HUDSON RIVER BANCORP INC
10-Q, 1999-02-09
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: GENESIS DIRECT INC, 10-Q, 1999-02-09
Next: FIRST SECURITY AUTO GRANTOR TRUST 1998-A, 8-K, 1999-02-09



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


                                    FORM 10-Q

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

                For the quarterly period ended December 31, 1998

                                       OR

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


         Commission file number 000-24187


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


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



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


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


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

                      [X] YES     [ ] NO

         As of February 2, 1999,  there were issued and  outstanding  17,567,750
shares of the Registrant's Common Stock.
<PAGE>
                                    FORM 10-Q
                           HUDSON RIVER BANCORP, INC.
                                      INDEX



PART I.  FINANCIAL INFORMATION

                  ITEM 1.  Financial Statements (unaudited)

                                    Consolidated  Balance Sheets at December 31,
                                    1998 and March 31, 1998

                                    Consolidated Income Statements for the three
                                    and nine months ended  December 31, 1998 and
                                    1997

                                    Consolidated  Statements  of Cash  Flows for
                                    the nine months ended  December 31, 1998 and
                                    1997

                                    Notes  to  Unaudited   Consolidated  Interim
                                    Financial Statements

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

                  ITEM 3.  Quantitative and Qualitative Disclosures about
                                    Market Risk

PART II. OTHER INFORMATION

                  ITEM 1.  Legal Proceedings

                  ITEM 2.  Changes in Securities and Use of Proceeds

                  ITEM 3.  Defaults Upon Senior Securities

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

                  ITEM 5.  Other Information

                  ITEM 6.  Exhibits and Reports on Form 8-K

EXHIBIT INDEX

SIGNATURE PAGE



<PAGE>
<TABLE>
<CAPTION>
                                         Hudson River Bancorp, Inc.
                                         Consolidated Balance Sheets
Item 1. Financial Statements                     (unaudited)
                                                                                  December 31,    March 31,
Assets                                                                                1998          1998
- ------                                                                             ---------      ---------
                                                                   (In thousands, except share and per share data)
<S>                                                                                <C>            <C>      
Cash and due from banks                                                            $  12,480      $  12,423
Federal funds sold                                                                     3,000         21,850
Securities purchased under agreements to resell                                       23,563           --
                                                                                   ---------      ---------
      Cash and cash equivalents                                                       39,043         34,273
                                                                                   ---------      ---------

Loans held for sale                                                                     --            1,286
Securities available for sale                                                        197,667         42,471
Investment securities                                                                 34,363         65,194
Federal Home Loan Bank of New York stock                                               3,035          3,035

Loans receivable                                                                     539,948        506,978
     Less: Allowance for loan losses                                                 (12,697)        (8,227)
                                                                                   ---------      ---------
           Net loans receivable                                                      527,251        498,751
                                                                                   ---------      ---------

Accrued interest receivable                                                            5,738          4,402
Premises and equipment, net                                                           16,319         15,331
Other real estate owned and repossessed property                                       2,295          1,532
Other assets                                                                           8,000          4,939
                                                                                   ---------      ---------
           Total assets                                                            $ 833,711      $ 671,214
                                                                                   =========      =========
Liabilities and Stockholders' Equity
- ------------------------------------

Liabilities:
     Deposits:
          Savings                                                                    141,104        142,569
          N.O.W. and money market                                                     99,029         93,400
          Time deposits                                                              311,509        319,299
          Non-interest bearing deposits                                               44,024         33,046
                                                                                   ---------      ---------
           Total deposits                                                            595,666        588,314
                                                                                   ---------      ---------

     Short-term borrowings                                                              --            2,000
     Mortgagors' escrow balances                                                       5,009          3,723
     Other liabilities                                                                 5,685          8,873
                                                                                   ---------      ---------
           Total liabilities                                                         606,360        602,910
                                                                                   ---------      ---------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                         Hudson River Bancorp, Inc.
                                         Consolidated Balance Sheets
                                                (unaudited)
Item 1. Financial Statements (continued)
                                                                                  December 31,    March 31,
                                                                                      1998          1998
                                                                                   ---------      ---------
                                                                   (In thousands, except share and per share data)
<S>                                                                                <C>            <C>      
Stockholders' Equity:
     Preferred Stock, $.01 par value.  Authorized 5,000,000 shares                      --             --
     Common Stock, $.01 par value.  Authorized 40,000,000 shares;                        179           --
           17,853,750 shares issued at December 31, 1998
     Additional Paid in Capital                                                      174,988           --
     Common stock acquired by Employee Stock Ownership Plan (1,428,300 shares)       (18,428)          --
     Retained Earnings, substantially restricted                                      70,252         68,308
     Net unrealized gain (loss) on securities available for
           sale, net of tax                                                              360             (4)
                                                                                   ---------      ---------
           Total stockholders' equity                                                227,351         68,304
                                                                                   ---------      ---------

           Total liabilities and stockholders' equity                              $ 833,711      $ 671,214
                                                                                   =========      =========
</TABLE>
See accompanying notes to unaudited consolidated interim financial statements. 
<PAGE>
<TABLE>
<CAPTION>
                                         Hudson River Bancorp, Inc.
                                       Consolidated Income Statements
                                                 (unaudited)
 
                                                               
                                                             For the Three              For the Nine
                                                      Months Ended December 31,   Months Ended December 31,
                                                      -------------------------   -------------------------
                                                           1998        1997             1998       1997
                                                         -------     -------          -------     -------  
                                                              (In thousands, except per share data)
<S>                                                      <C>         <C>              <C>         <C>      
Interest and dividend income:                                                                              
     Interest and fees on loans                          $11,913     $11,939          $36,190     $35,584  
     Securities available for sale                         3,060         626            6,521       1,960  
     Investment securities                                   675       1,114            2,562       3,565  
     Federal funds sold                                       47          71            1,028         202  
     Securities purchased under agreements to resell         373        --              1,571        --    
     Federal Home Loan Bank of New                                                                         
         York stock                                           53          51              164         142 
                                                         -------     -------          -------     -------   
           Total interest and dividend income             16,121      13,801           48,036      41,453 
                                                         -------     -------          -------     -------   
Interest expense:                                                                                          
     Deposits                                              6,338       6,551           19,931      19,364  
     Short-term borrowings                                     1          20               51         176 
                                                         -------     -------          -------     -------   
           Total interest expense                          6,339       6,571           19,982      19,540 
                                                         -------     -------          -------     -------  
 
           Net interest income                             9,782       7,230           28,054      21,913  

Provision for loan losses                                  1,681       2,003            5,841       6,408
                                                         -------     -------          -------     -------   
           Net interest income after                                                                       
               provision for loan losses                   8,101       5,227           22,213      15,505 
                                                         -------     -------          -------     -------   
Other operating income:                                                                                    
     Service charges on deposit accounts                     325         263              981         840  
     Loan servicing income                                    46          61              139         353  
     Net securities transactions                               1        --                 33          12  
     Net gain on sale of loans                              --            25               65          39  
     Other income                                            211         117              664         646 
                                                         -------     -------          -------     -------   
           Total other operating income                      583         466            1,882       1,890 
                                                         -------     -------          -------     -------  
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                         Hudson River Bancorp, Inc.
                                       Consolidated Income Statements
                                                 (unaudited)
                                                 (continued)
 
                                                               
                                                             For the Three              For the Nine
                                                      Months Ended December 31,   Months Ended December 31,
                                                      -------------------------   -------------------------
                                                           1998        1997             1998       1997
                                                         -------     -------          -------     -------  
                                                              (In thousands, except per share data)
<S>                                                      <C>         <C>              <C>         <C>       
Other operating expenses:                                                                                  
     Compensation and benefits                             2,883       2,437            8,073       6,985  
     Occupancy                                               340         332            1,107         993  
     Equipment                                               388         378            1,136       1,232  
     Other real estate owned and                                                                           
          repossessed property expenses                      199          41              497         274  
     Legal and other professional fees                       157         502              491         843  
     Postage and item transportation                         167         170              544         557  
     Charitable foundation contribution                     --          --              5,200        --    
     Other expenses                                        1,572       1,114            3,964       3,304  
                                                         -------     -------          -------     -------  
           Total other operating                                                                           
                 expenses                                  5,706       4,974           21,012      14,188  
                                                         -------     -------          -------     -------  

Income before income tax expense                           2,978         719            3,083       3,207  
Income tax expense                                         1,098         302            1,139       1,321 
                                                         -------     -------          -------     -------   
           Net income                                    $ 1,880     $   417          $ 1,944     $ 1,886  
                                                         =======     =======          =======     =======
  
Basic earnings per share                                 $  0.11         N/A          $  0.06         N/A  
                                                         =======     =======          =======     =======
</TABLE>         
See accompanying notes to unaudited consolidated interim financial statements.  

<PAGE>
<TABLE>
<CAPTION>
                                            Hudson River Bancorp, Inc.
                                       Consolidated Statements of Cash Flows
                                                    (unaudited)
                                                                                               For The Nine
                                                                                        Months Ended December 31,
                                                                                        -------------------------
                                                                                           1998           1997
                                                                                        ---------      ---------
<S>                                                                                     <C>            <C>  
Increase (decrease) in cash and cash equivalents:    
   Cash flows from operating activities:
     Net income                                                                         $   1,944      $   1,886
     Adjustments to reconcile net income to net cash
       provided by operating activities:
             Depreciation                                                                   1,051          1,021
             Provision for loan losses                                                      5,841          6,408
             Charitable foundation contribution                                             5,200           --
             Net securities transactions                                                      (33)           (12)
             Net gain on sale of loans held for sale                                          (65)           (39)
             Net loans originated for sale                                                 (7,730)        (2,342)
             Proceeds from sale of loans held for sale                                      9,081          2,465
             Net gain on sale of premises and equipment                                       (71)          --
             Adjustments of other real estate owned and
                     repossessed property to fair value                                       178            217
             Net gain on sale of other real estate owned
                     and repossessed property                                                (388)          (441)
             Increase in accrued interest receivable                                       (1,336)           (66)
             Increase in other assets                                                      (3,296)        (2,807)
             (Decrease) increase in other liabilities                                      (3,188)           350
                                                                                        ---------      ---------
                     Total adjustments                                                      5,244          4,754
                                                                                        ---------      ---------
                     Net cash provided by operating activities                              7,188          6,640
                                                                                        ---------      ---------

   Cash flows from investing activities:
     Proceeds from maturities, calls, and paydowns of securities available for sale        29,975         17,995
     Purchases of securities available for sale                                          (184,539)       (15,010)
     Proceeds from maturities, calls and paydowns
             of investment securities                                                      30,831         13,805
     Purchase of investment securities                                                       --           (5,981)
     Net loans made to customers                                                          (38,564)       (27,506)
     Proceeds from sales of and payments received on
             other real estate owned and repossessed property                               3,670          5,715
     Proceeds from sale of premises and equipment                                             471           --
     Purchases of premises and equipment                                                   (2,439)        (1,896)
                                                                                        ---------      ---------
                     Net cash used in investing activities                               (160,595)       (12,878)
                                                                                        ---------      ---------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                            Hudson River Bancorp, Inc.
                                       Consolidated Statements of Cash Flows
                                                    (unaudited)
                                                   (continued)
                                                                                               For The Nine
                                                                                        Months Ended December 31,
                                                                                        -------------------------
                                                                                           1998           1997
                                                                                        ---------      ---------
<S>                                                                                     <C>            <C> 
   Cash flows from financing activities:
     Net increase in deposits                                                               7,352         21,632
     Net increase  in mortgagors' escrow balances                                           1,286          1,189
     Net decrease in short-term borrowings                                                 (2,000)       (10,585)
     Repayment of UDAG Payable                                                               --             (835)
     Net proceeds from stock offering                                                     169,967           --
     Acquisition of common stock by  ESOP                                                 (18,428)          --
                                                                                        ---------      ---------
                     Net cash provided by financing activities                            158,177         11,401
                                                                                        ---------      ---------

Net increase in cash and cash equivalents                                                   4,770          5,163

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

Cash and cash equivalents at end of period                                              $  39,043      $  15,620
                                                                                        =========      =========
Supplemental cash flow information:
     Interest paid                                                                      $  19,982      $  19,538
                                                                                        =========      =========
     Taxes paid                                                                         $     563      $   4,012
                                                                                        =========      =========
Supplemental disclosures of non-cash investing and financing
   activities:
     Loans transferred to other real estate owned and repossessed property              $   4,223      $   3,103
                                                                                        =========      =========
     Adjustment of securities available for sale to fair value,
             net of tax                                                                 $     364      $     380
                                                                                        =========      =========
</TABLE>
See accompanying notes to unaudited consolidated interim financial statements 
<PAGE>
                           Hudson River Bancorp, Inc.

          NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

         1. The accompanying unaudited consolidated interim financial statements
have been prepared in accordance with generally accepted  accounting  principles
for interim  financial  information  and with the  instructions to Form 10-Q and
Rule  10-01 of  Regulation  S-X.  Accordingly,  they do not  include  all of the
information and footnotes required by generally accepted  accounting  principles
for complete financial statements. In the opinion of management, all adjustments
(consisting solely of normal recurring accruals) considered necessary for a fair
presentation  have  been  included.   The  accompanying  unaudited  consolidated
financial  statements  should be read in conjunction  with the Company's  Annual
Report  on Form 10-K as of and for the year  ended  March  31,  1998.  Operating
results for the three month and nine month periods  ended  December 31, 1998 are
not  necessarily  indicative  of the results  that may be expected  for the full
year.

         2. Hudson River Bancorp,  Inc. ("the Company") was formed in March 1998
as part of the  conversion  of Hudson River Bank & Trust  Company,  formerly The
Hudson City Savings  Institution  ("the Bank"),  from a New York State chartered
mutual  savings  bank to a New York  State  chartered  stock  savings  bank (the
"Conversion").  The Conversion was completed on July 1, 1998.  Concurrently with
the  Conversion,  the Company  completed  its initial  public  offering with the
issuance of 17,333,738 shares of common stock, receiving $173.3 million in gross
proceeds. An additional 520,012 shares were contributed to the Hudson River Bank
& Trust Company Foundation,  resulting in a non-recurring charge of $5.2 million
which was  reflected  in the  financial  results for the nine month period ended
December 31, 1998.  Subsequent to the initial public offering,  1,428,300 shares
of common  stock were  purchased  for the benefit of the Bank's  Employee  Stock
Ownership Plan (ESOP).  Fifty percent of the net proceeds from the offering were
utilized  to  acquire  all of the  outstanding  common  stock of the  Bank.  The
remaining proceeds were utilized by the Company for general corporate  purposes,
including investments.  The financial information presented herein prior to July
1,  1998  reflects  the  historical  activity  of the Bank.  Earnings  per share
information  for periods prior to the initial public offering on July 1, 1998 is
not applicable.

         3. On April 1, 1998, the Company adopted the provisions of Statement of
Financial Accounting Standards (SFAS) No. 130, "Reporting Comprehensive Income."
This statement  establishes standards for reporting and display of comprehensive
income and its components. Comprehensive income includes the reported net income
of a company  adjusted  for items  that are  currently  accounted  for as direct
entries to equity, such as the mark to market adjustment on securities available
for sale, foreign currency items and minimum pension liability  adjustments.  At
the Company, comprehensive income represents net income plus other comprehensive
income,  which  consists  of the net  change  in  unrealized  gains or losses on
securities  available  for sale for the period,  net of tax.  Accumulated  other
comprehensive income represents the net unrealized gains or losses on securities
available  for sale,  net of tax, as of the balance  sheet dates.  Comprehensive
income for the three month  periods  ended  December  31, 1998 and 1997 was $1.4
million and $432 thousand,  respectively.  Comprehensive  income for each of the
nine month periods ended December 31, 1998 and 1997 was $2.3 million.
<PAGE>
                           Hudson River Bancorp, Inc.

          NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
                                  (continued)

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

         The following sets forth certain information  regarding the calculation
of basic  earnings per share for the three and nine month periods ended December
31, 1998.  Earnings of the Company prior to its initial public  offering are not
included  in  the  calculation  of  earnings  per  share.   Earnings  per  share
information for periods ending prior to the Company's initial public offering is
not applicable.  Diluted  earnings per share  calculations are not applicable as
the Company does not have any  securities or other  contracts  that would effect
the calculation of earnings per share.

         Restricted stock awarded under the Company's  Recognition and Retention
Plan and stock option  granted  under the  Company's  Stock Option and Incentive
Plan could have a dilutive effect on the Company's  earnings per share in future
periods.  These plans were adopted by the Company's  stockholders  on January 5,
1999.
<TABLE>
<CAPTION>
                   For the Three Months Ended                       For the Nine Months Ended
                         December 31, 1998                               December 31, 1998
                           -----------------                             -----------------

                                 (In thousands, except for share and per share data)

                              Weighted           Per                          Weighted            Per
                  Net          Average          Share           Net            Average           Share
                Income          Shares          Amount         Income           Shares           Amount
                ------          ------          ------         ------           ------           ------
<S>             <C>          <C>                 <C>            <C>           <C>                 <C> 
Basic EPS       $1,880       16,425,450          $.11           $958          16,442,094          $.06
                ======       ==========          ====           ====          ==========          ====

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

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

GENERAL
- -------

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

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

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

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

         When used in this  filing or future  filings  by the  Company  with the
Securities  and Exchange  Commission,  in the Company's  press releases or other
public  or  shareholder  communications,  or in oral  statements  made  with the
approval of an authorized  executive officer,  the words or phrases "will likely
result",  "are expected to",  "will  continue",  "is  anticipated",  "estimate",
"project",   "believe",   or  similar   expressions  are  intended  to  identify
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation's   Reform  Act  of  1995.  In  addition,   certain  disclosures  and
information customarily provided by financial institutions, such
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

as an analysis of the adequacy of the  allowance  for loan losses or an analysis
of the interest rate sensitivity of the Company's  assets and  liabilities,  are
inherently   based  upon   predictions  of  future  events  and   circumstances.
Furthermore,  from time to time,  the Company may publish other  forward-looking
statements  relating  to such  matters  as  anticipated  financial  performance,
business prospects, and similar matters.

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

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

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

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

         d.  Changes in competition; and

         e.  Changes in consumer preferences.

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

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

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

Comparison of three months ended December 31, 1998 and 1997

         The Company realized net income for the three months ended December 31,
1998  amounting to $1.9 million,  up $1.5 million from the $417 thousand  earned
during the three months ended  December 31, 1997.  The increase was  primarily a
result of higher net interest income (up $2.6 million) and a lower provision for
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

loan losses (down $322  thousand),  partially  offset by higher other  operating
expenses (up $732  thousand) and higher  income tax expense (up $796  thousand).
The Company  earned $.11 per share for the three months ended  December 31, 1998
and its  return on  average  assets  was .90%,  up from .25% for the  comparable
period a year earlier.  The Company's return on average equity was 3.29% for the
three months ended  December 31, 1998,  up from 2.41% for the three months ended
December 31, 1997. See Table A, "Financial Highlights".

         NET INTEREST  INCOME.  Net  interest  income for the three months ended
December  31,  1998 was $9.8  million,  up from the $7.2  million  for the three
months ended  December 31, 1997.  The increase was  primarily  the result of the
increase in average  earning  assets from  $631.1  million for the three  months
ended December 31, 1997 to $796.2  million for the same period in 1998.  Average
interest-bearing liabilities increased only slightly during this same period, up
$1.3 million to $552.8  million  from $551.5  million for the three months ended
December 31, 1997.  Most of the increase in earning  assets is attributed to the
proceeds  received by the Company as part of its initial  public  offering.  The
impact of these volume increases  resulted in an increase in net interest income
of $2.6 million.  The average yield on earning  assets  decreased  from 8.68% to
8.03%, while the average rate paid on interest-bearing liabilities also declined
from 4.73% to 4.55%.  The impact of these  lower  interest  rates  resulted in a
modest  decrease in net interest  income of $61  thousand.  As a result of these
volume and rate  fluctuations,  the Company's net interest  margin for the three
months  ended  December  31, 1998 was 4.87%,  up from 4.55% for the three months
ended  December 31, 1997. See Table B, "Average  Balances,  Interest and Yields"
and Table C, "Volume and Rate Analysis".

         INTEREST AND  DIVIDEND  INCOME.  Interest  and dividend  income for the
three months ended  December 31, 1998 was $16.1  million,  up from $13.8 million
for the  comparable  period in 1997.  The  largest  component  of  interest  and
dividend  income is interest on loans.  Interest on loans remained flat at $11.9
million for both the three months ended  December 31, 1998 and 1997, a result of
an increase of $163 thousand in interest  paid on loans due to volume  increases
offset by a decrease of $189  thousand  in  interest  paid on loans due to lower
rates.  The average balance of loans increased $7.1 million,  while the yield on
loans  decreased from 9.16% to 9.02%.  The interest on securities  available for
sale  increased  $2.4  million  from $626  thousand  for the three  months ended
December 31, 1997 to $3.1 million for the three months ended  December 31, 1998.
This increase in interest on  securities  available for sale is the result of an
increase of $155.2  million in the average  balance of securities  available for
sale (from $38.2 million for the three months ended  December 31, 1997 to $193.3
million for the three months ended  December 31, 1998),  while the yield on this
portfolio  declined  from  6.51% to 6.28%.  A  decrease  in  interest  earned on
investment  securities,  from $1.1 million in 1997 to $675  thousand in 1998 was
substantially  due to  reductions in volume.  The average  balance of investment
securities  decreased from $68.2 million for the three months ended December 31,
1997 to $43.3 million for the three months ended December 31, 1998, resulting in
a $390 thousand  decrease in interest income from reduced volume.  The change in
rates on investment  securities resulted in an additional  reduction in interest
income of $49  thousand.  Management  expects the average  balance of investment
securities to continue to decrease as new purchases of securities  are generally
classified as securities  available for sale.  Interest  income on federal funds
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

sold and securities purchased under agreements to resell increased $349 thousand
from $71 thousand  earned in 1997 to $420 thousand in 1998. This increase is due
to higher average balances,  a combined $32.4 million for the three months ended
December 31, 1998, up from $4.9 million for the three months ended  December 31,
1997. See Table B, "Average Balances,  Interest and Yields" and Table C, "Volume
and Rate Analysis".

         INTEREST  EXPENSE.  Interest expense decreased from $6.6 million during
the three  months ended  December  31, 1997 to $6.3  million for the  comparable
period in 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 three months ended
December 31, 1998 was $4.5  million,  down  slightly  from $4.6 million in 1997.
This  decrease  is  attributed  to a  decrease  in the  average  balance of time
deposits,  from $316.7  million in 1997 to $313.9 million in 1998. The remainder
of the  decrease is the result of a decrease in the rates paid on time  deposits
from 5.77% in 1997 to 5.73% in 1998.  Interest  expense paid on savings accounts
declined from $1.2 million for the three months ended  December 31, 1997 to $1.1
million for the same period in 1998. The decrease in interest expense on savings
accounts is almost  entirely  attributed to a decrease in the average rates paid
on these accounts from 3.47% in 1997 to 3.12% in 1998.  Fluctuations in interest
expense  on  other   categories  of   interest-bearing   liabilities   were  not
significant.  See Table B, "Average Balances,  Interest and Yields" and Table C,
"Volume and Rate Analysis".

         PROVISION  FOR LOAN LOSSES.  The  provision  for loan losses  decreased
slightly from $2.0 million for the three months ended  December 31, 1997 to $1.7
million for the three  months  ended  December  31,  1998.  The  decrease in the
provision  for loan losses is related to the reduction in  non-performing  loans
and net  charge-offs  experienced  in the quarter  ended  December 31, 1998,  in
comparison  to the  comparable  quarter of the prior year.  While there has been
some improvement in non-performing loan and net charge-off numbers, the level of
the Company's  non-performing  loans and  delinquencies  continue to require the
current level of provision for loan losses.  In addition,  the Company continues
to  maintain  certain  portfolios  of loans with  higher  credit  risk,  such as
manufactured  housing loans and financed insurance  premiums,  relative to loans
secured by real estate.  Net  charge-offs,  risk elements of the Company's  loan
portfolio,  economic  conditions in the Company's market area and non-performing
loan balances are the primary  factors which are considered in  determining  the
levels  of the  Company's  provision  for  loan  losses.  Although  the  Company
anticipates  that the provision for loan losses will continue at current  levels
through at least the  remainder of fiscal 1999,  there can be no assurance  that
loan losses will not exceed  estimated  amounts or that the  provision  for loan
losses will not increase in future periods. See Table E, "Non-Performing Assets"
and Table F, "Loan Loss Experience".

         OTHER OPERATING  INCOME.  Total other operating  income  increased $117
thousand for the three  months  ended  December 31, 1998 as compared to the same
period in 1997. Other operating income is composed  primarily of service charges
on deposit  accounts and loan servicing  income.  Income from service charges on
deposits  accounts  increased  from $263  thousand  for the three  months  ended
December 31, 1997 to $325 thousand for the three months ended December 31, 1998.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

This  increase is attributed  to the overall  increase in the Company's  deposit
accounts  and fees on these  accounts  during this time period.  Loan  servicing
income  decreased  slightly from $61 thousand in the three months ended December
31, 1997 to $46 thousand in the three months ended  December 31, 1998  resulting
from a reduction in the Company's  loan  servicing  portfolio.  Other income was
$211  thousand  for the three  months  ended  December  31,  1998,  up from $117
thousand for the same period in 1997.  The majority of this  increase is related
to 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 $732
thousand to $5.7 million for the three months ended  December 31, 1998,  up from
$5.0 million for the comparable  period in 1997.  Increases in compensation  and
benefits (up $446 thousand), other real estate and repossessed property expenses
(up $158 thousand), and other expenses (up $458 thousand),  offset by a decrease
in legal and other  professional  fees (down $345  thousand),  were the  primary
contributors to the overall increase.
 
         The increase in  compensation  and benefits is the result of the growth
of our  commercial  services  department  and the  costs of the  Employee  Stock
Ownership Plan, established in connection with the Bank's Conversion.

         The increase in other real estate owned and repossessed property (OREO)
expense  is  directly  attributed  to an  increase  in the level of  repossessed
property in 1998. In addition, a large gain recognized by the Company during the
three  months ended  December  31, 1997 related to the sale of an OREO  property
reduced  the overall  expense in 1997 and  contributed  to the  increase in 1998
expenses as compared to 1997.

         The  increase  in other  expenses  is 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 Stockholders' and related proxy expenses. In
addition,  advertising  and  marketing  expenses  have  generally  been  higher,
particularly in relation to our premium finance subsidiary.

         The  decrease  in legal and other  professional  fees is the  result of
external costs  associated  with the Company's  consideration  and evaluation of
strategic  options  during 1997.  In addition,  the Company  experienced  higher
consulting  expenses during the three months ended December 31, 1997 as compared
to the same period in 1998.  These expenses  related to consulting firms engaged
by the  Company  to  assist  management  in  addressing  certain  strategic  and
organizational issues as well as operational issues of the Company.

         The remaining categories of other expenses and other operating expenses
did not  experience  significant  fluctuations.  In January 1999,  the Company's
stockholders  approved a Recognition  and  Retention  Plan under which awards of
stock were made to  directors  and certain  officers.  These  stock  awards will
result in increased  compensation  expense for periods ending after December 31,
1998.  Management  estimates  that the  impact of this plan  will  increase  the
Company's  compensation  and benefits expense in future periods by approximately
$880 thousand annually, or $220 thousand per quarter.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         INCOME TAX EXPENSE. Income tax expense increased from $302 thousand for
the three  months ended  December  31, 1997 to $1.1  million for the  comparable
period in 1998.  The increase is primarily  the result of higher  income  before
income tax expense  offset by an increase in tax exempt  income  realized by the
Company.

Comparison of nine months ended December 31, 1998 and 1997

         Net  income  for the  nine  months  ended  December  31,  1998 was $1.9
million,  up $58  thousand  from the nine months ended  December  31, 1997.  Net
income for the nine months ended December 31, 1998 was significantly impacted by
the  non-recurring  charge of $5.2 million  ($3.1  million  after-tax)  taken in
connection  with the Company's  contribution  of stock to the Bank's  charitable
foundation.  Income for the nine  months  ended  December  31,  1998  before the
non-recurring  charge was $5.1  million,  up $3.2 million from the same period a
year ago. This increase was primarily a result of higher net interest income (up
$6.1  million)  and a lower  provision  for loan  losses  (down $567  thousand),
partially offset by higher other operating expenses (up $1.6 million) and higher
income tax expense  before the tax  benefit  associated  with the  non-recurring
charge.  The  Company's  return  on  average  assets  before  the  effect of the
non-recurring  charge was .84% for the nine months ended  December 31, 1998,  up
from .38% for the  comparable  period a year earlier.  The  Company's  return on
average equity before the effect of the  non-recurring  charge was 3.89% for the
nine months ended  December  31,  1998,  up from 3.71% for the nine months ended
December 31, 1997. See Table A, "Financial Highlights".
 
         NET  INTEREST  INCOME.  Net  interest  income for the nine months ended
December  31,  1998 was $28.1  million,  up from the $21.9  million for the nine
months ended  December 31, 1997.  The increase was  primarily  the result of the
increase in average earning assets from $629.1 million for the nine months ended
December   31,   1997  to  $771.5   million   for  the  same   period  in  1998.
Interest-bearing  liabilities also increased  during this same period,  up $26.7
million from $551.9 million for the nine months ended December 31, 1997. Most of
the increase in earning assets and interest-bearing liabilities is attributed to
the Bank's  Conversion.  The impact of these  volume  increases  resulted  in an
increase in net interest  income of $6.1 million.  The yield on average  earning
assets  decreased from 8.75% to 8.26%,  while the rate paid on  interest-bearing
liabilities  also  decreased  from  4.70% to 4.58%.  The  impact of these  lower
interest  rates actually  resulted in an increase in net interest  income of $81
thousand,  primarily  due to the  large  increase  in  earning  assets  with  no
associated increase in funding or funding costs.  Because of this, the Company's
net interest  margin for the nine months ended  December 31, 1998 was 4.83%,  up
from 4.62% for the nine months ended  December 31, 1997.  See Table B,  "Average
Balances, Interest and Yields" and Table C, "Volume and Rate Analysis".

         INTEREST AND DIVIDEND INCOME. Interest and dividend income for the nine
months ended December 31, 1998 was $48.0 million,  up from $41.5 million for the
comparable period in 1997. The largest component of interest and dividend income
is interest on loans.  Interest on loans  increased  from $35.6  million for the
nine months ended  December 31, 1997 to $36.2  million for the nine months ended
December 31, 1998.  This increase of $606 thousand is almost entirely the result
of volume increases.  The average balance of loans increased $9.2 million, while
the average  yield on loans  remained  almost flat.  The interest on  securities
available for sale  increased $4.6 million from $2.0 million for the nine months
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

ended  December 31, 1997 to $6.5 million for the nine months ended  December 31,
1998.  This increase in interest on securities  available for sale is the result
of an increase in the average  balance of  securities  available  for sale (from
$39.7 million for the nine months ended  December 31, 1997 to $134.6 million for
the nine months ended  December 31,  1998),  offset by a decrease in the average
yield on this  portfolio  (from  6.55% in 1997 to 6.43% in 1998).  A decrease in
interest  earned on  investment  securities,  from $3.6  million in 1997 to $2.6
million in 1998, was primarily due to reductions in volume.  The average balance
of investment  securities decreased from $72.2 million for the nine months ended
December 31, 1997 to $53.5 million for the nine months ended  December 31, 1998,
resulting  in a $897  thousand  decrease in interest  income due to volume.  The
change in the average yield on investment securities from 6.55% in 1997 to 6.35%
in 1998  resulted in a $106  thousand  decline in interest  income due to rates.
Management  expects the average balance of investment  securities to continue to
decrease as new purchases of securities  are generally  classified as securities
available  for  sale.  Interest  income on  federal  funds  sold and  securities
purchased  under  agreements  to resell  increased  $2.4  million  from the $202
thousand  earned in 1997 to $2.6 million in 1998. This increase is due to higher
average  balances,  a combined  $61.5 million for the nine months ended December
31, 1998, up from $4.7 million for the nine months ended  December 31, 1997. See
Table B, "Average  Balances,  Interest and Yields" and Table C, "Volume and Rate
Analysis".

         INTEREST  EXPENSE.  Interest  expense  increased during the nine months
ended  December  31,  1998 to  $20.0  million,  up from  $19.5  million  for the
comparable period in 1997.  Substantially all of the Company's  interest expense
is from  the  Company's  interest-bearing  deposits.  The  largest  category  of
interest-bearing  deposits is time  deposits.  Interest on time deposits for the
nine months ended December 31, 1998 was $13.8 million,  up from $13.5 million in
1997.  Most of this increase is the result of an increase in the average balance
of time  deposits,  from $310.5  million in 1997 to $315.4  million in 1998. The
remainder of the increase is the result of an increase in the average rates paid
on time deposits from 5.78% in 1997 to 5.80% in 1998.  Interest  expense paid on
savings accounts increased $382 thousand,  from $3.6 million for the nine months
ended  December 31, 1997 to $4.0 million for the nine months ended  December 31,
1998. This increase is almost entirely  attributed to an increase in the average
balance of savings accounts (up $22.2 million)  resulting from proceeds received
for  subscriptions in the Company's  initial public  offering.  Interest expense
paid on NOW/Money  Market  accounts was relatively  flat,  decreasing  only $102
thousand from 1997 to 1998.  Interest expense paid on borrowings  decreased from
$176  thousand  in 1997 to $51  thousand  in 1998 as a result  of lower  average
balances.   Fluctuations   in   interest   expense   on  other   categories   of
interest-bearing  liabilities  were  not  significant.  See  Table  B,  "Average
Balances, Interest and Yields" and Table C, "Volume and Rate Analysis".
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         PROVISION FOR LOAN LOSSES. The provision for loan losses decreased from
$6.4 million in the nine months  ended  December 31, 1997 to $5.8 million in the
nine months  ended  December 31, 1998.  The decrease in the  provision  for loan
losses is related to the reduction in  non-performing  loans and net charge-offs
experienced  in the nine months ended  December 31, 1998,  in  comparison to the
comparable nine months of the prior year.  While there has been some improvement
in non-performing  loan and net charge-off  numbers,  the level of the Company's
non-performing loans and delinquencies  continue to require the current level of
provision  for loan  losses.  In  addition,  the Company  continues  to maintain
certain  portfolios  of loans with  higher  credit  risk,  such as  manufactured
housing loans and financed insurance premiums, relative to loans secured by real
estate. Net charge-offs, risk elements of the Company's loan portfolio, economic
conditions in the Company's market area and non-performing loan balances are the
primary  factors which are considered in determining the levels of the Company's
provision for loan losses.  Although the Company  anticipates that the provision
for loan losses will continue at current  levels  through at least the remainder
of fiscal  1999,  there can be no  assurance  that loan  losses  will not exceed
estimated  amounts or that the  provision  for loan losses will not  increase in
future periods.  See Table E,  "Non-Performing  Assets" antd Table F, "Loan Loss
Experience".

         OTHER OPERATING  INCOME.  Total other operating income remained flat at
$1.9  million for both the nine months ended  December 31, 1998 and 1997.  Other
operating  income is composed  primarily of service charges on deposit  accounts
and loan  servicing  income.  Income from service  charges on deposits  accounts
increased from $840 thousand for the nine months ended December 31, 1997 to $981
thousand  for the  nine  months  ended  December  31,  1998.  This  increase  is
attributed to the overall increase in the Company's deposit accounts and fees on
these accounts  during this time period.  Loan servicing  income  decreased $214
thousand from $353  thousand in the nine months ended  December 31, 1997 to $139
thousand in the nine months ended  December 31, 1998.  This decrease  relates to
the decrease in the Company's  loan  servicing  portfolio,  particularly  at the
Bank's premium finance  subsidiary.  Other income was $664 thousand for the nine
months  ended  December 31, 1998,  up slightly  from $646  thousand for the same
period in 1997. This increase is primarily due to the income  recognized  during
1998 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 $6.8
million to $21.0  million for the nine months ended  December 31, 1998,  up from
$14.2 million for the comparable  period in 1997. As discussed  previously,  the
most significant  increase was the $5.2 million  non-recurring charge associated
with the  Company's  stock  contribution  to the Bank's  charitable  foundation.
Increases in  compensation  and benefits (up $1.1  million),  occupancy (up $114
thousand),  other real estate owned and repossessed  property  expenses (up $223
thousand)  and  other  expenses  (up $660  thousand),  offset by a  decrease  in
equipment (down $96 thousand) and legal and other  professional  fees (down $352
thousand) were the primary contributors to the overall increase.

         The increase in  compensation  and benefits is the result of the growth
of our  commercial  services  department  and the  costs of the  Employee  Stock
Ownership  Plan,  established  in  connection  with the  Conversion,  as well as
general merit increases to the Company's  employees during the nine months ended
December 31, 1998.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         The  increase  in  occupancy  expenses  is due to  higher  depreciation
expense  associated  with the new addition to the Company's main office building
to  accommodate  current and future  growth and increased  maintenance  expenses
associated  with our branch  network,  including new signage  resulting from the
Bank's name change.

         The increase in other real estate owned and repossessed property (OREO)
expense  is  directly  attributed  to an  increase  in the level of  repossessed
property in 1998. In addition, a large gain recognized by the Company during the
nine months  ended  December  31, 1997  related to the sale of an OREO  property
reduced  the overall  expense in 1997 and  contributed  to the  increase in 1998
expenses as compared to 1997.

         The  increase  in other  expenses  is 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 Stockholders' and related proxy expenses. In
addition,  advertising  and  marketing  expenses  have  generally  been  higher,
particularly in relation to the Bank's premium finance subsidiary.

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

         The  decrease  in legal and other  professional  fees is the  result of
external costs  associated  with the Company's  consideration  and evaluation of
strategic  options  during 1997.  In addition,  the Company  experienced  higher
consulting  expenses  during the nine months ended December 31, 1997 as compared
to the same period in 1998.  These expenses  related to consulting firms engaged
by the  Company  to  assist  management  in  addressing  certain  strategic  and
organizational issues as well as operational issues of the Company.

         The remaining categories of other expenses and other operating expenses
did not  experience  significant  fluctuations.  In January 1999,  the Company's
stockholders  approved a Recognition  and  Retention  Plan under which awards of
stock were made to  directors  and certain  officers.  These  stock  awards will
result in increased  compensation  expense for periods ending after December 31,
1998.  Management  estimates  that the  impact of this plan  will  increase  the
Company's  compensation  and benefits expense in future periods by $880 thousand
annually, or $220 thousand per quarter.
 
         INCOME TAX EXPENSE.  Income tax expense decreased from $1.3 million for
the nine  months  ended  December  31, 1997 to $1.1  million for the  comparable
period in 1998.  The  decrease is primarily  the result of lower  income  before
income tax expense,  as well as increased  amounts of tax exempt income realized
by the Company during 1998.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

FINANCIAL CONDITION
- -------------------

Comparison of December 31, 1998 and March 31, 1998

         Total  assets at December  31, 1998 were at $833.7  million,  up $162.5
million,  from the $671.2  million at March 31, 1998.  Substantially  all of the
increase  was due to the  investment  of the  proceeds  received  as part of the
Company's initial public offering,  increasing federal funds sold and securities
purchased under  agreements to resell from a combined $21.9 million at March 31,
1998 to $26.6  million at December 31, 1998.  The  remainder of the increase was
concentrated  in the securities  available for sale and loan  portfolios,  which
increased $155.2 million and $33.0 million, respectively.  This growth in assets
was  funded by the  proceeds  received  from the public  offering  as well as an
increase in deposits, from $588.3 million at March 31, 1998 to $595.7 million at
December 31, 1998.  These  increases as well as  fluctuations in other asset and
liability categories are discussed below.

         LENDING.  Loans receivable  increased $33.0 million from $507.0 million
at March 31, 1998 to $539.9 million at December 31, 1998.  The overall  increase
in total loans is primarily  made up of increases  in  residential  real estate,
commercial  real  estate,   and  commercial  loans,   offset  by  a  decline  in
manufactured housing and financed insurance premiums.  Although residential real
estate loans  increased  $16.4  million,  the level of  residential  real estate
loans,  as a  percentage  of total  loans,  remained  flat.  The  growth in this
portfolio is primarily a result of the Bank's  decision to portfolio  fixed rate
products at a time when adjustable rate loans are less popular.  Commercial real
estate loans  increased  from $76.6  million at March 31, 1998 or 15.1% of total
loans, to $86.8 million or 16.1% of total loans at December 31, 1998. Commercial
loans  increased  $20.3 million to $38.8 million at December 31, 1998 from $18.5
million  at March 31,  1998.  These  increases  in  commercial  real  estate and
commercial loans are a result of management's  strategic goals to increase these
portfolios  as  a  percentage  of  total  loans  in  order  to  improve  yields.
Manufactured  housing loans declined $4.9 million from $97.4 million or 19.2% of
total  loans  at March  31,  1998 to $92.5  million  or 17.1% of total  loans at
December 31, 1998 as a result of  management's  efforts to reduce this portfolio
and focus on commercial and  commercial  real estate loans.  Financed  insurance
premiums decreased from $28.0 million,  or 5.5% of total loans at March 31, 1998
to $18.4 million,  or 3.4% of total loans at December 31, 1998.  This decline is
somewhat seasonal in nature and is a result of management's  efforts to focus on
commercial insurance lines rather than personal  assigned-risk  insurance lines.
See Table D, "Loan Portfolio Analysis".

         ALLOWANCE FOR LOAN LOSSES. The allowance for loan losses increased from
$8.2  million  at March 31,  1998 to $12.7  million at  December  31,  1998,  an
increase  of $4.5  million.  This  increase  is the  result of the $5.8  million
provision  for loan losses  taken in the nine  months  ended  December  31, 1998
offset by $1.4 million in net charge-offs  for the same period.  The adequacy of
the  allowance for loan losses is evaluated  monthly by management  based upon a
review of significant  loans,  with particular  emphasis on  non-performing  and
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

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
December 31, 1998 the allowance for loan losses provides  coverage of 104.40% of
total non-performing loans, up from 52.32% at March 31, 1998. The balance of the
allowance  is  maintained  at  a  level  which  is,  in  management's  judgment,
representative  of the amount of risk inherent in the loan portfolio.  See Table
E, "Non-Performing Assets" and Table F, "Loan Loss Experience".

         SECURITIES  AVAILABLE  FOR SALE AND  INVESTMENT  SECURITIES.  The total
balance of securities  available for sale and  investment  securities  increased
from $107.7  million at March 31, 1998 to $232.0  million at December  31, 1998.
This  increase was driven by purchases of  securities  totaling  $184.5  million
during the nine months ended December 31, 1998, offset by maturities,  calls and
paydowns of securities  totaling  $60.8  million.  Management's  intention is to
continue  allowing  investment   securities  to  mature  and  paydown  with  the
reinvestment of the proceeds  primarily in the securities  available for sale or
loan portfolios.

         FEDERAL FUNDS SOLD AND SECURITIES PURCHASED UNDER AGREEMENTS TO RESELL.
The  increase of $4.7  million of Federal  funds sold and  securities  purchased
under  agreements  to resell is the result of  proceeds  received as part of the
Company's initial public offering.  Management intends to reinvest the remainder
of these proceeds in various securities while maintaining  sufficient  liquidity
to meet loan growth and other expansion opportunities.

         PREMISES AND EQUIPMENT.  Premises and equipment increased $988 thousand
from $15.3 million at March 31, 1998 to $16.3 million at December 31, 1998. This
increase is related to the Company's efforts to upgrade technology,  including a
new front end  system  for our  branch  network,  new  image-technology  for our
backoffice  operations,  and new computers and network for many of our employees
throughout the Company. These upgrades in technology are intended to improve our
employees' ability to provide efficient but superior service to our customers.

         OREO AND  REPOSSESSED  PROPERTY.  The  balance of OREO and  repossessed
property  increased  from $1.5  million  at March 31,  1998 to $2.3  million  at
December 31, 1998, an increase of $763 thousand. This increase relates primarily
to  management's  efforts to  aggressively  reduce  the level of  non-performing
loans. The level of repossessed  property,  primarily  repossessed  manufactured
homes,  comprise  the  majority of the  increase as  management  has seen modest
deterioration in this lending  category.  Management  believes that national and
local trends in increased bankruptcies and consumer debt has contributed to this
decline in credit quality. See Table E, "Non-Performing Assets".

         OTHER ASSETS. The net growth in other assets from $4.9 million at March
31, 1998 to $8.0  million at December  31,  1998 is entirely  attributed  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 $7.4 million, from $588.3 million at
March 31, 1998 to $595.7 million at December 31, 1998. Of this overall increase,
increases in NOW/Money market accounts of $5.6 million and non-interest  bearing
accounts of $11.0 million served to offset declines in savings  accounts of $1.5
million and time  deposits of $7.8  million.  The growth of NOW and money market
balances  and  non-interest  bearing  balances  is a  result  of  the  Company's
initiatives   to  increase   commercial   services.   These   sources  of  funds
traditionally  have  lower  interest  costs in  comparison  to time  deposit  or
non-retail funding.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

         MORTGAGORS' ESCROW BALANCES. The balance of mortgagors' escrow balances
increased  $1.3 million to $5.0 million at December 31, 1998.  This  increase is
attributed to both  seasonal  growth as these  balances  tend to increase  until
taxes are paid in January, as well as the overall growth of our residential real
estate portfolio.

         OTHER LIABILITIES.  The balance of other liabilities declined from $8.9
million at March 31, 1998 to $5.7 million at December 31, 1998. This decrease is
largely  due to the  timing  of  payments  from the  Company's  premium  finance
subsidiary  to insurance  companies  for premiums due under the terms of finance
agreements.  At March  31,  1998 a large  amount of  premiums  were due and were
funded shortly after the fiscal year end. This fluctuation is primarily seasonal
in nature.
 
LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

Liquidity
- ---------

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

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

Capital
- -------

         Consistent  with its goals to operate a sound and profitable  financial
organization,  the  Company  actively  seeks to  maintain  a "well  capitalized"
institution in accordance  with  regulatory  standards.  Total equity was $227.4
million at December 31, 1998,  27.27% of total assets on that date.  As of March
31, 1998, total equity was $68.3 million or 10.18% of total assets.  This growth
in the equity to assets ratio is the result of the Company's stock offering that
closed on July 1, 1998.  As of  December  31,  1998,  the  Company  and the Bank
exceeded all of the capital requirements of its regulators.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

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 has
already  contacted  each vendor to request time tables for year 2000  compliance
and expected  costs,  if any, to be passed along to the  Company.  To date,  the
Company has begun the  testing  phase to  determine  whether  its  hardware  and
software is year 2000 compliant.  Testing and renovation,  if applicable, on all
"mission-critical"  systems was substantially completed by December 31, 1998. In
connection  with Year  2000,  "mission-critical"  systems  are  defined as those
systems  in which the  inability  to perform  necessary  functions  would  cause
significant   disruptions  in  the  Company's  ability  to  complete  day-to-day
operations,  seriously  impacting the Company's  financial  results.  If systems
which are not defined as "mission-critical" fail to perform necessary functions,
the  Company's  day-to-day  operations  would  not  be  significantly  impacted,
although the lack of efficiencies  the Company enjoys through  performing  these
functions in an automated  manner could result in additional  time or expense to
carry out the operation. The Company's testing plans provide a strict time frame
to determine that the reprogramming efforts of its primary service providers are
year 2000 compliant and completed within the time  requirements  provided by its
regulators. Testing of systems which are not considered to be "mission-critical"
is scheduled to be completed by June 30, 1999.

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

         The risks  associated  with this issue goes  beyond the  Company's  own
ability to solve Year 2000 problems.  Should  significant  commercial  customers
fail to address Year 2000 issues effectively, their ability to meet debt service
requirements could be impaired, resulting in increased credit risk and potential
increases in loan charge-offs. Should significant depositors or other sources of
funds fail to address Year 2000 issues effectively,  the Company could be forced
to  utilize  alternative  funding  vehicles,  possibly  at higher  costs than it
currently  incurs.  In addition,  should suppliers of critical  services fail in
their  efforts to become  Year 2000  compliant,  or if  significant  third party
interfaces fail to be compatible  with the Company's  systems or fail to be Year
2000 compliant,  it could have significant adverse affects on the operations and
financial results of the Company. The Company has taken steps in identifying and
contacting  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 with
borrowers, depositors or suppliers Year 2000 preparedness identified.
<PAGE>
                           Hudson River Bancorp, Inc.
                                                 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  (continued)

IMPACT OF INFLATION AND CHANGING PRICES
- ---------------------------------------

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

IMPACT OF NEW ACCOUNTING STANDARDS
- ----------------------------------

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

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

         In June 1998, the FASB issued SFAS No. 133,  "Accounting for Derivative
Instruments and Hedging Activities," which establishes  accounting and reporting
standards for derivative  instruments,  including certain derivative instruments
embedded in other  contracts,  and for hedging  activities.  This  Statement  is
effective for all fiscal quarters of fiscal years beginning after June 15, 1999.
Management is currently evaluating what impact, if any, this Statement will have
on the Company's consolidated financial statements.
<PAGE>
<TABLE>
<CAPTION>
                                                 Hudson River Bancorp, Inc.
                                            Management's Discussion and Analysis
                                                         (continued)
Table A. Financial Highlights
                                                                    For the Three Months Ended    For the Nine Months Ended
                                                                             December 31,                 December 31,
                                                                    ---------------------------   --------------------------
                                                                       1998            1997          1998            1997
                                                                    -----------      ----------   -----------       -------- 
<S>                                                                  <C>             <C>          <C>               <C>    
Performance Ratios:
- -------------------
Earnings per share (1)                                              $      0.11      $       -    $      0.06       $     -
Return on average assets                                                   0.90%          0.25%          0.32%         0.38%
Return on average equity                                                   3.29%          2.41%          1.49%         3.71%
Net interest rate spread                                                   3.48%          3.95%          3.68%         4.05%
Net interest margin                                                        4.87%          4.55%          4.83%         4.62%
Yield on average earning assets                                            8.03%          8.68%          8.26%         8.75%
Rate on average interest-bearing liabilities                               4.55%          4.73%          4.58%         4.70%
Average earning assets to average interest-bearing
     liabilities                                                         144.04%        114.43%        133.33%       113.97%
Efficiency ratio                                                          53.14%         64.10%         51.22%        58.48%
Expense ratio                                                              2.64%          2.95%          2.53%         2.80%
Weighted average shares outstanding, excluding
     unallocated ESOP shares                                         16,425,450              -     16,442,094             -

Core earnings (2)                                                   $     1,880      $     417    $     5,085       $ 1,886
Core earnings per share (1)                                         $      0.11      $       -    $      0.31       $     -
Core earnings return on average assets                                     0.90%          0.25%          0.84%         0.38%
Core earnings return on average equity                                     3.29%          2.41%          3.89%         3.71%
Price/Annualized Core Earnings ratio (1)                                  25.14              -          23.09             -


<CAPTION>
                                                                                          At Period Ended
                                                                    ------------------------------------------------------
                                                                    December 31,  September 30,            March 31,
                                                                                                  ------------------------  
                                                                        1998           1998           1998           1997
                                                                    -----------      --------     -----------       ------ 
<S>                                                                  <C>             <C>          <C>               <C>    
Share Information
- -----------------
Shares outstanding at period end, excluding unallocated ESOP shares  16,425,450     16,425,450              -             -
Book value per share, excluding unallocated ESOP shares             $     13.84    $     13.76              -             -
Book value per share                                                $     12.73    $     12.66              -             -
Market price at period end                                          $   11.3125    $   10.1250              -             -

Asset Quality Ratios:
- ---------------------
Non-performing loans to total loans                                        2.25%          2.69%          3.10%         4.06%
Allowance for loan losses to non-performing loans                        104.40%         81.74%         52.32%        29.37%
Allowance for loan losses to total loans                                   2.35%          2.20%          1.62%         1.19%
Non-performing assets to total assets                                      1.73%          1.91%          2.57%         3.60%

Capital Ratio:
- --------------
Equity to total assets                                                    27.27%         27.19%         10.18%        10.00%

</TABLE>
(1) Includes net income since July 1, 1998 only.
(2) Core  earnings  excludes the July 1, 1998,  $3.1 million  after-tax  expense
        resulting from the establishment of a charitable foundation.
<PAGE>
<TABLE>
<CAPTION>
                                                     Hudson River Bancorp, Inc.
                                                Management's Discussion and Analysis
                                                             (continued)
Table B. Average Balances, Interest, and Yields
                                                                               Three Months Ended December 31,
                                                    --------------------------------------------------------------------------------
                                                                       1998                                    1997
                                                    ------------------------------------------   -----------------------------------
                                                     Average                      Average        Average                  Average
                                                     Balance         Interest    Yield/Rate(1)   Balance     Interest  Yield/Rate(1)
                                                     -----------------------------------------   -----------------------------------
                                                                                   (Dollars in thousands)
<S>                                                 <C>             <C>              <C>       <C>           <C>              <C>   
Earning assets:
Federal Funds sold                                  $   3,911       $      47        4.77%     $   4,932     $      71        5.71% 
Securities purchased under agreements to resell        28,530             373        5.19%            --            --          --  
Securities available for sale (2)                     193,326           3,060        6.28%        38,172           626        6.51% 
Investment securities                                  43,303             675        6.18%        68,210         1,114        6.48% 
Federal Home Loan Bank of NY stock                      3,035              53        6.93%         2,812            51        7.20% 
Loans receivable (3)                                  524,078          11,913        9.02%       516,974        11,939        9.16% 
                                                    --------------------------------------     ------------------------------------
     Total earning assets                           $ 796,183       $  16,121        8.03%     $ 631,100     $  13,801        8.68% 
                                                                    ----------------------                   ----------------------
  
Cash and due from banks                             $  13,135                                  $  12,534                            
Allowance for loan losses                             (11,886)                                    (7,566)                           
Other non-earning assets                               29,804                                     26,280
                                                    ---------                                  ---------                            
     Total assets                                   $ 827,236                                  $ 662,348                            
                                                    =========                                  =========                            
Interest-bearing liabilities:                                                                                                       
Savings accounts                                    $ 139,691       $   1,099        3.12%     $ 138,584     $   1,211        3.47% 
N.O.W. and Money Market accounts                       95,306             684        2.85%        91,521           717        3.11% 
Time deposit accounts                                 313,894           4,533        5.73%       316,676         4,603        5.77% 
Mortgagors' escrow balances                             3,812              22        2.29%         3,380            20        2.35% 
Short-term borrowings                                      65               1        6.10%         1,349            20        5.88% 
                                                    --------------------------------------     ------------------------------------
     Total interest-bearing liabilities             $ 552,768       $   6,339        4.55%     $ 551,510     $   6,571        4.73% 
                                                                    ----------------------                   ----------------------
    
Non-interest bearing deposits                       $  41,760                                  $  36,856  
Other non-interest bearing liabilities                  5,834                                      5,466  
Stockholders' Equity                                  226,874                                     68,516 
                                                    ---------                                  --------- 
     Total liabilities and stockholders' equity     $ 827,236                                  $ 662,348                            
                                                    =========                                  =========                            
Net interest income                                                 $   9,782                                $   7,230              
                                                                    =========                                =========              
Net interest spread                                                                  3.48%                                    3.95%
                                                                                     ====                                     ==== 
Net interest margin                                                                  4.87%                                    4.55%
                                                                                     ====                                     ==== 
</TABLE>
(1) Annualized                                            
(2) Includes SFAS No. 115 fair value adjustment
(3) Includes non-accrual loans                                       (continued)
<PAGE>
<TABLE>
<CAPTION>
                                                     Hudson River Bancorp, Inc.
                                                Management's Discussion and Analysis
                                                             (continued)
Table B.(continued) 
                                                                               Nine Months Ended December 31,
                                                    --------------------------------------------------------------------------------
                                                                       1998                                    1997
                                                    ------------------------------------------   -----------------------------------
                                                     Average                      Average        Average                  Average
                                                     Balance         Interest    Yield/Rate(1)   Balance     Interest  Yield/Rate(1)
                                                     -----------------------------------------   -----------------------------------
                                                                                   (Dollars in thousands)
<S>                                                 <C>             <C>              <C>       <C>           <C>              <C>   
Earning assets:
Federal Funds sold                                  $  24,314       $   1,028        5.61%     $   4,710     $     202        5.69% 
Securities purchased under agreements to resell        37,165           1,571        5.61%            --            --          --  
Securities available for sale (2)                     134,615           6,521        6.43%        39,703         1,960        6.55% 
Investment securities                                  53,531           2,562        6.35%        72,208         3,565        6.55% 
Federal Home Loan Bank of NY stock                      3,035             164        7.17%         2,812           142        6.70% 
Loans receivable (3)                                  518,820          36,190        9.26%       509,634        35,584        9.27% 
                                                    --------------------------------------     ------------------------------------
     Total earning assets                           $ 771,480       $  48,036        8.26%     $ 629,067     $  41,453        8.75% 
                                                                    ----------------------                   ----------------------

Cash and due from banks                             $  13,222                                  $  11,048                            
Allowance for loan losses                             (10,252)                                    (6,953)                           
Other non-earning assets                               27,658                                     26,945  
                                                    ---------                                  ---------                            
     Total assets                                   $ 802,108                                  $ 660,107                            
                                                    =========                                  =========                            
Interest-bearing liabilities:                                                                                                       
Savings accounts                                    $ 160,082       $   3,966        3.29%     $ 137,841     $   3,584        3.45% 
N.O.W. and Money Market accounts                       96,495           2,076        2.86%        94,247         2,178        3.07% 
Time deposit accounts                                 315,443          13,796        5.80%       310,499        13,513        5.78% 
Mortgagors' escrow balances                             5,463              93        2.26%         5,088            89        2.32% 
Short-term borrowings                                   1,162              51        5.83%         4,266           176        5.48% 
                                                    --------------------------------------     ------------------------------------
     Total interest-bearing liabilities             $ 578,645       $  19,982        4.58%     $ 551,941     $  19,540        4.70% 
                                                                    ----------------------                   ----------------------
 
Non-interest bearing deposits                       $  43,838                                  $  35,638                            
Other non-interest bearing liabilities                  6,191                                      5,106                            
Stockholders' Equity                                  173,434                                     67,422 
                                                    ---------                                  ---------                            
                                                        
     Total liabilities and stockholders' equity     $ 802,108                                  $ 660,107                            
                                                    =========                                  =========                            
Net interest income                                                 $  28,054                                $  21,913              
                                                                    =========                                =========              
Net interest spread                                                                  3.68%                                    4.05% 
                                                                                     ====                                     ====  
Net interest margin                                                                  4.83%                                    4.62% 
                                                                                     ====                                     ====
</TABLE>
(1) Annualized
(2) Includes SFAS No. 115 fair value adjustment
(3) Includes non-accrual loans
<PAGE>
<TABLE>
<CAPTION>
                                          Hudson River Bancorp, Inc.
                                     Management's Discussion and Analysis
                                                  (continued)
Table C. Volume and Rate Analysis

                                                                         1998 vs 1997
                                                    ---------------------------------------------------------
                                                    Three Months Ended
                                                         December 31,      Increase               Due To
                                                    -------------------                  --------------------
                                                      1998        1997     (Decrease)    Volume          Rate
                                                    ---------------------------------------------------------- 
                                                                         (In thousands)
<S>                                                 <C>         <C>         <C>          <C>              <C> 
Interest and dividend income:
- -----------------------------
Federal Funds sold                                  $    47     $    71     $   (24)     $   (13)     $   (11)
Securities purchased under agreements to resell         373        --           373          373         --
Securities available for sale                         3,060         626       2,434        2,457          (23)
Investment securities                                   675       1,114        (439)        (390)         (49)
Federal Home Loan Bank of NY stock                       53          51           2            4           (2)
Loans receivable                                     11,913      11,939         (26)         163         (189)
                                                    ---------------------------------------------------------- 

     Total interest income                           16,121      13,801       2,320        2,593         (273)
                                                    ---------------------------------------------------------- 

Interest expense:
- -----------------
Savings accounts                                      1,099       1,211        (112)          10         (122)
N.O.W. and Money Market accounts                        684         717         (33)          29          (62)
Time deposit accounts                                 4,533       4,603         (70)         (40)         (30)
Mortgagors' escrow balances                              22          20           2            3           (1)
Short-term borrowings                                     1          20         (19)         (20)           1
                                                    ---------------------------------------------------------- 

     Total interest expense                           6,339       6,571        (232)         (19)        (213)
                                                    ---------------------------------------------------------- 

Net interest income                                 $ 9,782     $ 7,230     $ 2,552      $ 2,613      $   (61)
                                                    ========================================================== 
</TABLE>
Note:   Changes   attributable  to  both  rate  and  volume,   which  cannot  be
        segregated,  have been  allocated  proportionately  to the change due to
        volume and the changes due to rate.
<PAGE>
<TABLE>
<CAPTION>

                                          Hudson River Bancorp, Inc.
                                     Management's Discussion and Analysis
                                                  (continued)

Table C. Volume and Rate Analysis (continued)

                                                                         1998 vs 1997
                                                    ---------------------------------------------------------
                                                     Nine Months Ended
                                                         December 31,      Increase               Due To
                                                    -------------------                  --------------------
                                                      1998        1997     (Decrease)    Volume          Rate
                                                    ---------------------------------------------------------- 
                                                                         (In thousands)
<S>                                                 <C>         <C>         <C>          <C>              <C> 
Interest and dividend income:
- -----------------------------
Federal Funds sold                                  $ 1,028     $   202     $   826      $   829      $    (3)
Securities purchased under agreements to resell       1,571        --         1,571        1,571         --
Securities available for sale                         6,521       1,960       4,561        4,598          (37)
Investment securities                                 2,562       3,565      (1,003)        (897)        (106)
Federal Home Loan Bank of NY stock                      164         142          22           12           10
Loans receivable                                     36,190      35,584         606          641          (35)
                                                    ---------------------------------------------------------- 

     Total interest income                           48,036      41,453       6,583        6,754         (171)
                                                    ---------------------------------------------------------- 

Interest expense:
- -----------------
Savings accounts                                      3,966       3,584         382          557         (175)
N.O.W. and Money Market accounts                      2,076       2,178        (102)          51         (153)
Time deposit accounts                                13,796      13,513         283          216           67
Mortgagors' escrow balances                              93          89           4            6           (2)
Short-term borrowings                                    51         176        (125)        (136)          11
                                                    ---------------------------------------------------------- 

     Total interest expense                          19,982      19,540         442          695         (253)
                                                    ---------------------------------------------------------- 

Net interest income                                 $28,054     $21,913     $ 6,141      $ 6,060      $    81
                                                    ==========================================================

</TABLE>

Note:   Changes   attributable  to  both  rate  and  volume,   which  cannot  be
        segregated,  have been  allocated  proportionately  to the change due to
        volume and the change due to rate.
<PAGE>
<TABLE>
<CAPTION>
                                                    Hudson River Bancorp, Inc.
                                               Management's Discussion and Analysis
                                                           (continued)

Table D. Loan Portfolio Analysis
                                                                  December 31,                          March 31,
                                                                                    ---------------------------------------------
                                                                      1998                     1998                    1997
                                                           ---------------------    ---------------------    --------------------
                                                             Amount          %        Amount          %        Amount          %
                                                           ---------       ----     ---------       ----     ---------       ----   
                                                                                    (Dollars in thousands)
<S>                                                        <C>            <C>       <C>            <C>       <C>            <C>     
Loans secured by real estate:
            Residential                                    $ 285,791       52.9%    $ 269,435       53.2%    $ 274,092       55.6%  
            Commercial                                        86,768       16.1%       76,570       15.1%       67,697       13.7% 
            Construction                                       4,150        0.8%        4,621        0.9%        2,725        0.6%
                                                           ---------      -----     ---------      -----     ---------      -----   
                 Total loans secured by real estate        $ 376,709       69.8%    $ 350,626       69.2%    $ 344,514       69.9% 
                                                           ---------      -----     ---------      -----     ---------      -----   

Other loans:                                                                                                                       
            Manufactured housing                            $ 92,483       17.1%     $ 97,426       19.2%     $ 92,651       18.8% 
            Commercial                                        38,758        7.2%       18,484        3.7%       19,713        4.0% 
            Financed insurance premiums                       18,364        3.4%       27,976        5.5%       23,535        4.8% 
            Consumer                                          12,547        2.3%       11,857        2.3%       11,577        2.3% 
                                                           ---------      -----     ---------      -----     ---------      -----   
                 Total other loans                         $ 162,152       30.0%    $ 155,743       30.7%    $ 147,476       29.9%
                                                           ---------      -----     ---------      -----     ---------      -----   

Net deferred loan origination costs and unearned                                                                                   
            discount                                           1,087        0.2%          609        0.1%        1,029        0.2% 
                                                           ---------      -----     ---------      -----     ---------      -----   
            Total loans receivable                         $ 539,948      100.0%    $ 506,978      100.0%    $ 493,019      100.0%
                                                                          =====                    =====                    =====
Allowance for loan losses                                    (12,697)                  (8,227)                  (5,872)
                                                           ---------                ---------                ---------           
                 Net loans receivable                      $ 527,251                $ 498,751                $ 487,147             
                                                           =========                =========                =========  
</TABLE>           
<PAGE>  
<TABLE>
<CAPTION>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)
Table E. Non-Performing Assets

                                             December 31,         March 31,
                                                           --------------------
                                                 1998         1998         1997
                                              -------      -------      -------
                                                       (In thousands)
<S>                                           <C>          <C>          <C>    
Non-accruing loans:
     Residential real estate                  $ 3,522      $ 4,512      $ 4,553
     Commercial real estate                     2,969        5,253        3,239
     Commercial loans                            --           --          2,318
     Manufactured housing                       3,159        3,060        2,260
     Financed insurance premiums                2,392        2,768        2,867
     Consumer                                     120          114           45
                                              -------      -------      -------
Total                                         $12,162      $15,707      $15,282
                                              -------      -------      -------

Accruing loans past due 90-days or more:
     Residential real estate                     --           --        $   570
     Commercial real estate                      --           --          3,874
     Commercial loans                            --           --            244
     Manufactured housing                        --             16         --
     Financed insurance premiums                 --           --           --
     Consumer                                    --           --             23
                                              -------      -------      -------
Total                                            --        $    16      $ 4,711
                                              -------      -------      -------

Total non-performing loans:                   $12,162      $15,723      $19,993
                                              =======      =======      =======
Foreclosed Assets:
     Residential real estate                  $   258      $   145      $    48
     Commercial real estate                       457          299        2,860
     Repossessed property                       1,580        1,088          539
                                              -------      -------      -------
Total                                         $ 2,295      $ 1,532      $ 3,447
                                              =======      =======      =======

Total non-performing assets                   $14,457      $17,255      $23,440
                                              =======      =======      =======
Allowance for Loan Losses                     $12,697      $ 8,227      $ 5,872
                                              =======      =======      =======

Coverage of non-performing loans               104.40%       52.32%       29.37%
Non-performing assets as a percentage of
   total assets                                  1.73%        2.57%        3.60%
Non-performing loans as a percentage of
     total loans                                 2.25%        3.10%        4.06%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                       Hudson River Bancorp, Inc.
                                  Management's Discussion and Analysis
                                               (continued)
Table F. Loan Loss Experience
                                                   Three Months Ended             Nine Months Ended
                                                      December 31,                    December 31,
                                              -------------------------       -------------------------
                                                 1998            1997            1998            1997
                                              ---------       ---------       ---------       ---------
                                                                     (In thousands)
<S>                                           <C>             <C>             <C>             <C>      
Total loans outstanding (end of period)       $ 539,948       $ 511,898       $ 539,948       $ 511,898
                                              =========       =========       =========       =========
Average total loans outstanding
        (period to date)                      $ 524,078       $ 516,974       $ 518,820       $ 509,634
                                              =========       =========       =========       =========
Allowance for loan loss at
        beginning of period                   $  11,560       $   9,290       $   8,227       $   5,872
Loan charge-offs:
        Residential real estate                    (102)           (325)           (186)           (391)
        Commercial real estate                      (39)         (1,187)            (95)         (1,233)
        Commercial loans                            (14)         (2,253)            (72)         (2,309)
        Manufactured housing                       (314)           (184)           (868)           (331)
        Consumer                                    (11)            (56)            (94)            (81)
        Financed insurance premiums                (292)           (722)         (1,028)         (1,608)
                                              ---------       ---------       ---------       ---------
                   Total charge-offs               (772)         (4,727)         (2,343)         (5,953)
                                              ---------       ---------       ---------       ---------

Loan recoveries:
        Residential real estate                       1               8             331               8
        Commercial real estate                        2              --               2              17
        Commercial loans                              1               5              16               7
        Manufactured housing                         10              50              50              82
        Consumer                                      5              12              18              31
        Financed insurance premiums                 209             115             555             284
                                              ---------       ---------       ---------       ---------
                   Total recoveries                 228             190             972             429
                                              ---------       ---------       ---------       ---------
Loan charge-offs, net of recoveries                (544)         (4,537)         (1,371)         (5,524)
Provision charged to operations                   1,681           2,003           5,841           6,408
Allowance for loan losses
        at end of period                      $  12,697       $   6,756       $  12,697       $   6,756
                                              =========       =========       =========       =========
Ratio of net charge-offs during
        the period to average loans
        outstanding during the period (1)          0.41%           3.48%           0.35%           1.44%
                                              =========       =========       =========       =========
Provision as a percentage
        of average loans (1)                       1.27%           1.54%           1.49%           1.67%
                                              =========       =========       =========       =========
Allowance as a percentage of
        total loans (end of period)                2.35%           1.32%           2.35%           1.32%
                                              =========       =========       =========       =========
</TABLE>
(1) Annualized
<PAGE>
                           Hudson River Bancorp, Inc.

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

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

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

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

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

         Interest rate risk analyses  performed by the Company indicate that the
Company is asset sensitive, or its earning assets mature or reprice more quickly
than its interest-bearing liabilities. As a result, falling interest rates could
result  in a  decrease  in  net  income.  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>

<PAGE>


                           HUDSON RIVER BANCORP, INC.
                           PART II- OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS
                           None
ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS
                  (a)      None
                  (b)      None
                  (c)      None
                  (d)      None
ITEM 3:  DEFAULTS UPON SENIOR SECURITIES
                           None
ITEM 4:  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
                           None
ITEM 5:  OTHER INFORMATION
                           None
ITEM 6:  EXHIBITS AND REPORTS ON FORM 8-K
                  (a)  The following exhibit is included herein:
                           (27) Financial Data Schedule  (included in electronic
                           format only) 
                  (b)  Reports on Form 8-K
                           No  reports  on Form 8-K have been  filed  during the
                           quarter ended December 31, 1998



<PAGE>
                                   SIGNATURES




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



                                      HUDSON RIVER BANCORP, INC.






          02/09/99                    /s/Carl A. Florio
          --------                    -----------------
          Date                        Carl A. Florio, Director, President and
                                      Chief Executive Officer (Principal
                                      Executive and Operating Officer)




          02/09/99                    /s/Timothy E. Blow
          --------                    ------------------
          Date                        Timothy E. Blow, Chief Financial
                                      Officer (Principal Financial and
                                      Accounting Officer)



<TABLE> <S> <C>

<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          MAR-31-1999
<PERIOD-END>                               DEC-31-1998
<CASH>                                          12,480
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                26,563
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    197,667
<INVESTMENTS-CARRYING>                          37,398
<INVESTMENTS-MARKET>                            37,681
<LOANS>                                        539,948
<ALLOWANCE>                                     12,697
<TOTAL-ASSETS>                                 833,711
<DEPOSITS>                                     595,666
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                             10,694
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                           179
<OTHER-SE>                                     227,172
<TOTAL-LIABILITIES-AND-EQUITY>                 833,711
<INTEREST-LOAN>                                 36,190
<INTEREST-INVEST>                                9,083
<INTEREST-OTHER>                                 2,763
<INTEREST-TOTAL>                                48,036
<INTEREST-DEPOSIT>                              19,931
<INTEREST-EXPENSE>                              19,982
<INTEREST-INCOME-NET>                           28,054
<LOAN-LOSSES>                                    5,841
<SECURITIES-GAINS>                                  33
<EXPENSE-OTHER>                                 21,012
<INCOME-PRETAX>                                  3,083
<INCOME-PRE-EXTRAORDINARY>                       3,083
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,944
<EPS-PRIMARY>                                      .06
<EPS-DILUTED>                                      .06
<YIELD-ACTUAL>                                    4.83
<LOANS-NON>                                     12,162
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 8,227
<CHARGE-OFFS>                                    2,343
<RECOVERIES>                                       972
<ALLOWANCE-CLOSE>                               12,697
<ALLOWANCE-DOMESTIC>                            11,206
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          1,491
        

</TABLE>


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