 1998 are as follows:

<TABLE>
<CAPTION>
                                                                                                      1999
===========================================================================================================================
                                                                        Gross         Gross    Approximate
                                                     Amortized     Unrealized    Unrealized           Fair
(In thousands)                                            Cost          Gains        Losses          Value
===========================================================================================================================
Securities Available for Sale
<S>                                                   <C>                <C>        <C>           <C>
U.S. Government and Agency securities                 $ 66,976           $ 47       $  (576)      $ 66,447
Corporate debt securities                               55,428            228          (644)        55,012
Tax-exempt securities                                   15,131             12           (90)        15,053
Collateralized mortgage obligations                     85,434            314          (343)        85,405
Mortgage-backed securities                              19,678             --          (180)        19,498
Equity securities                                        1,160             74           (38)         1,196
- ---------------------------------------------------------------------------------------------------------------------------
Total securities available for sale                   $243,807           $675       $(1,871)      $242,611
===========================================================================================================================

Securities Held to Maturity

U.S. Government and Agency securities                 $  1,995           $ 17        $   --       $  2,012
Corporate debt securities                               17,931            158            --         18,089
Tax-exempt securities                                       10             --            --             10
Collateralized mortgage obligations                        968              3           (31)           940
Mortgage-backed securities                               2,137             50            (3)         2,184
- ---------------------------------------------------------------------------------------------------------------------------
Total securities held to maturity                     $ 23,041           $228        $  (34)      $ 23,235
===========================================================================================================================
</TABLE>

32
<PAGE>
<TABLE>
<CAPTION>
                                                                                                      1998
==========================================================================================================
                                                                        Gross         Gross    Approximate
                                                     Amortized     Unrealized    Unrealized           Fair
(In thousands)                                            Cost          Gains        Losses          Value
==========================================================================================================
<S>                                                    <C>               <C>          <C>          <C>
Securities Available for Sale
U.S. Government and Agency securities                  $33,261           $ 41         $(115)       $33,187
Corporate debt securities                                8,200             65           (12)         8,253
Mortgage-backed securities                               1,018             13            --          1,031
- ----------------------------------------------------------------------------------------------------------
Total securities available for sale                    $42,479           $119         $(127)       $42,471
==========================================================================================================

Securities Held to Maturity

U.S. Government and Agency securities                  $18,977           $ 71         $ (16)       $19,032
Corporate debt securities                               41,779            285            (7)        42,057
Tax-exempt securities                                       10             --            --             10
Mortgage-backed securities                               4,428             59          (104)         4,383
- ----------------------------------------------------------------------------------------------------------
Total securities held to maturity                      $65,194           $415         $(127)       $65,482
==========================================================================================================
</TABLE>
During the years ended March 31, 1999 and 1998, the Company realized gross gains
of $36 thousand and $15 thousand, respectively,  related to calls of securities,
with no gross losses  realized.  No securities  were sold during the years ended
March 31, 1999 and 1998. The Company  received $7.0 million in proceeds from the
sale of securities available for sale, realizing gross gains of $36 thousand and
no gross  losses  during the year ended  March 31,  1997.  During the year ended
March 31, 1997, the Company received $3.0 million in proceeds from the sale of a
security held to maturity,  realizing a gross loss of $8 thousand. This security
was sold due to significant deterioration in the issuer's creditworthiness.

Securities  available for sale  (exclusive of equity  securities) and securities
held to  maturity  by  remaining  contractual  maturity as of March 31, 1999 are
presented below. Expected maturities will differ from contractual  maturities as
a result of prepayments and calls.
<PAGE>
<TABLE>
<CAPTION>
                                                 Securities Available for Sale     Securities Held to Maturity
==============================================================================================================
                                                                   Approximate                     Approximate
                                                Amortized Cost      Fair Value   Amortized Cost     Fair Value
==============================================================================================================
<S>                                                    <C>            <C>           <C>            <C>
Within one year                                        $ 1,999        $ 2,011       $ 8,989        $ 9,026
One through five years                                  18,196         18,269        11,126         11,264
Five through ten years                                  45,835         45,643         1,756          1,789
After ten years                                        176,617        175,492         1,170          1,156
- --------------------------------------------------------------------------------------------------------------
Total                                                 $242,647       $241,415       $23,041        $23,235
==============================================================================================================
</TABLE>
The  carrying  value of  securities  pledged  as  required  by law and for other
purposes  amounted to $9.5  million and $5.0 million at March 31, 1999 and 1998,
respectively.
                                                                              33
<PAGE>
================
NOTE 3.
NET LOANS
RECIVABLE
<TABLE>
<CAPTION>
A summary of net loans receivable as of March 31 is as follows:
(In thousands)                                                               1999                     1998
============================================================================================================
<S>                                                                      <C>                      <C>
Loans secured by real estate

Residential one- to four-family                                          $293,907                 $269,435
Commercial                                                                 91,480                   76,570
Construction                                                                4,960                    4,621
- ------------------------------------------------------------------------------------------------------------
Total loans secured by real estate                                        390,347                  350,626
- ------------------------------------------------------------------------------------------------------------
Other loans

Manufactured housing                                                       90,354                   97,426
Commercial                                                                 29,024                   18,484
Financed insurance premiums                                                57,901                   27,976
Consumer                                                                   12,440                   11,857
- ------------------------------------------------------------------------------------------------------------
Total other loans                                                         189,719                  155,743
- ------------------------------------------------------------------------------------------------------------
Unearned discount and net deferred loan origination
  fees and costs                                                           (1,967)                     609
- ------------------------------------------------------------------------------------------------------------
Total loans receivable                                                    578,099                  506,978
Allowance for loan losses                                                 (14,296)                  (8,227)
- ------------------------------------------------------------------------------------------------------------
Net loans receivable                                                     $563,803                 $498,751
============================================================================================================
</TABLE>

Changes in the allowance for loan losses during the years ended March 31 were as
follows:
<TABLE>
<CAPTION>
(In thousands)                                      1999                     1998                     1997
============================================================================================================
<S>                                              <C>                      <C>                      <C>
Allowance for loan losses at beginning of year   $ 8,227                  $ 5,872                  $ 3,546
Provision charged to operations                    7,341                    8,491                    3,826
Loans charged-off                                 (3,191)                  (6,730)                  (2,070)
Recoveries on loans charged-off                    1,919                      594                      570
- ------------------------------------------------------------------------------------------------------------
Allowance for loan losses at end of year         $14,296                  $ 8,227                  $ 5,872
============================================================================================================
</TABLE>
<PAGE>
The following table sets forth information with regard to  non-performing  loans
at March 31:
<TABLE>
<CAPTION>
(In thousands)                                      1999                     1998                     1997
============================================================================================================
<S>                                               <C>                     <C>                      <C>
Loans in non-accrual status                       $9,944                  $15,707                  $15,282
Loans contractually past due 90 days or more
  and still accruing interest                         --                       16                    4,711
- ------------------------------------------------------------------------------------------------------------
Total                                             $9,944                  $15,723                  $19,993
============================================================================================================
</TABLE>

At March 31, 1999, 1998 and 1997, there were no troubled debt  restructurings or
material  commitments to extend further credit to borrowers with  non-performing
loans.

Accumulated interest on non-accrual loans, as shown above, of approximately $411
thousand, $599 thousand and $586 thousand, was not recognized in interest income
during  the  years  ended  March  31,   1999,   1998  and  1997,   respectively.
Approximately  $572  thousand,  $920  thousand and $937  thousand of interest on
non-accrual  loans,  as shown above,  was collected  and  recognized in interest
income during the years ended March 31, 1999, 1998 and 1997, respectively.

At March 31, 1999 and 1998, the recorded investment in loans that are considered
to be  impaired  under SFAS No.  114  totaled  $2.7  million  and $5.3  million,
respectively,  for which the related allowance for loan losses was $842 thousand
and $1.0  million,  respectively.  As of March 31, 1999 and 1998,  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 years  ended March 31,  1999,  1998 and 1997 was $3.7  million,  $5.8
million and $1.6 million,  respectively.  The interest  income  accrued on those
impaired loans or recognized using the cash basis of income  recognition was not
significant for the years ended March 31, 1999, 1998 and 1997.

34
<PAGE>
Certain  executive  officers  of the  Company  were  customers  of and had other
transactions with the Company in the ordinary course of business. Loans to these
parties were made in the  ordinary  course of business at the  Company's  normal
credit terms,  including interest rate and  collateralization.  The aggregate of
such loans totaled less than 5% of total shareholders'  equity at March 31, 1999
and 1998.

The Company has an unconsolidated  equity investment in Homestead Funding Corp.,
a  mortgage-banking  company.  The Company has a $20 million  warehouse  line of
credit  relationship  with  Homestead  which was made in the ordinary  course of
business at the  Company's  normal  credit  terms,  including  interest rate and
collateralization.  There was $9.6 million and $3.5 million  outstanding on this
line as of March 31, 1999 and 1998, respectively.

======================
NOTE 4.
PREMISES AND
EQUIPMENT

A summary of premises and equipment at March 31 is as follows:
<TABLE>
<CAPTION>
(In thousands)                                                               1999                     1998
=============================================================================================================
<S>                                                                       <C>                      <C>
Buildings and land                                                        $15,143                  $15,370
Furniture and equipment                                                     7,969                    5,208
Leasehold improvements                                                        817                      829
- -------------------------------------------------------------------------------------------------------------
Total                                                                      23,929                   21,407
Accumulated depreciation                                                   (7,122)                  (6,076)
- -------------------------------------------------------------------------------------------------------------
Premises and equipment, net                                               $16,807                  $15,331
=============================================================================================================
</TABLE>
Depreciation  expense was  approximately  $1.5  million,  $1.4  million and $1.2
million, for the years ended March 31, 1999, 1998 and 1997, respectively.

======================
NOTE 5.
DEPOSITS

Deposit account balances at March 31 are summarized as follows:
<TABLE>
<CAPTION>
(In thousands)                                                               1999                     1998
=============================================================================================================
<S>                                                                      <C>                      <C>
Savings                                                                  $145,985                 $142,569
N.O.W. and money market                                                    99,390                   93,400
Time deposits                                                             302,479                  319,299
Non interest-bearing                                                       43,960                   33,046
- -------------------------------------------------------------------------------------------------------------
Total deposits                                                           $591,814                 $588,314
=============================================================================================================
</TABLE>

The aggregate amount of time deposit accounts with a balance of $100 thousand or
greater  was  $39.9  million  and  $42.1  million  at March  31,  1999 and 1998,
respectively.
<PAGE>
<TABLE>
<CAPTION>
The approximate  amounts of contractual  maturities of time deposit  accounts at
March 31, 1999 are as follows:

(In thousands)
=============================================================================================================
Years ending March 31,
<S>                                                                                               <C>
2000                                                                                              $187,315
2001                                                                                                76,880
2002                                                                                                11,097
2003                                                                                                22,798
2004                                                                                                 1,863
Thereafter                                                                                           2,526
- -------------------------------------------------------------------------------------------------------------
Total                                                                                             $302,479
=============================================================================================================
</TABLE>
<PAGE>
==============
NOTE 6.
OTHER
SHORT-TERM
BORROWINGS

The Bank has a line of credit with the Federal Home Loan Bank of New York in the
amount of $99.4 million at March 31, 1999. This short-term borrowing facility is
based upon either an  overnight or  thirty-day  borrowing  period with  interest
based  generally upon a spread above the current Federal funds rate. As of March
31, 1999, there was  approximately  $27.6 million  outstanding under the line of
credit,  which carried an interest rate of 5.35%. As of March 31, 1998, the Bank
had $2.0 million of short-term borrowings from the Federal Home Loan Bank of New
York, which carried an interest rate of 5.88%.  Borrowings from the Federal Home
Loan Bank of New York are  secured  by  Federal  Home  Loan Bank  stock and real
estate mortgages.


==============
NOTE 7.
REGULATORY
CAPITAL

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 their prompt corrective  action  regulations,  regulatory  authorities are
required  to  take  certain   supervisory   actions  (and  may  take  additional
discretionary  actions) with respect to an  undercapitalized  institution.  Such
actions  could  have a direct  material  effect  on an  institution'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, an institution 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.

As of March 31, 1999 and 1998, 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.

The following is a summary of actual capital  amounts and ratios as of March 31,
1999 and 1998 for the Bank,  compared to the  requirements  for minimum  capital
adequacy  and for  classification  as  well-capitalized.  Although the Office of
Thrift  Supervision  does not  impose  minimum  capital  requirements  on thrift
holding companies,  the Company's  consolidated capital amounts and ratios as of
March 31, 1999 are also presented.
<PAGE>
<TABLE>
<CAPTION>
March 31, 1999                                                                Required Ratios and Amounts
===============================================================================================================
                                                                        Minimum Capital       Classification as
                                                 Actual Capital                Adequacy        Well-Capitalized
===============================================================================================================

(In thousands)                            Amount         Ratio      Amount       Ratio     Amount       Ratio
===============================================================================================================
Tier 1 (Leverage) Capital
<S>                                      <C>             <C>       <C>           <C>      <C>            <C>
Hudson River Bank & Trust Company        $140,517        17.04%    $32,978       4.00%    $41,222        5.00%
Hudson River Bancorp, Inc.
  (consolidated)                          216,892        26.18

Tier 1 Risk-Based Capital

Hudson River Bank & Trust Company         140,517        23.18      24,244       4.00      36,367        6.00
Hudson River Bancorp, Inc.
  (consolidated)                          216,892        35.53

Total Risk-Based Capital

Hudson River Bank & Trust Company         148,176        24.45      48,489       8.00      60,611       10.00
Hudson River Bancorp, Inc.
  (consolidated)                          224,621        36.80
===============================================================================================================
</TABLE>

36
<PAGE>
<TABLE>
<CAPTION>
March 31, 1999                                                                Required Ratios and Amounts
===============================================================================================================
                                                                        Minimum Capital       Classification as
                                                 Actual Capital                Adequacy        Well-Capitalized
===============================================================================================================
(In thousands)                             Amount        Ratio     Amount       Ratio     Amount      Ratio
===============================================================================================================
<S>                                       <C>            <C>       <C>           <C>      <C>            <C>
Tier 1 (Leverage) Capital
Hudson River Bank & Trust Company         $67,741        10.23%    $26,476       4.00%    $33,095        5.00%

Tier 1 Risk-Based Capital
Hudson River Bank & Trust Company          67,741        14.43      18,777       4.00      28,165        6.00

Total Risk-Based Capital
Hudson River Bank & Trust Company          73,638        15.69      37,553       8.00      46,941       10.00
===============================================================================================================
</TABLE>
===================
NOTE 8.
STOCK-BASED
COMPENSATION
PLANS

EMPLOYEE STOCK OWNERSHIP PLAN

The Company  established an ESOP to provide  substantially  all employees of the
Company the  opportunity  to also become  shareholders.  The ESOP borrowed $18.4
million from the Company and used the funds to purchase  1,428,300 shares of the
common  stock  of the  Company  in the open  market.  The  loan  will be  repaid
principally  from the  Bank's  discretionary  contributions  to the ESOP  over a
period of fifteen years. At March 31, 1999, the loan had an outstanding  balance
of $17.2 million and an interest rate of 8.00%. Both the loan obligation and the
unearned  compensation  are reduced by the amount of loan repayments made by the
ESOP. Shares purchased with the loan proceeds are held in a suspense account for
allocation among  participants as the loan is repaid.  Contributions to the ESOP
and shares released from the suspense  account are allocated among  participants
on the basis of compensation in the year of allocation.

Unallocated  ESOP shares are pledged as  collateral on the loan and are reported
in shareholders'  equity.  As shares are released from  collateral,  the Company
reports  compensation  expense equal to the average  market price of the shares,
and  the  shares  become  outstanding  for  earnings  per  share   computations.
Unallocated ESOP shares are not included in the earnings per share computations.
The Company recorded  approximately  $1.1 million of compensation  expense under
the ESOP for the year ended March 31, 1999.
<PAGE>
The ESOP shares as of March 31, 1999 were as follows:
<TABLE>
<CAPTION>
==========================================================================================================
<S>                                                                                              <C>
Allocated shares                                                                                        --
Shares released for allocation                                                                      95,843
Unallocated shares                                                                               1,332,457

- ----------------------------------------------------------------------------------------------------------
Total ESOP shares                                                                                1,428,300
==========================================================================================================
Market value of unallocated shares at March 31, 1999 (In thousands)                              $  14,574
==========================================================================================================
</TABLE>
STOCK OPTION PLAN

On January 5,1999, the Company's shareholders approved the Hudson River Bancorp,
Inc. 1998 Stock Option and Incentive  Plan ("Stock  Option  Plan").  The primary
objective of the Stock Option Plan is to provide  officers and directors  with a
proprietary  interest in the Company and an incentive to encourage  such persons
to remain with the Company.

Under the Stock Option Plan,  1,785,375 shares of authorized but unissued common
stock are reserved for issuance upon option exercises.  The Company also has the
alternative to fund the Stock Option Plan with treasury stock. Options under the
plan may be either non-qualified stock options or incentive stock options.  Each
option  entitles the holder to purchase one share of common stock at an exercise
price equal to the fair  market  value on the date of grant.  Options  expire no
later than ten years following the date of grant. On January 5, 1999,  1,249,763
shares were awarded at an exercise price of $11.50 per share.  These shares have
a ten-year term and vest at a rate of 20% per year from the grant date.

                                                                              37
<PAGE>
A summary of the status of the Company's  Stock Option Plan as of March 31, 1999
and changes during the year ended March 31, 1999 is presented below:
<TABLE>
<CAPTION>
                                                                                             Weighted-Average
                                                                           Shares              Exercise Price
==============================================================================================================
<S>                                                                     <C>                            <C>
Options
Outstanding at beginning of year                                               --                      $   --
Granted                                                                 1,249,763                       11.50
Exercised                                                                      --                          --
Forfeited                                                                  (1,389)                      11.50
- --------------------------------------------------------------------------------------------------------------
Outstanding at end of year                                              1,248,374                      $11.50
==============================================================================================================
Exercisable at end of year                                                     --                          --
==============================================================================================================
Estimated weighted-average fair value of options granted on
   January 5, 1999                                                                                     $ 2.98
==============================================================================================================
</TABLE>
The Company applies APB Opinion No. 25 and related Interpretations in accounting
for its Stock Option Plan. Accordingly, no compensation cost has been recognized
for its Stock Option  Plan.  SFAS No. 123  requires  companies  not using a fair
value based method of accounting for stock options or similar plans,  to provide
pro forma  disclosure  of net income and earnings per share as if that method of
accounting had been applied. The fair value of each option grant is estimated on
the  dates  of grant  using  the  Black-Scholes  option-pricing  model  with the
following  weighted-average  assumptions used for grants in the year ended March
31, 1999:  dividend  yield of 1.10%;  expected  volatility of 24.12%;  risk free
interest rate of 4.73%;  expected lives of five years. Pro forma disclosures for
the Company for the year ended March 31, 1999 utilizing the estimated fair value
of the options granted and an assumed 5% forfeiture rate are as follows:
<TABLE>
<CAPTION>
                                                                            Basic                  Diluted
                                                     Net                 Earnings                 Earnings
(In thousands, except per share data)             Income                Per Share                Per Share
==========================================================================================================
<S>                                               <C>                     <C>                      <C>
As reported                                       $3,807                  $0.17                    $0.17
Pro forma                                          3,685                   0.17                     0.17
==========================================================================================================
</TABLE>

Because the Company's stock options have characteristics significantly different
from those of traded  options for which the  Black-Scholes  model was developed,
and because changes in the subjective  input  assumptions can materially  affect
the fair value estimate,  the existing models, in management's  opinion,  do not
necessarily  provide a  reliable  single  measure of the fair value of its stock
options.  In addition,  the effect on reported net income and earnings per share
for the year ended  March 31, 1999 may not be  representative  of the effects on
reported net income or earnings per share for future years.
<PAGE>
RECOGNITION AND RETENTION PLAN

The  Company's  shareholders  also  approved  the  Hudson  River  Bancorp,  Inc.
Recognition  and Retention  Plan ("RRP") on January 5, 1999.  The purpose of the
plan is to promote the long-term  interests of the Company and its  shareholders
by providing a stock-based  compensation  program to attract and retain officers
and directors.  Under the RRP,  714,150 shares of authorized but unissued shares
are reserved for issuance under the plan.  The Company also has the  alternative
to fund the RRP with treasury stock.

On January 5, 1999,  714,150  shares were awarded under the RRP. The shares vest
over a period of either five or ten equal installments  commencing one year from
the date of grant.  The fair market value of the shares  awarded  under the plan
was $8.2  million at the grant  date,  and is being  amortized  to  compensation
expense on a  straight-line  basis over the  vesting  periods of the  underlying
shares.  Compensation expense of $217 thousand was recorded in fiscal 1999, with
the remaining unearned compensation cost of $8.0 million shown as a reduction of
shareholders'  equity at March 31, 1999.  The shares  awarded under the RRP were
transferred  from treasury  stock at cost with the  difference  between the fair
market  value  on the  grant  date  and the  cost of the  shares  recorded  as a
reduction of retained earnings.

38
<PAGE>
====================
NOTE 9.
EMPLOYEE
BENEFIT
PLANS


PENSION PLAN

The  Company  maintains  a  non-contributory  pension  plan  ("the  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.  The Plan limits
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 Company's consolidated financial statements at March 31:
<TABLE>
<CAPTION>
(In thousands)                                                               1999                     1998
===========================================================================================================
<S>                                                                       <C>                      <C>
Reconciliation of projected benefit obligation
Obligation at beginning of year                                           $ 9,028                  $ 8,183
Service cost                                                                  431                      344
Interest cost                                                                 619                      619
Actuarial loss                                                                381                      165
Benefits paid                                                                (421)                    (283)
- -----------------------------------------------------------------------------------------------------------
Obligation at end of year                                                 $10,038                  $ 9,028
===========================================================================================================

Reconciliation of fair value of plan assets
Fair value of plan assets at beginning of year                            $10,422                  $ 9,272
Actual return on plan assets                                                1,157                    1,376
Employer contributions                                                         62                       57
Benefits paid                                                                (421)                    (283)
- -----------------------------------------------------------------------------------------------------------
Fair value of plan assets at end of year                                  $11,220                  $10,422
===========================================================================================================

Reconciliation of funded status
Funded status at end of year                                              $ 1,182                  $ 1,394
Unrecognized net transition asset                                              --                      (17)
Unrecognized net actuarial gain                                              (287)                    (299)
Unrecognized prior service cost                                                46                       55
- -----------------------------------------------------------------------------------------------------------
Prepaid pension cost at end of year                                        $  941                  $ 1,133
===========================================================================================================
</TABLE>
<PAGE>

Net  periodic  pension  cost  included  in  the  Company's  consolidated  income
statements for the years ended March 31 included the following components:
<TABLE>
<CAPTION>

(In thousands)                                      1999                     1998                     1997
===========================================================================================================
Components of net periodic pension cost
<S>                                                <C>                      <C>                      <C>
Service cost                                       $ 431                    $ 344                    $ 353
Interest cost                                        619                      619                      573
Expected return on plan assets                      (819)                    (731)                    (668)
Amortization of net transition asset                 (17)                     (54)                     (54)
Net amortization and deferral                          9                        9                        9
- -----------------------------------------------------------------------------------------------------------
Net periodic pension cost                          $ 223                    $ 187                    $ 213
===========================================================================================================
</TABLE>

39
<PAGE>
The actuarial assumptions used in determining the actuarial present value of the
projected benefit obligation as of March 31 were as follows:
<TABLE>
<CAPTION>
                                                       1999                     1998                     1997
==============================================================================================================
<S>                                                    <C>                      <C>                      <C>
Weighted-average assumptions
Discount rate                                          6.75%                    7.00%                    7.75%
Rate of compensation increase                          5.00                     5.00                     5.50
Expected return on plan assets                         8.00                     8.00                     8.00
==============================================================================================================
</TABLE>

POST-RETIREMENT BENEFITS

The Company  provides  certain  post-retirement  benefits to  substantially  all
employees and retirees.  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 Company'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.

The  following   table   presents  the  amounts   recognized  in  the  Company's
consolidated financial statements at March 31:
<TABLE>
<CAPTION>
(In thousands)                                                               1999                     1998
============================================================================================================
<S>                                                                       <C>                      <C>
Reconciliation of accumulated post-retirement benefit obligation
Obligation at beginning of year                                           $ 2,764                  $ 2,579
Service cost                                                                   69                       53
Interest cost                                                                 191                      200
Actuarial loss                                                                176                      123
Benefits paid                                                                (152)                    (191)
Plan amendments                                                              (231)                      --
- ------------------------------------------------------------------------------------------------------------
Obligation at end of year                                                 $ 2,817                  $ 2,764
============================================================================================================
Reconciliation of funded status
Unfunded post-retirement benefit obligation at end of year                $(2,817)                 $(2,764)
Unrecognized net actuarial loss                                               341                      164
Unrecognized transition obligation                                          1,890                    2,008
Unrecognized prior service cost                                              (231)                      --
- ------------------------------------------------------------------------------------------------------------
Accrued post-retirement benefit liability                                 $  (817)                 $  (592)
============================================================================================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Net periodic post-retirement benefit cost included in the Company's consolidated
income   statements  for  the  years  ended  March  31  included  the  following
components:

(In thousands)                                      1999                     1998                     1997
============================================================================================================
<S>                                                 <C>                      <C>                      <C>
Components of net periodic post-retirement
  benefit cost
Service cost                                        $ 69                     $ 53                     $ 60
Interest cost                                        191                      200                      188
Amortization of transition obligation                118                      118                      118
Amortization of unrecognized gain                     --                      (10)                     --
- ------------------------------------------------------------------------------------------------------------
Net periodic post-retirement benefit cost           $378                     $361                     $366
============================================================================================================
</TABLE>
The discount rate used in determining  the accumulated  post-retirement  benefit
obligation  was  6.75%,  7.00%  and  7.75% at March  31,  1999,  1998 and  1997,
respectively.

40
<PAGE>
For measurement purposes, a 6.50% annual rate of increase in the per capita cost
of covered health  benefits was assumed for medical  coverage for the year ended
March 31, 1999. This rate was assumed to decrease uniformly to 5.00% by 2002 and
to remain at that level  thereafter.  A 3.00% annual rate of increase in the per
capita cost of covered  dental  benefits  was assumed for dental  coverage.  The
health care cost trend rate assumptions have a significant effect on the amounts
reported. To illustrate,  increasing the assumed health care cost trend rates by
one percentage point in each year would increase the accumulated post-retirement
benefit  obligation  as of March 31,  1999 by $305  thousand  (or 10.8%) and the
aggregate  of  the  service  and  interest  cost   components  of  net  periodic
post-retirement benefit cost for the year ended March 31, 1999 would increase by
$22 thousand (or 8.5%).  Decreasing  the assumed health care cost trend rate one
percentage  point in each year would  decrease the  accumulated  post-retirement
benefit  obligation  as of March  31,  1999 by $265  thousand  (or 9.4%) and the
aggregate  of  the  service  and  interest  cost   components  of  net  periodic
post-retirement  benefit  cost for the year ended March 31, 1999 by $20 thousand
(or 7.7%).

401(K) SAVINGS PLAN

The Company also sponsors a defined  contribution  401(k)  Savings Plan covering
substantially  all  employees  meeting  certain  eligibility  requirements.  The
Company  matches  50%  of  employee  pre-tax   contributions  up  to  a  maximum
contribution by the Company of 4% of the employee's annual salary. The amount of
401(k) contribution  expense was $152 thousand,  $126 thousand and $117 thousand
for the years ended March 31, 1999, 1998 and 1997, respectively.

BENEFIT RESTORATION PLAN

During the year ended March 31, 1999, the Company adopted a Benefit  Restoration
Plan for  certain  executive  officers to restore  benefits  cut back in certain
employee benefit plans due to Internal Revenue Service regulations. The benefits
under this plan are unfunded,  and as of March 31, 1999,  the projected  benefit
obligation  was $72  thousand.  The Company  recorded an expense of $21 thousand
relating to this plan during the year ended March 31, 1999.

=================
NOTE 10.
EARNINGS
PER SHARE

The following table sets forth certain information  regarding the calculation of
basic and diluted earnings per share for the year ended March 31, 1999. Earnings
of the  Company  prior to its  initial  public  offering on July 1, 1998 are not
included in the  calculations of earnings per share for the year ended March 31,
1999.  Earnings per share  information for years prior to the Company's  initial
public offering is not applicable.
<TABLE>
<CAPTION>
                                                                                  Weighted-
                                                               Net                  Average                   Per Share
(In thousands, except share and per share amounts)          Income                   Shares                      Amount
=======================================================================================================================
<S>                                                         <C>                  <C>                              <C>
Basic earnings per share                                    $2,821               16,302,268                       $0.17
Effect of potential common shares outstanding                                            --
- -----------------------------------------------------------------------------------------------------------------------
Diluted earnings per share                                  $2,821               16,302,268                       $0.17
=======================================================================================================================
</TABLE>
<PAGE>
At March 31,  1999,  there  were 1.2  million  stock  options  and 714  thousand
unvested  restricted  stock  awards not included in the above table as potential
common shares outstanding because the effect was anti-dilutive.

=================
NOTE 11.
INCOME TAXES

The  components  of  income  tax  expense  for the years  ended  March 31 are as
follows:

<TABLE>
<CAPTION>
(In thousands)                                     1999                    1998                     1997
===========================================================================================================================
<S>                                              <C>                      <C>                       <C>
Current tax expense:
   Federal                                       $ 5,035                  $ 3,030                   $3,702
   State                                             507                      877                      838
Deferred tax benefit                              (3,358)                  (2,004)                    (933)
- ---------------------------------------------------------------------------------------------------------------------------
Income tax expense                               $ 2,184                  $ 1,903                   $3,607
===========================================================================================================================
</TABLE>

                                                                              41
<PAGE>
The  following is a  reconciliation  of the expected  income tax expense and the
actual income tax expense for the years ended March 31. The expected  income tax
expense has been computed by applying the  statutory  federal tax rate to income
before income tax expense:
<TABLE>
<CAPTION>
(In thousands)                                      1999                     1998                     1997
===========================================================================================================
<S>                                               <C>                      <C>                      <C>
Income tax at applicable federal statutory rate   $2,037                   $1,610                   $3,151
Increase (decrease) in income tax expense
  resulting from:
   Tax exempt interest income                       (157)                     (10)                     (14)
   State income taxes, net of federal tax benefit    232                      207                      459
   Other                                              72                       96                       11
- -----------------------------------------------------------------------------------------------------------
Income tax expense                                $2,184                   $1,903                   $3,607
===========================================================================================================
</TABLE>
The tax effects of temporary  differences  and  carryforwards  that give rise to
significant  portions of the deferred tax assets and deferred tax liabilities at
March 31 are presented below:
<TABLE>
<CAPTION>
(In thousands)                                                               1999                     1998
===========================================================================================================
Deferred tax assets:
<S>                                                                       <C>                      <C>
   Allowance for loan losses                                              $ 5,553                  $ 3,632
   Other real estate owned and repossessed property                           235                      237
   Accrued post-retirement benefits                                           393                      289
   Deferred compensation                                                      245                      195
   Charitable contribution carryforward for tax purposes                    1,499                       --
   Unrealized loss on securities available for sale                           431                        3
   Other                                                                      471                      515
- -----------------------------------------------------------------------------------------------------------
Total gross deferred tax assets                                             8,827                    4,871
Valuation allowance                                                          (141)                    (141)
- -----------------------------------------------------------------------------------------------------------
Net deferred tax assets                                                     8,686                    4,730
- -----------------------------------------------------------------------------------------------------------
Deferred tax liabilities:
   Depreciation                                                              (235)                    (250)
   Bond discount accretion                                                   (316)                    (222)
   Prepaid pension                                                           (388)                    (449)
   Other                                                                     (343)                    (191)
- -----------------------------------------------------------------------------------------------------------
Total deferred tax liabilities                                             (1,282)                  (1,112)
- -----------------------------------------------------------------------------------------------------------
Net deferred tax asset at end of year                                     $ 7,404                  $ 3,618
===========================================================================================================
</TABLE>
<PAGE>
A corporation's annual tax deduction for charitable  contributions is subject to
a limitation based on a percentage of taxable income. Contributions in excess of
this  limitation  are carried  forward and may be deducted in one or more of the
succeeding  five tax  years.  As a result of the  contribution  of shares to the
Hudson River Bank & Trust Company Foundation, at March 31, 1999, the Company had
an unused  charitable  contribution  carryforward of approximately  $3.7 million
($1.5  million after tax),  which is available  for deduction  through March 31,
2004.

The valuation  allowance,  as  established  by the Company at March 31, 1999 and
1998, takes into  consideration  the nature and timing of the deferred tax items
as well as the amount of available open tax carrybacks.  The valuation allowance
relates to uncertainty  about the  realization  of certain  Federal and New York
State deferred tax assets.  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.  Deferred tax liabilities
are recognized 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.
42
<PAGE>
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 $10.5 million at both March 31, 1999 and
1998,  respectively,  and the state base-year reserve of $22.2 million and $21.9
million at March 31, 1999 and 1998, respectively, since the Bank does not expect
that  these  amounts  will  become  taxable  in  the  foreseeable   future.  The
unrecognized  deferred  tax  liability  with  respect to the  Federal  base-year
reserve  and   supplemental   reserve  was  $933   thousand  and  $3.5  million,
respectively,  at both March 31, 1999 and 1998.  The  unrecognized  deferred tax
liability with respect to the state  base-year  reserve was $1.3 million (net of
Federal benefit) at both March 31, 1999 and 1998.

=================
NOTE 12.
COMMITMENTS
AND CONTINGENT
LIABILITIES

A. OFF-BALANCE-SHEET FINANCING AND CONCENTRATIONS OF CREDIT

The Company 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 Company's  commitments to
extend credit. These 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 Company has in particular classes of financial instruments.

The  Company'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 Company  uses the same
credit  policies  in  making   commitments  as  it  does  for  on-balance  sheet
instruments.

Unless  otherwise  noted,  the  Company  does not  require  collateral  or other
security to support financial instruments with credit risk.

Contract amounts of financial instruments that represent credit risk as of March
31 are as follows:
<TABLE>
<CAPTION>
(In thousands)                                                               1999                     1998
==========================================================================================================
<S>                                                                       <C>                      <C>
Commitments to extend credit                                              $49,681                  $28,552
Unused lines of credit                                                     35,183                   29,583
Standby letters of credit                                                   6,935                    3,298
- ----------------------------------------------------------------------------------------------------------
Total                                                                     $91,799                  $61,433
==========================================================================================================
</TABLE>
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  Company  evaluates  each  customer's
creditworthiness  on a case-by-case  basis.  The amount of  collateral,  if any,
required by the Company upon the  extension  of credit is based on  management's
credit evaluation of the customer.
<PAGE>
Commitments  to extend credit may be written on a fixed-rate  basis exposing the
Company 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 Company 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 for on-balance sheet instruments.  Company policies
governing  loan  collateral  apply to  standby  letters of credit at the time of
credit extension.

Certain  mortgage  loans are  written on an  adjustable-rate  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 a lifetime  rate  increase  cap of 5% to 6%.  These caps
expose the Company to interest  rate risk should  market  rates  increase  above
these limits.  As of March 31, 1999 and 1998,  approximately  $135.4 million and
$185.4 million, respectively, of residential real estate loans had interest rate
caps.
                                                                              43
<PAGE>
The  Company  generally  enters  into  rate  lock  agreements  at the time  that
residential real estate 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 Company 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 Company 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.

The Company had no rate lock agreements on loans intended to be held for sale or
conventional  mortgage loans held for sale at March 31, 1999. At March 31, 1998,
the  Company  had  rate  lock  agreements  (certain  of  which  relate  to  loan
applications  for which no formal  commitment  had been  made) and  conventional
mortgage loans held for sale amounting to approximately $1.4 million.

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 Company  enters into  agreements  to sell
loans in the secondary  market to unrelated  investors on a loan-by-loan  basis.
The Company did not have any commitments to sell conventional  mortgage loans at
March  31,  1999.  At March  31,  1998,  the  Company  had  commitments  to sell
conventional  fixed-rate mortgage loans amounting to approximately $1.2 million.
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  Company  to
interest rate risk.

B. CONCENTRATIONS OF CREDIT

The Company 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 Company has a diversified
loan  portfolio,  a substantial  portion of its debtors'  ability to honor their
contracts is dependent upon economic conditions in these areas.

C. LEASES

The  Company  leases  certain  of  its  branches  and  equipment  under  various
noncancelable  operating  leases.  Rental expense for premises and equipment was
$243  thousand,  $236  thousand and $204  thousand for the years ended March 31,
1999, 1998 and 1997,  respectively.  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 March 31, 1999 are as follows:
<PAGE>
<TABLE>
<CAPTION>
(In thousands)
==========================================================================================================
<S>                                                                                                 <C>
Years ending March 31,
2000                                                                                                $  279
2001                                                                                                   283
2002                                                                                                   255
2003                                                                                                   239
2004                                                                                                   198
Thereafter                                                                                           1,975
- ----------------------------------------------------------------------------------------------------------
Total                                                                                               $3,229
==========================================================================================================
</TABLE>
D. SERVICED LOANS

The total amount of loans  serviced by the Company for  unrelated  third parties
was  approximately  $46.6  million and $61.7 million at March 31, 1999 and 1998,
respectively.

E. RESERVE REQUIREMENT

The  Company 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  $279 thousand and $388
thousand at March 31, 1999 and 1998, respectively.

44
<PAGE>
F. LIQUIDATION ACCOUNT

As part of the Bank's  conversion  from a mutual savings bank to a stock savings
bank, the Bank established a liquidation account in an amount equal to its total
equity as of December 31, 1997. 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.  Neither the Company nor the Bank may pay dividends that
would  reduce  shareholders'  equity  below  the  required  liquidation  account
balance.

G. CONTINGENT LIABILITIES

In the ordinary course of business,  there are various legal proceedings pending
against the Company.  Based on  consultation  with outside  counsel,  management
believes that the aggregate  exposure if any, arising from such litigation would
not have a  material  adverse  effect on the  Company's  consolidated  financial
statements.

================
NOTE 13.
DISCLOSURES
ABOUT THE
FAIR VALUE
OF FINANCIAL
INSTRUMENTS

SFAS No. 107, "Disclosures about Fair Value of Financial  Instruments", requires
that the Company disclose  estimated fair values for its financial  instruments.
The  definition  of a  financial  instrument  includes  many of the  assets  and
liabilities  recognized in the Company'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  Company's  entire  holdings of a particular  financial
instrument.  Because no market exists for a significant portion of the Company'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.
<PAGE>
In addition,  there are significant intangible assets that SFAS No. 107 does not
recognize,  such as the value of "core  deposits," the Company'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,
securities sold under agreements to repurchase,  other short-term borrowings and
accrued interest payable.

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.

SECURITIES

Securities  available  for sale and  securities  held to maturity 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.  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.

                                                                              45
<PAGE>
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.

DEPOSIT LIABILITIES

The estimated fair value of deposits with no stated  maturity,  such as savings,
N.O.W.,  money  market,  noninterest-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 compared with the cost of borrowing funds in the market.

The  carrying  values  and  estimated  fair  values  of  financial   assets  and
liabilities  (none of which were held for trading  purposes) as of March 31 were
as follows:
<TABLE>
<CAPTION>
                                                                        1999                         1998
===========================================================================================================
                                                                    Estimated                    Estimated
                                                      Carrying           Fair      Carrying           Fair
(In thousands)                                           Value          Value         Value          Value
===========================================================================================================
<S>                                                   <C>            <C>           <C>            <C>
Financial assets
Cash and cash equivalents                             $ 12,722       $ 12,722      $ 34,273       $ 34,273
Loans held for sale                                         --             --         1,286          1,316
Securities available for sale                          242,611        242,611        42,471         42,471
Securities held to maturity                             23,041         23,235        65,194         65,482
Federal Home Loan Bank of New York stock                 3,299          3,299         3,035          3,035

Loans receivable                                       578,099        582,692       506,978        506,615
Allowance for loan losses                              (14,296)            --        (8,227)            --
- -----------------------------------------------------------------------------------------------------------
Net loans receivable                                  $563,803       $582,692      $498,751       $506,615
- -----------------------------------------------------------------------------------------------------------
Accrued interest receivable                              5,701          5,701         4,402          4,402

Financial liabilities
Deposits:
   Savings, N.O.W., money market and
     noninterest-bearing accounts                      289,335        289,335       269,015        269,015
   Time deposit accounts                               302,479        304,961       319,299        321,021
Securities sold under agreements to repurchase             845            845            --             --
Other short-term borrowings                             27,600         27,600         2,000          2,000
Mortgagors' escrow deposits                              3,869          3,869         3,723          3,723
Accrued interest payable                                   122            122           120            120
===========================================================================================================
</TABLE>
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   creditworthiness  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.

46
<PAGE>
====================
NOTE 14.
CONDENSED FINANCIAL
INFORMATION
OF THE
PARENT
COMPANY

The Parent  Company  began  operations on July 1, 1998 in  conjunction  with the
Bank's  mutual-to-stock  conversion  and the  Parent  Company's  initial  public
offering of its common stock.  The  following  represents  the Parent  Company's
balance  sheet as of March 31, 1999,  and its income  statement and statement of
cash flows for the period July 1, 1998 through March 31, 1999.

<TABLE>
<CAPTION>
BALANCE SHEET
(In thousands)                                                                              March 31, 1999
===========================================================================================================
<S>                                                                                               <C>
Assets
Interest-bearing deposit with subsidiary bank                                                       $  122
Securities purchased under agreements to resell to subsidiary bank                                  54,883
- -----------------------------------------------------------------------------------------------------------
Cash and cash equivalents                                                                           55,005
- -----------------------------------------------------------------------------------------------------------
Securities available for sale                                                                        1,196
Loan to ESOP                                                                                        17,200
Other assets                                                                                         5,907
Investment in equity of subsidiary bank                                                            140,123
- -----------------------------------------------------------------------------------------------------------
Total assets                                                                                      $219,431
===========================================================================================================
Liabilities and Shareholders' Equity
Other liabilities                                                                                    $  90
Total shareholders' equity                                                                         219,341
- -----------------------------------------------------------------------------------------------------------
Total liabilities and shareholders' equity                                                        $219,431
===========================================================================================================
                                                                                            For the Period
INCOME STATEMENT                                                                      July 1, 1998 through
(In thousands)                                                                              March 31, 1999
===========================================================================================================
Interest and dividend income
Interest-bearing deposit with subsidiary bank                                                        $   4
Securities purchased under agreements to resell to subsidiary bank                                   2,577
Securities available for sale                                                                           12
Loan to ESOP                                                                                         1,118
- -----------------------------------------------------------------------------------------------------------
Total interest and dividend income                                                                   3,711
- -----------------------------------------------------------------------------------------------------------
Other operating income                                                                                 111
- -----------------------------------------------------------------------------------------------------------

Other operating expenses
Compensation and benefits                                                                              143
Legal and other professional fees                                                                      106
Postage and item transportation                                                                         15
Charitable foundation contribution                                                                   5,200
Other expenses                                                                                         341
- -----------------------------------------------------------------------------------------------------------
Total other operating expenses                                                                       5,805
- -----------------------------------------------------------------------------------------------------------
Loss before income tax benefit and equity in undistributed earnings of subsidiary bank              (1,983)
Income tax benefit                                                                                     812
Equity in undistributed earnings of subsidiary bank                                                  3,992
- -----------------------------------------------------------------------------------------------------------
Net income                                                                                         $ 2,821
===========================================================================================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                                            For the Period
STATEMENT OF CASH FLOWS                                                               July 1, 1998 through
(In thousands)                                                                              March 31, 1999
===========================================================================================================
<S>                                                                                                  <C>
Cash flows from operating activities
Net income                                                                                         $ 2,821
Adjustments to reconcile net income to net cash used in operating activities:
   Charitable foundation contribution                                                                5,200
   Amortization of restricted stock awards                                                             217
   ESOP stock released for allocation                                                                1,134
   Net increase in other assets                                                                     (5,920)
   Net increase in other liabilities                                                                    90
   Equity in undistributed earnings of subsidiary bank                                              (3,992)
- -----------------------------------------------------------------------------------------------------------
Total adjustments                                                                                   (3,271)
- -----------------------------------------------------------------------------------------------------------
Net cash used in operating activities                                                                 (450)
- -----------------------------------------------------------------------------------------------------------
Cash flows from investing activities
Investment in equity of subsidiary bank                                                            (67,626)
Purchases of securities available for sale                                                          (1,160)
Net increase in loan receivable from ESOP                                                          (17,200)
- -----------------------------------------------------------------------------------------------------------
Net cash used in investing activities                                                              (85,986)
- -----------------------------------------------------------------------------------------------------------
Cash flows from financing activities
Net proceeds from stock offering                                                                   169,967
Purchase of treasury stock                                                                         (10,098)
Acquisition of common stock by ESOP                                                                (18,428)
- -----------------------------------------------------------------------------------------------------------
Net cash provided by financing activities                                                          141,441
- -----------------------------------------------------------------------------------------------------------
Net increase in cash and cash equivalents                                                           55,005
Cash and cash equivalents at beginning of period                                                        --
- -----------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of period                                                        $ 55,005
===========================================================================================================
Supplemental   disclosures  of  non-cash  investing  and  financing   activities
Recognition of subsidiary bank's total equity on date of Parent Company's
 investment in equity of subsidiary bank                                                          $ 69,365
Adjustment of securities available for sale to fair value, net of tax                             $     23
Adjustment of subsidiary bank's securities available for sale to fair value, net of tax           $   (860)
===========================================================================================================
</TABLE>

48
<PAGE>
     Hudson River Bancorp, Inc.
===============================
          CORPORATE INFORMATION

HUDSON RIVER BANCORP, INC. AND
HUDSON RIVER BANK & TRUST COMPANY

BOARD OF DIRECTORS

Carl A. Florio, CPA        President and
                           Chief Executive Officer

Earl Schram, Jr.           Chairman of the Board
                           Attorney and President
                           Connor, Curran & Schram, P.C.

Stanley Bardwell, M.D.     Retired Physician
William E. Collins         Retired President and
                           Chief Executive Officer
                           Hudson City Savings Institution

John E. Kelly              Chairman of the Board
                           Berkshire Telephone Corp.

Joseph W. Phelan           President
                           Taconic Farms, Inc.

William H. (Tony) Jones    President and Publisher
                           Roe Jan Independent Publishing Co., Inc.

Marilyn A. Herrington      Vice President and Secretary
                           Herrington-Yaffe Auto Center

Marcia M. Race             Retired
                           Assistant to the President
                           Hudson City Savings Institution

Trustee Emeritus           Warren H. Bohnsack
                           Morton A. Ginsberg

EXECUTIVE OFFICERS

Carl A. Florio, CPA        President and
                           Chief Executive Officer

Timothy E. Blow, CPA       Chief Financial Officer

Sidney D. Richter          Senior Vice President, Lending

Pamela M. Wood             Senior Vice President, Operations

HUDSON RIVER BANK & TRUST COMPANY

OFFICERS

Daniel Cheeseman              Commercial Lending
Carol Dube                    Information Technology
Susan Hollister               Human Resources
Lawrence Longo, Jr.           Mortgage Originations
Michael Mackay                Loan Servicing
James Mackerer                Commercial Lending and Facilities
Ellen Miller                  Retail Banking
<PAGE>
ANNUAL MEETING OF SHAREHOLDERS

The annual meeting of Hudson River Bancorp, Inc. will
be held at 3:00 pm on August 19, 1999 at the St. Charles
Hotel & Restaurant, Hudson, NY.

STOCK TRANSFER AGENT & REGISTRAR
Shareholders  wishing to change name,  address,  or  ownership  of stock,  or to
report lost certificates  and/or  consolidate  accounts are asked to contact the
Company's stock registrar and transfer agent directly at:

Registrar & Transfer Company
10 Commerce Drive
Cranford, NJ 07016-3572
(800) 368-5948

ANNUAL REPORT ON FORM 10K
For the 1999 fiscal year, Hudson River Bancorp,  Inc. will file an Annual Report
on Form  10K.  Shareholders  wishing  a copy may  obtain  one free of  charge by
writing:

Holly E. Rappleyea
Corporate Secretary
Hudson River Bancorp, Inc.
One Hudson City Centre
Hudson, NY 12534

STOCK LISTING
The common stock of Hudson River Bancorp, Inc. trades
on the Nasdaq Stock Market under the symbol HRBT.

<TABLE>
<CAPTION>
STOCK PRICE
Quarter Ending                  High          Low            Dividend
- ----------------------------------------------------------------------
<S>                           <C>            <C>              <C>
September 30, 1998            $13.75         $9.38            --
- ----------------------------------------------------------------------
December 31, 1998              11.75          8.75            --
- ----------------------------------------------------------------------
March 31, 1999                 12.00         10.06            --
- ----------------------------------------------------------------------
</TABLE>
<PAGE>
===========================
HUDSON RIVER BANCORP, INC.
ONE HUDSON CITY CENTRE
HUDSON, NY 12534
(518) 828-4600

www.hudsonriverbank.com




[GRAPHIC OMITTED]





BRANCH LOCATIONS

Albany
Chatham
Copake
East Greenbush
Greenport-Fairview Plaza
Greenport-Towne Center
Hillsdale
Hudson
Millerton
Nassau
North Greenbush
Rotterdam
Valatie

                                                                      EXHIBIT 21

<TABLE>
<CAPTION>
                                           SUBSIDIARIES OF THE REGISTRANT

                                                                                                    State of
                                                                                                  Incorporation
                                                                                  Percent of           or
                   Parent                                Subsidiary               Ownership       Organization
                   ------                                ----------               ---------       ------------

<S>                                            <C>                                   <C>             <C>
Hudson River Bancorp, Inc.                     Hudson River Bank & Trust             100%            Delaware
                                               Company

Hudson River Bank & Trust Company              Hudson City Associates, Inc.          100%            New York


Hudson River Bank & Trust Company              Hudson River Mortgage                 100%            New York
                                               Corporation

Hudson River Bank & Trust Company              Hudson River Funding Corp.           99.9%            New York


Hudson River Bank & Trust Company              Hudson City Centre, Inc.              100%            New York
</TABLE>

                                   EXHIBIT 23

                         CONSENTS OF EXPERTS AND COUNSEL


The Board of Directors
Hudson River Bancorp, Inc.:

We consent to  incorporation  by reference in the  Registration  Statement  (No.
333-58615) on Form S-8 of Hudson River Bancorp, Inc. of our report dated May 14,
1999, relating to the consolidated balance sheets of Hudson River Bancorp,  Inc.
and  subsidiary  as of March 31,  1999 and 1998,  and the  related  consolidated
income statements,  statements of changes in shareholders' equity and cash flows
for each of the years in the  three-year  period  ended  March 31,  1999,  which
report  appears in the March 31, 1999 annual report on Form 10-K of Hudson River
Bancorp, Inc.


/s/KPMG LLP
- ---------------
KPMG LLP

Albany, New York
June 25, 1999

<TABLE> <S> <C>

<ARTICLE> 9

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          MAR-31-1999
<PERIOD-END>                               MAR-31-1999
<CASH>                                          12,722
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    242,611
<INVESTMENTS-CARRYING>                          26,341
<INVESTMENTS-MARKET>                            26,535
<LOANS>                                        578,099
<ALLOWANCE>                                     14,296
<TOTAL-ASSETS>                                 881,139
<DEPOSITS>                                     591,814
<SHORT-TERM>                                    28,445
<LIABILITIES-OTHER>                             41,539
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                           179
<OTHER-SE>                                     219,162
<TOTAL-LIABILITIES-AND-EQUITY>                 881,139
<INTEREST-LOAN>                                 47,503
<INTEREST-INVEST>                               13,307
<INTEREST-OTHER>                                 2,716
<INTEREST-TOTAL>                                63,526
<INTEREST-DEPOSIT>                              25,844
<INTEREST-EXPENSE>                              26,000
<INTEREST-INCOME-NET>                           37,526
<LOAN-LOSSES>                                    7,341
<SECURITIES-GAINS>                                  36
<EXPENSE-OTHER>                                 26,612
<INCOME-PRETAX>                                  5,991
<INCOME-PRE-EXTRAORDINARY>                       5,991
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     3,807
<EPS-BASIC>                                      .17
<EPS-DILUTED>                                      .17
<YIELD-ACTUAL>                                    4.82
<LOANS-NON>                                      9,944
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  4,300
<ALLOWANCE-OPEN>                                 8,227
<CHARGE-OFFS>                                    3,191
<RECOVERIES>                                     1,919
<ALLOWANCE-CLOSE>                               14,296
<ALLOWANCE-DOMESTIC>                            12,467
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          1,829


</TABLE>


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