HUDSON HOTELS CORP
10QSB, 1996-11-13
HOTELS & MOTELS
Previous: CAROLINA FIRST BANCSHARES INC, 10-Q, 1996-11-13
Next: PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY ACCOUNT, 10-Q, 1996-11-13



<PAGE>


                          SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, D.C. 20549

                                     FORM 10-QSB

                     Quarterly Report Under Section 13 or 15 (d)
                        of the Securities Exchange Act of 1934


For Quarter Ended.............................................September 30, 1996
Commission File Number...................................................0-17838



                              Hudson Hotels Corporation
- --------------------------------------------------------------------------------
                (Exact name of Registrant as specified in its charter)



    New York                                                    16-1312167
- --------------------------------------------------------------------------------
State or other jurisdiction of                             I.R.S. Employer
in corporation or organization                             Identification No.


                   One Airport Way, Suite 200, Rochester, New York        14624
- --------------------------------------------------------------------------------
                       (Address or principal executive offices)      (Zip Code)


                                    (716) 436-6000
- --------------------------------------------------------------------------------
                 (Registrant's telephone number, including area code)



    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.


    YES     X                                    NO               
    -----------------                            -----------------


                        APPLICABLE ONLY TO CORPORATE ISSUERS:

    As of November 4, 1996 the Registrant had issued and outstanding 4,416,805
shares of its $.001 par value common stock.

                   The total number of pages in this report is 22.

          The Index of Exhibits filed with the Reports is found at page 20.


<PAGE>

<TABLE>
<CAPTION>

                                                       PART 1 - FINANCIAL INFORMATION
                                                        Item 1 - Financial Statements

HUDSON HOTELS CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996 and 1995, AND THE THREE MONTHS 
ENDED SEPTEMBER 30, 1996 AND 1995
(unaudited)
_____________________________________________________________________________________________________________________

                                                     Three Months Ended                            Nine Months Ended
                                                        September 30                                 September 30

                                                       1996            1995                        1996          1995

OPERATING REVENUES:
<S>                                          <C>             <C>                          <C>             <C>
  Hotel operations                             $  3,097,586   $  1,703,742                  $  4,792,266   $  4,298,920
  Beach club income                                 518,102        511,461                     1,932,196      1,921,238
  Management fees - 
       Nonaffiliate                                  77,783         73,520                       192,836        203,621
       Affiliate                                    193,131        208,378                       560,159        522,649
  Royalties                                         184,654        144,360                       450,776        331,041
  Franchise placement income                              0         55,500                       100,000         80,500
  Development fees                                   40,000         80,000                       330,000        120,000
  Consulting                                         50,000             --                       300,000             --
  Sale of land                                           --             --                            --        185,055
  Miscellaneous                                      13,058             --                        29,079          5,560
                                               ------------    -----------                  ------------    -----------


            Total operating revenues              4,174,314      2,776,961                     8,687,312      7,668,584
                                               ------------    -----------                  ------------    -----------


OPERATING COSTS AND EXPENSES
  Direct                                          2,765,859      1,879,704                     4,800,565      5,075,310
  Corporate                                         433,832        441,282                     1,393,547      1,323,782
  Depreciation and Amortization                     225,197        120,202                       475,390        376,991
                                               ------------    -----------                  ------------    -----------

       Total operating costs and expenses         3,424,888      2,441,188                     6,669,502      6,776,083
                                               ------------    -----------                  ------------    -----------

       Income from operations                       749,426        335,773                     2,017,810        892,501
                                               ------------    -----------                  ------------    -----------

OTHER INCOME (EXPENSE):
  Interest income - corporate                        50,923          9,511                       129,620         58,855
  Interest income - minority interests               33,980         36,350                       109,104        141,653
  Interest expense - corporate                     (162,516)       (82,589)                     (309,582)      (223,828)
  Interest expense - hotel operations              (303,855)            --                      (303,855)            --
  Interest expense - minority interests             (26,566)      (144,840)                    (298,367)       (454,482)
  Gain on repurchase of franchise rights               --               --                            --        150,000
  Gain on sale of franchise rights                  358,725             --                       358,725             --
                                               ------------    -----------                  ------------    -----------

       Total other income (expense)                 (49,309)      (181,568)                     (314,355)      (327,802)

Income from operations, before income taxes,
  minority interest and equity on net losses of
  affiliates                                        700,117        154,205                     1,703,455        564,699

PROVISION (BENEFIT) FROM INCOME TAXES               302,840         40,750                       490,837       (793,693)
                                               ------------    -----------                  ------------    -----------

Income from operations, before minority interest,
  and equity on net losses of affiliates            397,277        113,455                     1,212,618      1,358,392

MINORITY INTEREST                                    38,360         91,048                      (363,378)      (210,636)
EQUITY INCOME/(LOSSES) OF AFFILIATES                 18,624         14,619                        63,762         (7,142)
                                               --- --------    -----------                  ------------   ---- -------

NET INCOME                                     $    454,261    $   219,122                  $    913,002   $  1,140,614
                                               ------------    -----------                  ------------   ------------
                                               ------------    -----------                  ------------   ------------


NET INCOME PER COMMON SHARE - PRIMARY                 $0.10          $0.05                         $0.21          $0.30
                                                      -----          -----                         -----          -----
                                                      -----          -----                         -----          -----

NET INCOME PER COMMON SHARE - FULLY DILUTED           $0.09          $0.05                         $0.19          $0.26
                                                      -----          -----                         -----          -----
                                                      -----          -----                         -----          -----
</TABLE>


The accompanying notes to consolidated financial statements are an integral 
part of these consolidated statements.


<PAGE>

HUDSON HOTELS CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
September 30, 1996
(unaudited)
________________________________________________________________________________



ASSETS                                                 1996
- ------                                                 ----

CURRENT ASSETS:
  Cash and cash equivalents                   $   1,317,708
  Accounts receivable - trade                       724,111
  Inventories                                       163,756
  Prepaid expenses and other                        601,662
  Accounts and notes receivable -     
    Affiliates                                      200,850
    Nonaffiliate                                    528,042
Other current assets                              2,266,616
                                                 ----------

Total current assets                                                      
                                                                          
                                                  5,802,745
                                                 ----------

INVESTMENTS IN PARTNERSHIP INTERESTS              2,826,524
                                                 ----------

NVESTMENT IN LAND                                   780,822
                                                 ----------

REAL ESTATE DEVELOPMENT                           3,453,570
                                                -----------

PROPERTY AND EQUIPMENT, NET                      21,885,663
                                                -----------

DEFERRED TAX ASSET                                  455,171
                                                -----------

OTHER ASSETS:

  Mortgage and note receivable -
    Affiliate                                     1,300,000
  Deposit                                           544,447
  Intangibles and other assets                    3,243,224
                                                 ----------

  Total other assets                              5,087,671
                                                 ----------

  Total assets                                  $40,292,166
                                                -----------
                                                -----------









The accompanying notes to consolidated financial statements are an integral part
of these consolidated balance sheets.

<PAGE>

HUDSON HOTELS CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
September 30, 1996
(unaudited)

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

LIABILITIES AND SHAREHOLDERS' INVESTMENT                              1996
- ----------------------------------------                              ----


CURRENT LIABILITIES:
  Line of credit                                             $   1,190,000
  Accounts payable - trade                                         555,956
  Accrued payroll and related taxes                                 47,480
  Accrued interest                                                 188,569
  Other accrued expenses                                           641,790
  Current portion of long-term debt                              1,815,585
  Notes payable - related party                                     30,000
  Deferred revenue - Beach Club                                     98,117
  Deferred consulting                                                    0
  Deferred franchise revenue - current                              63,000
  Customer deposits                                                314,283
                                                              ------------

  Total current liabilities                                      4,944,780
                                                              ------------

LONG-TERM DEBT                                                  22,662,939
                                                               -----------

DEFERRED REVENUE - LAND SALE                                       185,055
                                                               -----------

LIMITED PARTNERS' INTEREST IN CONTROLLED PARTNERSHIPS            1,297,937
                                                               -----------
SHAREHOLDERS' INVESTMENT:

  Preferred stock                                                      295
  Common stock                                                       4,416
  Additional paid-in capital                                    13,530,675
  Warrants outstanding                                              50,000
  Accumulated deficit                                           (2,383,931)
                                                              ------------

  Total shareholders' investment                                11,201,455
                                                              ------------

  Total liabilities and shareholders' investment               $40,292,166
                                                              ------------
                                                              ------------










The accompanying notes to consolidated financial statements are an integral part
of these consolidated balance sheets.

<PAGE>

HUDSON HOTELS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' INVESTMENT
FOR THE PERIOD ENDED SEPTEMBER 30, 1996
(unaudited)
<TABLE>
<CAPTION>
__________________________________________________________________________________________________________________________________


                                            Additional               Additional
                              Series A       Paid-In                 Paid-In
                              Preferred      Capital       Common     Capital    Warrants    Accumulated    Treasury
                                Stock       Preferred      Stock      Common    Outstanding    Deficit       Stock       Total
                              ---------     ---------    ---------   --------  ------------  -----------   ----------   -------
 
<S>                           <C>         <C>            <C>       <C>          <C>       <C>             <C>         <C>
BALANCE, December 31, 1995      $ 295      $1,560,705     $3,280    $5,610,844   $60,000    $(3,201,443)   $(122,855)  $3,910,826

Net Income                         --              --         --            --        --        913,002        --         913,002

Exercise of stock options          --              --         23        15,644   (10,000)            --        --           5,667

Conversion of debentures           --              --        600     2,999,400                                          3,000,000

Purchase of treasury stock         --              --                                                     (3,953,042)  (3,953,042)

Issuance of common stock and use of
  treasury stock for purchase of five
  hotels                                                     513     3,324,491                             4,075,897    7,400,901

Other                              --              --         --        19,591        --               --         --       19,591

Cash dividends paid on 
  preferred stock                  --              --         --            --        --          (95,490)        --      (95,490)
__________________________________________________________________________________________________________________________________

BALANCE, September 30, 1996      $295      $1,560,705     $4,416   $11,969,970   $50,000       (2,383,931)        $0  $11,201,455

- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Stock balances at December 31, 1995:

    Common stock:  3,231,425 shares; Preferred stock:  294,723 shares

Stock balances at September 30, 1996:

    Common stock:  4,415,805 shares; Preferred stock:  294,723 shares








The accompanying notes to financial statements are an integral part of these 
consolidated statements.

<PAGE>

HUDSON HOTELS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996 and 1995
(unaudited)

<TABLE>
<CAPTION>
______________________________________________________________________________________________________________

                                                                                1996             1995
                                                                                ----             ----

CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                        <C>              <C>
  Net Income                                                                 $  913,002       $1,140,614
  Adjustments to reconcile net income to net cash from operating activities:
    Deferred tax provision (benefit)                                            150,830         (800,619)
    Depreciation and amortization                                               475,390          376,991
    Gain on sale of land                                                             --         (185,055)
    Gain on repurchase of franchise rights                                           --         (150,000)
    Minority interest in loss (earnings)                                        363,378          210,636
    Non-cash consulting                                                          19,591           14,764
    Equity in net losses (income) of affiliate                                  (63,762)           7,142
    Provision for (benefit from) bad debts                                           --           81,140
    Capital distributions from unconsolidated partnership interests              57,185           20,156
    Cash proceeds on land sale                                                       --          573,105
    (Increase) decrease in assets
      Accounts receivable - trade                                              (332,102)         154,528
      Inventories                                                               (59,310)         (22,508)
      Prepaid expenses                                                           (6,410)          40,832
    Increase (decrease) in liabilities
      Accounts payable                                                          163,615          165,960
      Accrued payroll and related taxes                                          12,907           18,783
      Accrued interest                                                          (42,854)         (21,951)
      Other accrued expenses                                                     54,848          146,905
      Deferred revenue - Beach Club                                            (823,859)        (916,134)
      Deferred consulting                                                      (300,000)              --
      Customer deposits                                                         238,875          (10,471)
    Cash paid to repurchase franchise rights                                         --         (200,000)
    Deferred franchise revenue                                                  (41,000)         (50,000)
                                                                            -----------    -------------

          Net cash provided by operating activities                             780,324          594,818
                                                                            -----------    -------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of land/real estate development                                (1,895,998)        (915,865)
  Deposit on leased operations                                                 (200,000)              --
  Capital contribution to unconsolidated partnership interests                       --         (757,000)
  Collection on affiliate accounts and notes receivable                         137,481          913,588
  Increase in non-affiliate accounts and notes receivable                      (422,756)        (745,953)
  Purchase of equipment                                                        (211,405)        (300,152)
  Cash received for options exercised                                             4,000          222,850
  Cash acquired relating to purchase of Hudson Properties                       413,791               --
  Change in other assets                                                     (2,223,070)        (124,045)
                                                                           ------------      ------------

          Net cash used in investing activities                              (4,397,957)      (1,706,577)
                                                                           ------------      -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Distributions to limited partners                                            (140,544)      (1,154,130)
  Proceeds of borrowings                                                      7,500,000        1,500,000
  Payments of debt                                                             (252,013)        (386,338)
  Borrowings on line of credit, net                                           1,110,000          895,000
  Treasury stock purchased                                                   (3,953,042)              --
  Dividends paid                                                                (95,490)         (95,490)
                                                                            -----------      -----------

          Net cash used in financing activities                               4,168,911          759,042
                                                                            -----------      -----------

NET INCREASE IN CASH AND CASH EQUIVALENTS                                       551,278         (352,717)

CASH AND CASH EQUIVALENTS - beginning of period                                 766,428          592,581
                                                                             ----------       ----------

CASH AND CASH EQUIVALENTS - end of period                                     1,317,706          239,864
                                                                             ----------       ----------
                                                                             ----------       ----------


SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
     Cash paid during the period for:
         Interest                                                               910,824          622,550
                                                                             ----------       ----------
                                                                             ----------       ----------

         Income taxes                                                        $  208,269       $   61,567
                                                                             ----------       ----------
                                                                             ----------       ----------
</TABLE>

The accompanying notes to financial statements are an integral part of these 
consolidated statements.


<PAGE>



                      HUDSON HOTELS CORPORATION AND SUBSIDIARIES

                      Notes to Consolidated Financial Statements
                                  September 30, 1996
                                     (unaudited)

1.   BASIS OF PRESENTATION

     In the opinion of Management, the interim financial statements included
     herewith reflect all adjustments which are necessary for a fair statement
     of the results for the interim periods presented.  All significant
     intercompany transactions and accounts have been eliminated in
     consolidation.

     The results of operations for the interim periods presented are not
     necessarily indicative of the results to be expected for the full year.

     The accounting policies followed by the Company are set forth in Note 2 to
     the Company's financial statements in the December 31, 1995 10-KSB.

     Other footnote disclosures normally included in the financial statements
     prepared in accordance with generally accepted accounting principles have
     been condensed or omitted.  It is suggested that these consolidated
     financial statements be read in conjunction with the financial statements
     and notes included in the Company's December 31, 1995 10-KSB.

2.   THE COMPANY    

     As a result of shareholder approval, on May 13, 1996, the Company amended
     its Certificate of Incorporation to change the Company's name to Hudson
     Hotels Corporation.

3.   LITIGATION

     On October 26, 1990, a complaint was filed in Palm Beach County Circuit
     Court, Florida, by Seagate Beach Quarters, Inc., a Florida corporation
     (Bearing Case #90-12358-AB), seeking damages plus interest and costs,
     against Rochester Community Savings Bank, ("RCSB"), a New York based bank,
     Shore Holdings, Inc. ("SHORE"), a subsidiary of RCSB and naming Hudson as a
     co-defendant.  On December 6, 1990, Delray Beach Hotel Properties Limited,
     a Florida limited partnership controlled by Hudson Hotels, purchased the
     Seagate Hotel and Beach Club from RCSB's subsidiary, SHORE.  The purchase
     contract included an indemnification of Hudson Hotels against any action
     resulting from previously negotiated contracts between RCSB's subsidiaries
     and third-parties.  Case #90-12358-AB contained allegations that RCSB's
     subsidiary, SHORE, defaulted in its obligations under a Contract for
     Purchase and Sale, dated August 16, 1990, and failed to go forward with the
     transaction due to alleged tortious negotiations between RCSB and Hudson.

     On March 17, 1994, the Court granted Summary Judgment in favor of RCSB and
     Hudson Hotels which judgment was appealed by Seagate.  The Fourth District
     Court of Appeal in Florida affirmed the summary judgment on RCSB and
     reversed the summary judgment granted in favor of Hudson, remanding the
     action to Circuit Court for further consideration.  On August 15, 1994,
     Seagate proceeded to trial against SHORE in case #90-12358-AB.  During the
     course of the trial, Seagate took a voluntary dismissal of their action
     against SHORE.  On September 8, 1994, Seagate refiled its lawsuit against
     SHORE and joined Delray Beach Hotel Properties Limited, through its general
     partner, Delray Beach Hotel Corp. (bearing Case #94-6961-AF).  The new case
     against SHORE was brought essentially on the same facts as stated above. 
     The claim against Delray Beach Hotel Properties Limited was identical to
     the conspiracy and tortious interference with a business relationship claim
     currently existing against Hudson Hotels.  On January 27, 1995, the Court
     issued an Order dismissing the Amended Complaint as to Delray Beach Hotel
     Properties Limited.  The Circuit Court has consolidated the case against
     Hudson Hotels (Case #90-12358-AB) and the case against SHORE (Case
     #94-6961-AF) and it is anticipated those suits will go to trial during
     1997.

     On February 11, 1993, a complaint was filed in the Western District of New
     York, United States District Court, by John Miranda, Susan Miranda and
     Christopher Miranda, seeking damages and costs against Quality Inn
     International, Choice Hotels International, and naming Hudson as a
     co-defendant.  The requested relief in this case, John Miranda and Susan
     Miranda and Christopher Miranda vs. Quality Inns

<PAGE>

     International Inc., Choice Hotels International Inc., Ridge Road Hotel
     Properties, Ridge Road Hotel Properties d/b/a Comfort Inn, a/k/a Comfort
     Inn West, Hudson Hotels Corp., and Jennifer L. Ansley, as Executrix of the
     Estate of Loren G. Ansley, was based on allegations that John Miranda,
     while staying at the Comfort Inn, stepped on a needle, and claims
     negligence and lack of due care on the part of the defendants.  This case
     is being diligently defended by the insurance carrier of Ridge Road Hotel
     Properties and Hudson.  The Company believes that it has adequate insurance
     for any potential loss.

     After taking into consideration legal Counsel's evaluation of all such
     actions, management is of the opinion that the outcome of each such
     proceeding or claim which is pending, or known to be threatened (as
     described above), will not have a significant effect on the Company's
     financial statements.

     On June 20, 1995, Ladenburg, Thalmann & Co., Inc., the Company's former
     investment bankers, filed a complaint in New York State Supreme Court
     against the Company alleging breach of contract and damages of $906,250
     relating to the Company's rescission of a warrant granted to them in
     connection with the investment advisory agreement.  In February 1994, the
     Board of Directors of the Company determined that Ladenburg had been
     otherwise adequately compensated for such services as were actually
     performed, and voted to rescind the warrant.  The Company has answered the
     complaint, denying the relevant allegations and asserting several
     affirmative defenses.  Discovery in the case has commenced and is
     continuing.  The ultimate outcome of the litigation cannot presently be
     determined.  Accordingly, no provision for any liability that may result
     has been made in the financial statements.

<PAGE>

4.  SUMMARIZED FINANCIAL INFORMATION - INVESTMENTS IN PARTNERSHIP INTERESTS 

     The following is a summary of condensed financial information for the
     partnership (Watertown Hotel Properties II) which the Company exercises
     control for the nine month period ended September 30, 1996, and a combined
     summary of condensed financial information for the partnerships which the
     Company does not control for the nine month period ended September 30,
     1996.  On July 31, 1996, the Company acquired the remaining interest of
     Delray Beach Hotel Properties Limited, whose financial statements are
     presented below prior to the acquisition date for the seven month period
     ended July 31, 1996.

                                  DELRAY BEACH        WATERTOWN          
                                HOTEL PROPERTIES        HOTEL     UNCONSOLIDATED
                                      LIMITED       PROPERTIES    PARTNERSHIPS
                                 -----------------  ----------    ------------

Property and equipment
  net of accumulated
  depreciation                     $6,276,336         $   --      $32,499,787

Current assets                        495,705         11,038        1,042,944

Notes and mortgage                           
  receivable - noncurrent                  --      1,300,000        1,500,000

Other assets                          174,776             --          872,166
                                   ----------   ------------      -- --------

  TOTAL ASSETS                      6,946,817      1,311,038       35,914,897
                                   ----------   ------------      -----------

Mortgage and notes                           
  payable - current                   183,917             --        1,980,414

Other current liabilities             623,758             --        1,654,488

Mortgage/Notes payable - non
  current                           6,162,256             --       24,316,406
                                   ----------   ------------      -----------

  TOTAL LIABILITIES                 6,969,931             --       27,951,308
                                   ----------   ------------      -----------


NET ASSETS                            (23,114)     1,311,038        7,963,589
                                   ----------   ------------      -----------
                                   ----------   ------------      -----------

Net Revenues                        2,957,488             --        7,845,506

Operating Expenses                  1,729,892          2,334        5,193,359
                                   ----------   ------------      -----------

Income (Loss) from Operations       1,227,596         (2,334)       2,652,148

Other Income (Expense),  net         (877,678)        97,500       (2,344,700)
                                   ----------   ------------     ------------

NET INCOME                         $  349,918   $     95,166     $    307,448
                                   ----------   ------------     ------------
                                   ----------   ------------     ------------

<PAGE>

5.   LONG TERM DEBT

     Future minimum repayments under long-term debt are as follows:

          Remainder 1996           $1,815,585
          1997                        449,314
          1998                        513,490
          1999                      1,948,681
          2000 and thereafter      19,751,454

     On July 3, 1996, the Oppenheimer Bond Fund for Growth converted its two
     $1,500,000 convertible subordinated debentures into 600,000 shares of the
     Company's common stock.  Accordingly, the Company transferred $3,000,000 to
     shareholders' investment.

     On July 10, 1996, the Company sold a $7.5 million convertible subordinated
     debenture to the Oppenheimer Bond Fund for Growth.  The conversion price of
     the 7.5% convertible subordinated debenture due July 1, 2001 is $7.50 per
     common share.  This price will reset on December 31, 1998, based on 125%
     of the average volume weighted price over the last thirty days, or such
     number of days having 150,000 shares of trading volume.  A maximum and
     minimum conversion price for common shares are set at $7.50 and $4.50,
     respectively.  At the holder's option, at any time on or before maturity,
     the debenture or any part may be converted fro common shares subject to the
     terms above.  This debenture is subordinate and junior in right of payment
     to the senior indebtedness of the Company.

     As part of the acquisition described in Note 12, the Company has assumed
     payments on the current mortgages and has agreed to indemnify each
     exchanging partner for his or her continuing liability upon guarantees of
     the outstanding mortgages on each property.  The following describes each
     mortgage assumed as part of the acquisition.

     DELRAY BEACH HOTEL PROPERTIES LIMITED - This mortgage requires monthly
     payments of $52,111, including interest at 10%, through December 1996, at
     which time the rate will adjust to the highest prime rate of U.S. money
     center banks, plus 1%.  The payment will also adjust so that the remaining
     principal balance will amortize over nineteen years.  The mortgage is due 
     in full December 2005.  The mortgage is collateralized by substantially all
     assets of the entity and is guaranteed by Hudson Hotels Corporation.  The
     limited partners have also proportionately guaranteed repayment of fixed
     sums of the mortgage balance not to exceed 78% of their proportionate share
     of the original mortgage balance, in which case Hudson Hotels indemnified
     the limited partners as a condition of the acquisition.  The mortgage
     balance at September 30, 1996 is $5,341,629.

     In addition, the entity issued a $1,000,000 note due in full on March 1,
     2000 to Hudson Hotels Corporation.  The note bears interest at 12%, with
     interest payable monthly.  Minimum monthly principal payments of $7,500 are
     required beginning May 1, 1996.  Additional principal payments can be made
     at any time, without penalty.  The note is collateralized by the beach club
     accounts receivables and beach club dues with a second priority to that of
     the first mortgage.  This note is eliminated during consolidation of the
     Company's financial statements.  The balance of the note at September 30,
     1996 is $962,500.

     BROOKWOOD HOTEL PROPERTIES - First mortgage payable to Key Bank of New
     York, requiring monthly payments of $53,076, including interest at 10%.  A
     balloon payment of $4,950,953 is due January 1998.  The mortgage is
     collateralized by substantially all assets of the entity and guaranteed by
     the partners based on their ownership percentages, in which case, Hudson
     Hotels Corporation indemnified the partners as a condition of the
     acquisition.  The mortgage balance at September 30, 1996 totaled
     $5,115,525.

     Subordinated mortgage payable to Brookwood Funding Associates, L.P.
     requiring monthly payments of interest only at 10% per annum. 
     Additionally, supplemental interest shall be payable annually March 1st at
     the rate of 2% per annum, conditional upon sufficient net operating income
     as defined in the mortgage note.  Beginning March 1, 1998, monthly
     installments of principal and interest in the amount of $14,475 are
     required.  A balloon payment of $1,461,819 is due August 1999.  The
     mortgage is collateralized by substantially all assets of the entity.  The
     subordinated mortgage balance totaled $1,500,000 at September 30, 1996.

<PAGE>

     JAMESTOWN HOTEL PROPERTIES, L.P. - The mortgage requires monthly payments
     of $15,820 plus interest at the LIBOR rate plus 3.25%.  (8.75% at July 31,
     1996) through November 1996, at which time a balloon payment of $1,649,400
     is due.  The mortgage is collateralized by substantially all assets of the
     entity and is guaranteed by the partners based on their ownership
     percentages, in which case, Hudson Hotels Corporation indemnified the
     limited partners as a condition of the acquisition.  The mortgage balance
     totaled $1,662,070 at September 30, 1996.

     RIDGE ROAD HOTEL PROPERTIES, L.P. - Mortgage payable to a bank requiring
     monthly payments of $23,593, including interest at the prime rate plus
     1.75% through January 1999, at which time a balloon payment of $1,776,593
     is due.  The mortgage is collateralized by substantially all assets of the
     entity, substantially all assets of Airport Hotel Properties, L.P. (a
     related partnership) and guaranteed by the partners based on their
     ownership percentages, in which case, Hudson Hotels Corporation indemnified
     the limited partners as a condition of the acquisition.  The mortgage
     balance totaled $1,995,928 at September 30, 1996.


     Note payable to a former partner, requiring monthly payments of $3,549,
     including interest at 8%, through January 1999.  The note balance totaled
     $90,377 at September 30, 1996.

     MUAR LAKES ASSOCIATES, L.P. - The mortgage requires monthly payments of  
     $12,434, including principal and interest at the small bank prime rate 
     plus 1 1/2% through August 2008, at which time the remaining balance is 
     due.  The mortgage is collateralized by substantially all assets of the 
     entity and is guaranteed by the partners based on their ownership 
     percentages, in which case, Hudson Hotels Corporation indemnified the 
     partners as a condition of the acquisition.  The mortgage balance totaled 
     $1,047,813 at September 30, 1996.

6.   LINES OF CREDIT

     On December 13, 1995, the Company signed a $500,000 working capital demand
     line of credit agreement with a commercial bank, which bears interest at
     prime plus 3/4%.  Amounts borrowed are collateralized by substantially all
     of the Company's assets.  At September 30, 1996, no funds were borrowed
     under the terms of this line.

     On December 13, 1995, the Company signed a commitment letter for a
     $2,000,000 loan limit with a commercial bank for the intended purpose of
     purchasing land for the development of hotel properties.  The loan limit
     bears interest at prime plus 1% and a fee of 1/4% on each advance.  Each
     advance is due nine months from the date of the draw.  Amounts borrowed are
     collateralized by substantially all of the Company's assets.  At September
     30, 1996, $1,110,000 was borrowed under the terms of this loan limit.

7.   COMMITMENTS AND CONTINGENCIES

     The Company has various operating lease arrangements for automobiles and
     office space.  Total rent expense under operating leases amounted to
     $112,823 and  $127,635 for the periods ending September 30, 1996 and 1995,
     respectively.  Future minimum lease payments under operating leases are
     approximately: 1996 remainder - $36,122; 1997 - $96,256; 1998 - $2,328.

     In November 1994, the Company provided a $250,000 cash deposit to secure a
     ten year operating lease and management contract of a full-service hotel
     located in Canandaigua, New York, from L, R, R & M, L.L.C.  In June 1996,
     the Company provided an additional $200,000 cash deposit which extends the
     lease term an additional eighteen months and provides additional security
     on the renovations performed from November 1995 through May 1996.  One of
     the minority owners of L, R, R & M, L.L.C. is a greater than 5% Microtel
     shareholder who is not involved in the management or operation of the
     Company.  The deposit shall be returned to the Company in the event the
     Landlord sells the premises based on 25% of the net proceeds of such sale,
     as defined in the lease agreement.  Future minimum lease payments under
     this operating lease are approximately:  1996 remainder $130,549; 1997 -
     $595,000; 1998 - $595,000; 1999 - $595,000; thereafter $2,925,417.

     As an equity partner in various hotel partnerships, the Company has
     guaranteed portions of mortgages payable relating to the partnerships.  The
     guarantees range from 100% to 200% of the outstanding mortgages payable to 

<PAGE>

     banks.  Amounts guaranteed by the Company related to the partnerships'
     mortgages payable were $3.1 million at September 30, 1996.  

8.   INCOME TAXES

     Income taxes are provided in accordance with Statement of Financial
     Accounting Standard No. 109, "Accounting for Income Taxes", which requires
     an asset and liability approach to financial accounting and reporting for
     income taxes.  The Statement requires that deferred income taxes be
     provided to reflect the impact of "temporary differences" between the
     amount of assets and liabilities for financial reporting purposes and such
     amounts as measured by current tax laws and regulations.  A valuation
     allowance is established, when necessary, to reduce deferred tax assets to
     the amount expected to be realized.

     Deferred tax assets include loss carryforwards and deferred revenue. 
     Deferred tax liability represents the gross up relating to the purchase of
     Hudson.  

     At September 30, 1996, Company has net operating loss carryforwards for
     income tax purposes of approximately $475,000 which may be used to offset
     future taxable income.  These loss carryforwards will begin to expire in
     2003.

9.   RECEIVABLES/PAYABLES WITH AFFILIATES

     The Company has advanced affiliated entities the following as of September
     30, 1996:


          Microtel Partners 1995-I, L.P.          $88,850
          Gatlinburg Microtel, LP                   7,500
          S&W Restaurants, Inc.                    64,500
          Rochester Hospitality Partners, L.P.     40,000
                                                ---------

                                                $ 200,850
                                                ---------
                                                ---------

10.  EXCLUSIVE DEVELOPMENT AGREEMENT

     On June 30, 1995, the Company entered into an agreement with the former
     partners of S&E Hospitality Partnership where as one of the former partners
     of S&E sold all of their assigned prepaid franchises (14) for $200,000 back
     to the Company. The 14 prepaid franchises had been recorded as deferred
     revenue with a value of $350,000 on the Company's balance sheet prior to
     the transaction.  This transaction resulted in a $150,000 gain.  The
     remaining 5 prepaid franchises are still being held by the other former
     partner of S&E.  At March 31, 1996, all five (5) prepaid franchises were
     used for the following Microtels opened:  Colonie, New York; Greensboro,
     North Carolina; Chattanooga, Tennessee; Raleigh, North Carolina and
     Charlotte, North Carolina.  The last two Microtels were opened during the
     first quarter of 1996.

11.  JOINT VENTURE AGREEMENT

     On October 5, 1995, the Company signed an exclusive joint venture agreement
     with US Franchise Systems, Inc. in which USFS assumed worldwide franchising
     and administration for the Microtel hotel chain.

     The Company in return will receive $4 million over a three year period in
     exchange for the exclusive franchise rights of the Microtel name and
     various consulting services; $2 million was paid at closing, another $1
     million will be paid at the first anniversary and $500,000 each at the
     second and third anniversary.  In addition to the lump sum payment, the
     Company will receive royalty payments from properties franchised by USFS. 
     Royalty payments will consist of 1% of gross room revenues from hotels
     1-100; .75% from hotels 101-250; and .5% above 250 units.  In addition, the
     Company issued USFS 100,000 warrants exercisable at the Company's common
     stock market price on October 5, 1995.  The Company has received a $500,000
     payment on September 30, 1996, and will receive another $500,000  payment
     on December 1, 1996.  The Company offset interest accrued on the balance
     due and deferred expenses relating to the joint venture in determining the
     net gain of $358,725, which is presented in the Statement of Income.  

<PAGE>

     The Company has retained the right to franchise and construct an additional
     twenty-three (23) Microtel properties and ten (10) "Suites" properties (if
     offered by USFS), and to receive all royalties on the fifty (50) Microtels
     (27 existing and 23 new ones to be undertaken by the Company) and ten (10)
     Suites.

12.  ACQUISITION

     On August 28, 1996, the Company completed the acquisition of the remaining
     partnership interests in five hotel partnerships in which the Company was
     the owner of varying general and limited partnership equity interests for
     1,170,103 shares of the Company's common stock.  The acquisition has been
     accounted for under the purchase method and, accordingly, the operating
     results of the five hotel partnerships acquired have been included in the
     consolidated operating results since the effective date of the acquisition,
     July 31, 1996.  One of the partnerships acquired, Delray Beach Hotel
     Properties Limited, was included in the consolidated operating results of
     the Company prior to the acquisition, as the Company, in its capacity as
     sole general partner and by the terms of the partnership agreements,
     controlled the partnership of Delray Beach Hotel Properties Limited.


     The Company shares to be exchanged therefor were valued at the average
     closing price for the five trading days prior to the effective date of the
     exchange, i.e., July 31, 1996.  The share value was determined by that
     method to be $6.325.  A total of 1,170,103 shares was exchanged for the
     partnership interests acquired.  The Company utilized 657,292 treasury
     shares and 512,811 newly issued shares to satisfy its obligations.  The
     Company has agreed to register the shares so exchanged for sale pursuant to
     the Securities Act of 1933.  In addition to the shares thus exchanged, the
     Company has agreed to indemnify each exchanging partner for his or her
     continuing liability upon guarantees of the outstanding mortgages on each
     property.

     The following partnerships and properties were acquired:

     DELRAY BEACH HOTEL PROPERTIES LIMITED - This limited partnership operates a
     70 room luxury suite hotel and private beach club and restaurant under the 
     name Seagate Hotel and Beach Club.  The partnership purchased the Seagate 
     in 1990 and has made significant improvements to the property since its 
     purchase.  The property is located in Delray Beach, Florida.  This all 
     suite ocean-front property (housed in one two-story and one three-story 
     structure) is located on an approximately 2.5 acre site at 400 South 
     Ocean Boulevard, along Florida's Gold Coast, midway between West Palm 
     Beach and Fort Lauderdale. Directly across the street is the beach club, 
     a one-story structure located on approximately 22,000 square feet of real 
     estate, including 400 feet of private beach front.  The property also 
     consists of a one-story administration building which services the hotel 
     and club.  Hotel amenities include 1,000 square feet of meeting 
     facilities, freshwater and salt water swimming pools, a gazebo and 
     outdoor deck.  All 70 suites are also equipped with a kitchenette.  Beach 
     club amenities include a lounge, kitchen and dining room/restaurant, as 
     well as a bathhouse containing locker rooms, cabanas and a small service 
     area.  The Company, through general and limited partnership interests, had 
     a 26.16% ownership interest in the partnership prior to the exchange.  

     BROOKWOOD HOTEL PROPERTIES - This general partnership operates a
     full-service 108 room hotel operating under the name Brookwood Inn in
     Pittsford, New York. This five-story hotel is located on an approximately
     six acre site along Route 96 in Pittsford, New York, just off Interstate
     490.  The complex offers whirlpool and executive suites, as well as a
     full-service restaurant, heated indoor pool, whirlpool and fitness center. 
     The hotel also has meeting and conference facilities available to
     accommodate 5 to 75 people.  The property was developed and opened by a
     Hudson partnership in May 1987 and has been managed by Hudson Hotels
     Corporation since that time. The Company's ownership percentage totaled
     27.75% prior to the exchange.

     RIDGE ROAD HOTEL PROPERTIES, L.P. - This limited partnership operates a
     Comfort Inn, which is located in Greece, New York.  This five-story 83 room
     limited-service hotel is located on 1.9 acres of land along Route 104 West,
     off Interstate 390 North, just outside the city of Rochester and 5 minutes
     from the airport.  Amenities include jacuzzi suites and a breakfast room.
     This property was developed by Hudson Hotels Corporation and opened in
     1986.  Hudson Hotels Corporation has managed the property since that time.
     The Company's ownership percentage prior to the exchange totaled 8.69%.  

     JAMESTOWN HOTEL PROPERTIES, L.P. - This limited partnership operates a
     Comfort Inn which is located in Jamestown, New York.  This two-story 101
     room hotel  is located on a five acre site adjacent to Interstate 17 in
     Jamestown, New York.  The hotel is only one mile from both Chautauqua
     County airport and the city of Jamestown.  This limited-service facility
     provides specialty jacuzzi rooms and a cocktail lounge.  The property was
     developed by Hudson Hotels Corporation and opened in February 1986.  Hudson
     Hotels Corporation has managed the property since that time.  The Company's
     ownership percentage totaled 7.75% prior to the exchange.

<PAGE>

     MUAR LAKES ASSOCIATES, L.P. - This limited partnership operates an Econo
     Lodge, which is located in Canandaigua, New York.  This two-story 65 room
     limited-service hotel is located on 2.8 acres of land along Routes 5 & 20
     near the Bristol Mountain ski resort and the Finger Lakes resort area in 
     Western New York State.  The Company's ownership percentage totals 5.00%
     prior to the exchange.

     As stated above, the Company owned varying percentage interests in each of
     the partnerships acquired; for each partnership except Brookwood, a
     subsidiary of the Company was the sole general partner of the limited
     partnership prior to the exchange.  In addition, the Company managed each
     of the properties owned by partnerships.  The Company owns 100% of 
     the ownership interest in each property and will continue to operate and 
     manage each property as a hotel.

     The following summary, prepared on a pro forma basis, combines the
     consolidated results of operations as if the five hotel partnerships had
     been acquired as of the beginning of the periods presented, after including
     the impact of certain adjustments, such as:  depreciation and amortization
     of fixed assets and intangibles and the related income tax effects.


                                     NINE MONTHS ENDED        YEAR ENDED
                                    SEPTEMBER 30, 1996     DECEMBER 31, 1995
                                        (UNAUDITED)          (UNAUDITED)

     Operating revenues                $11,560,280           $15,528,664
     Net income                          1,135,635             2,603,569
     Net income per share - primary          $0.22                 $0.51
     net income per share - fully diluted    $0.20                 $0.48

     The pro forma results are not necessarily indicative of what actually would
     have occurred if the acquisition had been in effect for the entire periods
     presented. In addition, they are not intended to be a projection of future
     results and do not reflect any synergies that might be achieved from
     combined operations.


13.  POTENTIAL ACQUISITION

     The Company has entered into a definite agreement to acquire twelve
     limited-service hotel properties containing 1,533 guest rooms, for
     $61,000,000 from SB Motel Corp., a subsidiary of Salomon Brothers Holding
     Company, Inc., the parent company of Salomon Brothers, Inc.  The purchase
     price includes a $55,000,000 cash payment, with the balance comprised of
     $3,000,000 in Hudson Hotels Corporation common stock, and a $3,000,000
     short-term note, if the transaction is consummated as contemplated.  The
     acquisition is subject to, among other things, the satisfactory completion
     by Hudson Hotels Corporation of accounting, legal and business/operational
     review of SB Motel Corp. and is expected to close before year end.

     The SB Motel Corp Portfolio. includes eight Fairfield Inns by 
     Marriott-Registered Trademark- and four Cricket Inns-Registered 
     Trademark-located in the states of Georgia (1), North Carolina (7), South 
     Carolina (2) and Virginia (2).  The hotel properties, which range in size 
     from 96 to 150 guest rooms, are predominantly at highly visible 
     interstate locations and have undergone approximately $14,000,000 in 
     renovations in the last two years.

14.  CASH FLOW STATEMENT SUPPLEMENTAL DISCLOSURES OF NON-CASH TRANSACTION

     In connection with the acquisition discussed in Note 12, liabilities were
     assumed as follows:

                   Fair value of assets acquired     $26,510,316
                   Less:  stock issued                 7,400,901
                                                    ------------

                   Liabilities assumed              $ 19,109,415
                                                    ------------
                                                    ------------

<PAGE>


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

The following discussion and analysis should be read in conjunction with
Selected Financial Data (item 6); Management's Discussion and Analysis of
Financial Condition and Results of Operations (item 7); and Accountant's Report,
Financial Statements and Notes to Financial Statements (item 8) of the Company's
December 31, 1995 Transition Report on Form 10-KSB.

Franchise placement income for the nine month period ended September 30, 1996,
reflects the opening of four franchises (Raleigh, North Carolina; Lake Norman,
North Carolina; Charlotte - University Place, North Carolina and Charlotte -
Airport, North Carolina), of which none were opened during the third quarter
ended September 30, 1996.  Royalties for the nine month period ended September
30, 1996 increased $119,735 over the nine month period ended September 30, 1995,
an increase of 36%. The increase is attributable to twenty six franchised
Microtel Inns in operation, as compared to twenty two in operation during the
same nine month period in 1995.

As a result of the Company's joint venture with US Franchise Systems, Inc. (see
Note 11), the Company has retained the right to franchise, construct and collect
franchise placement fees on an additional twenty-three (23) Microtel properties
and ten (10) "suite" properties and retain all royalties on the fifty (50)
Microtels (27 existing and 23 new ones to be undertaken by the Company) and ten
(10) suites.  The Company will also receive royalty payments in the future from
US Franchise Systems, Inc., for franchises they open, along with consulting
payments over the next three years.

Overall, management fees for the nine month period ended remained relatively
flat from the same period in 1995.  This is a result of non-renewal of contracts
and their replacement with new contracts, which are in the start-up mode.  The
Company has added three additional management contracts during the nine month
period ended September 30, 1996, for a total of nineteen (19) managed
properties.  In addition, on July 31, 1996, the Company acquired the remaining
partnership interests in five hotel partnerships in which the Company was an
owner of varying equity interests (see Note 12).  As a result of the
acquisition, the management fees earned from these entities are eliminated
during consolidation from the date of acquisition.

Development fees increased $210,000 from the same period in 1995.  The increase
is attributable to five Microtel Inns and one full-service hotel under various
stages of development for which fees were charged, compared with two Microtel
Inn projects under development for the nine months ended September 30, 1995. 
The fees relating to the Microtel Inns represent a reimbursement of costs
incurred.

An increase in hotel operating revenue of $493,346, or 11%, is a result of the
re-opening (at higher room rates) of the Company leased hotel ("Inn on the
Lake") which underwent major renovations during the past three quarters.  Also,
hotel revenues include two months operations from the five hotels acquired on
July 31, 1996 (see Note 12).  The hotel revenues from Delray Beach Hotel
Properties Limited (one of the five acquired properties) were already included
in 1995 and 1996 figures, as it was consolidated as a result of the equity
method of accounting.

Beach club income for the nine months ended September 30, 1996, increased
$10,958 from the same period in 1995.  This is primarily a result of consistent
food and beverage volumes with a slight increase in rates for beach club dues.

Consulting fees for the nine months ended September 30, 1996 represent fees
received as part of our joint venture with US Franchise Systems, Inc., in which
the Company will be receiving fees for various consulting services over the next
three years.

During the nine month period ended September 30, 1995, the gain on sale of land
relates to the sale of 2.87 acres of land the Company owned in Tonawanda, New
York, to a partnership in which the Company has an interest.  The Company only
recognized its pro rata share of income on the sale based on the non-related
ownership of the partnership.  The remaining deferred revenue will be recognized
as the Company's partnership interest is diluted or at such time the project is
developed and operating.  There was no sale of land during the same period in
1996.  With the signing of the Joint Venture Agreement with US Franchise
Systems, Inc. (see Note 11), the Company is focusing its efforts on developing,
building and managing Microtels, which has been the Company's strength since
purchasing Hudson Hotels in 1992.  The Company will focus on an aggressive
development schedule through joint venture of Microtel properties, funded, in
part, with the proceeds from the joint venture with US Franchise Systems, Inc.

<PAGE>

Expenses - Direct expenses and costs represent the operation of the Company's
leased hotel and the five hotels acquired (see Note 12), which are consolidated
in the Company's financial statement.  For the nine month period ended September
30, 1996, direct expenses decreased $274,745, or 5%, from the same period in
1995.  The overall decrease is a result of the shutdown and renovation of the
Company leased hotel ("Inn on the Lake") in November 1995 for a major
renovation.  The Inn on the Lake re-opened on May 20, 1996.  Direct expenses
include the operations of the five hotels acquired by the Company (see Note 12).
Delray Beach Hotel Properties Limited's (one of the hotels acquired) direct
expenses have already been included in the Company's financial statements since
1992, as a result of the equity method of accounting in which its results are 
included in the Company's Consolidated Financial Statements. Corporate costs and
expenses increased $69,765, or 5%, for the nine month period ended September 30,
1996, compared to the same period in 1995.  The increase is attributable to
hiring three additional employees and timing of professional fees incurred by
the Company.  $361,685, or 76%, of depreciation and amortization for the nine
month period ended September 30, 1996 represents depreciation and amortization
of the five hotels acquired by the Company (see Note 12), while the majority of
the remaining depreciation and amortization represents amortization associated
with the adjustment to fair value of real estate investments.  This amortization
will continue at a current quarterly level of approximately $30,000 for the next
seven years and decreasing through fifteen years.  This accounting item does not
impact the Company's cash flow.

Interest Income (Expense) - Interest Income - Corporate - represents interest
earned by the corporate entity.  Approximately $95,840, or 74%, represents
interest earned on the balance of payments due from USFS (see Note 11). 
Interest income - minority interests represents interest earned by the Company's
controlled affiliates (Watertown Hotel Properties II, L.P.).  $97,500, or 89%,
is generated by interest on the mortgage receivable from Watertown Hotel
Properties II, L.P.  Interest expense - corporate represents interest paid by
the corporate entity on its outstanding convertible debentures, notes payable
relating to purchase of partnership interests, Tonawanda bond issue and line of
credit.  Interest Expense - Minority Interests represents interest on the
financing of Delray Beach Hotel Properties Limited, prior to the acquisition of
the remaining interest on July 31, 1996 (see Note 12). Interest Expense - Hotel
Operations - includes interest from the mortgages assumed due to the acquisition
of the five hotel entities on July 31, 1996 (see Note 12).

Other income of $150,000 for the six month period ended June 30, 1995,
represents the reacquisition of 14 prepaid franchises for $200,000 from a former
partner of S&E Hospitality.  The 14 prepaid franchises had been recorded as
deferred revenue with a value of $350,000 on the Company's balance sheet prior
to the transaction.

The gain on the sale of worldwide franchise rights is a result of receiving a
$500,000 payment from US Franchise Systems, Inc., in September 1996, as a result
of our joint venture agreement.  A portion of the payment was used to offset
interest accrued on the balance due and deferred expenses relating to the joint
venture.

Minority interest represents the elimination of the minority partners interest
in operations of Delray Beach Hotel Properties Limited and Watertown Hotel
Properties II, L.P.  Only seven months of operations for Delray Beach Hotel
Properties Limited has been included within the elimination of its minority
interest as a result of the acquisition of the remaining interest of the entity
on July 31, 1996 (see Note 12).  Equity in income/losses of affiliates
represents the net income/losses incurred from the Company's equity investment
in various hotels.  The increase in equity income of affiliates is a result of
operating hotel properties added during the preceding eighteen to twenty four 
month period which have attained market penetration.  

Income Taxes - The provision for income taxes of $490,837 for the nine month
period ended September 30, 1996, represents federal and state tax expense on
income before tax of $1,403,839.  The income tax benefit of $793,693 for the
nine months ended September 30, 1995 represents the future benefit from tax loss
carryforwards recognized as a result of current year earnings and the expected
profitability in future fiscal periods.  The net benefit for the nine months
ended September 30, 1995, was offset by certain minimal state tax liabilities.

As a result of the above factors, net income of $454,261 and $913,002 was 
reported for the three and nine month periods ended September 30, 1996, 
compared to net income of $219,122 and $1,140,614 respectively, for the 
corresponding periods in 1995.  The net income per share for the three and 
nine month periods ended September 30, 1996 was $.10 and $.21, compared to 
net income per share of $.05 and $.30 for the corresponding periods in 1995.  
Shares used in computing net income per share for the nine month period 
increased from 3,770,701 for September 30, 1995, to 4,443,772 for September 
30, 1996.  The predominant factors for this increase are (i) stock issued for 
consulting services (ii) stock options exercised and (iii) additional options 
and warrants included in the calculation due to an increase in the Company's 
stock price and (iv) issuance of stock and use of treasury stock to purchase 
five hotels. Consolidation of revenues and expenses of Delray Beach Hotel 
Properties Limited (for the seven months ended July 31, 1996) and Watertown 
Hotel Properties II provides no additional net income or loss to the Company, 
than from reporting the investment under the equity method of accounting.

<PAGE>

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

At September 30, 1996, the Company had working capital of $857,965, as 
compared to a working capital deficit of $394,178 at December 31, 1995.  Cash 
and cash equivalents totaled $1,317,708.  The increase in working capital 
from December 31, 1995 is primarily attributable to the acquisition of five 
hotel entities (see Note 12).  In July 1996, the Company received $7,500,000 
as a result of issuing a convertible subordinated debenture.  The Company 
used the funds to (i) repurchase 600,000 shares of the Company's common stock 
(ii) paydown its line of credit (iii) purchase land in Plano, Texas, to be 
developed and (iv) a deposit for the acquisition of SB Motel Corp.

Investment in real estate partnership interests represents the Company's
interest in various partnerships.  Investment in real estate partnership
interests increased $242,655 from December 31, 1995.  The predominant factors
for the net increase are income/losses recorded from the various partnerships
and cash distributions received from the partnerships which are accounted for
under the equity method, amortization of step-up in equity investment of hotels,
elimination of the negative and positive equity balances in five hotel equity
investments as a result of the Company's acquisition of the remaining
partnership interests in those five partnerships (see Note 12).

Investment in land represents land purchased for the purpose of future
development or sale.  Real estate development represents parcels of land owned
by the Company which are currently under development or consideration as hotel
sites.  During the nine months ended September 30, 1996, the Company purchased
three parcels of land (Tucson, Arizona; Arlington, Texas, and Plano, Texas) )
using its line of credit and proceeds from a debenture.  As of September 
30, 1996, six parcels are under development.

The majority of property and equipment reflected on the balance sheet relates to
real and personal property of the five hotel partnerships acquired on July 31,
1996.  The Company maintains an ongoing capital improvement policy at all 
hotel properties, which is funded through hotel operations.

Deferred tax assets represent the future benefit from tax loss carryforwards
realized as a result of current year earnings and the expected profitability in
future fiscal periods, along with an alternative minimum tax credit and deferred
revenue relating to consulting, initial franchise placement fees and land sale.
Deferred tax liability relates to the acquisition of Hudson and the tax effect
related temporary differences associated with financial reporting and tax basis
of the purchased assets.

Other assets consist of (i) a mortgage note receivable held by Watertown Hotel
Properties II, L.P. in the amount of $1,300,000, collateralized by land and the
Microtel Inn hotel located in Watertown, New York; (ii) a $450,000 cash deposit
to secure a ten year operating lease and management contract of a full-service
hotel located in Canandaigua, New York, from L, R, R & M, L.L.C.  One of the
minority owners of L, R, R & M, L.L.C. is a greater than 5% Microtel shareholder
who is not involved in the management or operation of the Company.  Also, in
January 1995, the Company received a note from Delray Beach Hotel Properties
Limited, for $1,000,000 due May 1, 2000.  Under the terms of the note, payments
are interest only and are calculated at 12% per annum.  Minimum monthly
principal payments of $7,500 began on May 1, 1996.  Additional principal
payments can be made at any time, without penalty.  The note does not appear on
the face of the balance sheet, as it is eliminated during consolidation. The
increase in intangible and other assets consist primarily of acquisition costs
relating to the refinance of the Delray Beach Hotel Properties Limited mortgage
in 1995.

Long-term debt is substantially comprised of $14,970,803 mortgages on the real
property for the five hotel entities acquired on July 31, 1996.  The remaining
long-term debt relates to the Company issuing a $7,500,000 convertible
subordinated debenture and a bond with the Town of Tonawanda relating to
improvements to land in that township.

Shareholders' equity increased to $11,201,455 as of September 30, 1996 from
$3,910,826 as of December 31, 1995.  The factors which affected the level of
shareholders' equity are represented by (i) an increase of $7,400,901 for the
issuance of common stock and use of treasury stock for the purchase of five
hotels (see Note 12) (ii) decrease of $3,953,042 for the purchase of treasury
stock (iii) an increase of $5,667 for options/warrants exercised, including
related tax benefits, a decrease of $95,490 resulting from preferred dividend
payment (v) other of $19,594 and (vi) an increase of $913,002 for net income for
the nine months ended September 30, 1996.

The Company has, in total,  $2,500,000 in two lines of credit, which are
available for short term requirements which may arise.  The Company believes it
has sufficient resources from its present cash position to meet its current
obligations and believes that its cash position and revenues from operations are
sufficient to meet its cash requirements for the next twelve months.  The
Company has not been negatively impacted by inflation during any of the periods
presented.

<PAGE>

                             PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

On October 26, 1990, a complaint was filed in Palm Beach County Circuit Court,
Florida, by Seagate Beach Quarters, Inc., a Florida corporation (Bearing Case
#90-12358-AB), seeking damages plus interest and costs, against Rochester
Community Savings Bank, ("RCSB"), a New York based bank, Shore Holdings, Inc.
("SHORE"), a subsidiary of RCSB and naming Hudson as a co-defendant.  On
December 6, 1990, Delray Beach Hotel Properties Limited, a Florida limited
partnership controlled by Hudson Hotels, purchased the Seagate Hotel and Beach
Club from RCSB's subsidiary, SHORE.  The purchase contract included an
indemnification of Hudson Hotels against any action resulting from previously
negotiated contracts between RCSB's subsidiaries and third-parties.  Case
#90-12358-AB contained allegations that RCSB's subsidiary, SHORE, defaulted in
its obligations under a Contract for Purchase and Sale, dated August 16, 1990,
and failed to go forward with the transaction due to alleged tortious
negotiations between RCSB and Hudson.  On March 17, 1994, the Court granted
Summary Judgment in favor of RCSB and Hudson Hotels which judgment was appealed
by Seagate. The Fourth District Court of Appeal in Florida affirmed the summary
judgment on RCSB and reversed the summary judgment granted in favor of Hudson,
remanding the action to Circuit Court for further consideration.  On August 15,
1994, Seagate proceeded to trial against SHORE in case #90-12358-AB.  During the
course of the trial, Seagate took a voluntary dismissal of their action against
SHORE.  On September 8, 1994, Seagate refiled its lawsuit against SHORE and
joined Delray Beach Hotel Properties Limited, through its general partner,
Delray Beach Hotel Corp. (bearing Case #94-6961-AF).  The new case against SHORE
was brought essentially on the same facts as stated above.  The claim against
Delray Beach Hotel Properties Limited was identical to the conspiracy and
tortious interference with a business relationship claim currently existing
against Hudson Hotels.  On January 27, 1995, the Court issued an Order
dismissing the Amended Complaint as to Delray Beach Hotel Properties Limited.
The Circuit Court has consolidated the case against Hudson Hotels (Case
#90-12358-AB) and the case against SHORE (Case #94-6961-AF) and it is
anticipated those suits will go to trial during 1997.

On February 11, 1993, a complaint was filed in the Western District of New York,
United States District Court, by John Miranda, Susan Miranda and Christopher
Miranda, seeking damages and costs against Quality Inn International, Choice
Hotels International, and naming Hudson as a co-defendant.  The requested relief
in this case, John Miranda and Susan Miranda and Christopher Miranda vs. Quality
Inns International Inc., Choice Hotels International Inc., Ridge Road Hotel
Properties, Ridge Road Hotel Properties d/b/a Comfort Inn, a/k/a Comfort Inn
West, Hudson Hotels Corp., and Jennifer L. Ansley, as Executrix of the Estate of
Loren G. Ansley, was based on allegations that John Miranda, while staying at
the Comfort Inn, stepped on a needle, and claims negligence and lack of due care
on the part of the defendants. This case is being diligently defended by the
insurance carrier of Ridge Road Hotel Properties and Hudson.  The Company
believes that it has adequate insurance for any potential loss.

After taking into consideration legal Counsel's evaluation of all such actions,
management is of the opinion that the outcome of each such proceeding or claim
which is pending, or known to be threatened (as described above), will not have
a significant effect on the Company's financial statements.

On June 20, 1995, Ladenburg, Thalmann & Co., Inc., the Company's former
investment bankers, filed a complaint in New York State Supreme Court against
the Company alleging breach of contract and damages of $906,250 relating to the
Company's rescission of a warrant granted to them in connection with the
investment advisory agreement.  In February 1994, the Board of Directors of the
Company determined that Ladenburg had been otherwise adequately compensated for
such services as were actually performed, and voted to rescind the warrant.  The
Company has answered the complaint, denying the relevant allegations and
asserting several affirmative defenses.  Discovery in the case has commenced and
is continuing.  The ultimate outcome of the litigation cannot presently be
determined.  Accordingly, no provision for any liability that may result has
been made in the financial statements.

<PAGE>

On January 29, 1996, William Lerner filed a complaint in the Court of Common
Pleas of Washington County, Pennsylvania, against the Company, alleging breach
of contract and damages of $253,125 relating to the Company's rescission of a
warrant granted to this individual in connection with establishing a
relationship with Ladenburg, Thalmann & Co., Inc.  In February 1994, the Board
of Directors of the Company rescinded the warrant to William Lerner as a result
of terminating the Company's relationship with Ladenburg, Thalmann & Co., Inc.
On March 26, 1996, William Lerner dismissed the complain filed against the
Company.  As part of the dismissal, the Company allowed him to exercise his
warrants on a cashless basis and issued 19,594 shares of Microtel common stock
as a result of this transaction.

ITEM 2.  CHANGE IN SECURITIES - None

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES - None
ITEM 4.  EXHIBITS AND REPORTS ON FORM 8-K  

A.  Exhibits

EXHIBIT NO.        DESCRIPTION 


     4.9            Convertible subordinated debenture due July 1, 2001 with
                    the Oppenheimer Bond Fund for Growth

     11             Statement re: computation of per share earnings

     27             Financial Data Schedule

B.  Form 8-K:       The following report was filed on Form 8-K:

                    DATE OF REPORT ITEM

                    January 19, 1996         Change in Company's fiscal year end
                                             to December 31, 1995

                    August 2, 1996           Acquisition of Assets    

<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 HOTELS CORPORATION
                                                  (Registrant)

Date:     11/6/96                            /s/ BRUCE A. SAHS
                                            ---------------------------------
                                             Bruce A. Sahs, Executive Vice
                                              President and Chief Operating
                                              Officer


Date:     11/6/96                            /s/ TARAS M. KOLCIO
                                            ---------------------------------
                                             Taras M. Kolcio, Chief Financial
                                              Officer



<PAGE>

                                                 Exhibit 4.9


THE SECURITIES REPRESENTED BY THIS DEBENTURE HAVE NOT BEEN REGISTERED UNDER THE
SECURITIES ACT OF 1933, AS AMENDED ("ACT"), OR APPLICABLE STATE SECURITIES LAWS
("STATE ACTS") AND CANNOT BE SOLD, HYPOTHECATED, DONATED OR OTHERWISE
TRANSFERRED UNLESS IN COMPLIANCE WITH SAID ACT AND STATE ACTS AND THE RULES AND
REGULATIONS PROMULGATED THEREUNDER.

                              HUDSON HOTELS CORPORATION

                 CONVERTIBLE SUBORDINATED DEBENTURE DUE JULY 1, 2001


$7,500,000                                       Date of Issue:  July 10, 1996
CUSIP Number:  443794 AA 0

    Hudson Hotels Corporation, a corporation duly organized and existing under

the laws of the State of New York (herein referred to as the "Company"), with

principal offices located at One Airport Systems Way, Suite 200, Rochester, New

York 14624, for value received hereby promises to pay to Oppenheimer Bond Fund

For Growth or its registered assigns (herein referred to as the "Holder") the

principal sum of Seven Million Five Hundred Thousand Dollars ($7,500,000)

(herein referred to as the "Principal"), on July 1, 2001 at 12:00 noon ("Stated

Maturity"), at the Company offices or at such other place as may be designed by

Holder in such coin or currency of the United States of America as at the time

of payment shall be legal tender for the payment of public and private debts,

and to pay interest on the Principal at the rate of send and one half percent

(7.5%) per annum, with the first interest payment due and payable on August 1,

1996, and thereafter interest shall be due and payable monthly, on the first day

of each month until the Principal is paid in full or duly provided for under the

terms of this Debenture.  Payment of interest may be made at the option of the

Holder by check mailed to the address of the Holder as such address may appear

on the Debenture Register (as hereinafter defined) of the Company.

    The Company shall maintain or cause to be maintained a Debenture Register

(the "Debenture Register") at its Company offices in Rochester, New York,

listing the names and addresses of all holders of its debentures, now existing

or hereafter arising.  By written notice to the Company, the Holder may instruct

the Company to change the Holder's address on the Debenture Register.

SUBORDINATION

    The term "Senior Indebtedness" shall mean:  (1) the principal of and

premium (if any) and unpaid interest on all indebtedness whether outstanding on

the date of execution of this Debenture or thereafter created, incurred,

assumed, issued or guaranteed (a) which is for (i) money borrowed, or (ii) all

or part of the consideration for the acquisition (whether by way of purchase,

merger, consolidation or otherwise) of any business or entity or part thereof

and (b) for the payment of which the Company is liable directly or indirectly as

a guarantor or surety; (2) obligations of the Company under any capitalized

lease or obligations of any subsidiary of the Company under any capitalized

lease that are guaranteed by the Company and (3) any and all deferrals, renewals

or extensions of any such indebtedness or obligations; unless in any instrument

creating or evidencing such indebtedness or obligation or

<PAGE>

pursuant to which the same is outstanding it is provided that such indebtedness

or obligation is subordinate to any other indebtedness of the Company or that

such indebtedness or obligation is not superior in right of payment to the

Debenture.

    This Debenture, including the Principal hereof and interest hereon, is

subordinate and junior in right of payment to the Senior Indebtedness of the

Company.  In the case of any bankruptcy, insolvency, receivership,

conservatorship, reorganization, or arrangement with, or assignment for the

benefit of creditors, readjustment of debt, marshaling of assets and liabilities

or similar proceeding or any liquidation or winding-up of, or relating to, the

Company, whether voluntary or involuntary, all such obligations and rights,

including post-default interest, shall be entitled to be paid in full before any

payment shall be made on account of the Principal, or interest or premium, if

any, on this Debenture.

CONVERSION

    At Holder's option, at any time on or before the Stated Maturity, this

Debenture or any part hereof may be converted, subject to the terms and

provisions of this Debenture, into duly authorized, validly issued, fully paid

and non-assessable shares of $.001 par value common stock of the Company at the

conversion price of $7.50 per share, or in case an adjustment of such price has

taken place pursuant to this Debenture, then at the price as adjusted (such

price or adjusted price being herein referred to as the "Conversion Price").

    The Holder may effect such conversion by completing and executing the

Notice of Conversion in the form attached hereto, and returning the same to the

Company together with this Debenture.  Within thirty (30) days after receipt of

the Notice of Conversion, the Company shall deliver to the Holder a certificate

for the conversion shares, a check for the interest accrued on this Debenture

with respect to the amount of Principal converted through the date of

conversion, and to the extent that this Debenture was not fully converted, a new

debenture for the amount of Principal not so converted, with the same terms and

conditions contained herein.

    In the case this Debenture is converted, this Debenture, upon surrender of

this Debenture to the Company at its principal offices, shall be canceled by the

Company.

    The Conversion Price shall be subject to adjustment from time to time as

follows:

    If the Company shall (A) pay a dividend or other distribution on its common

stock in shares of common stock or other capital stock, (B) subdivide its

outstanding shares of common stock into a greater number of shares, or (C)

combine its outstanding shares of common stock into a smaller number of shares,

then the conversion price in effect immediately prior thereto shall be adjusted

proportionately so that the Holder, upon surrender of this Debenture for

conversion after the record date fixing stockholders to be affected by such

event, shall be entitled to receive upon conversion the number of such shares of

the Company which the Holder would have been entitled to receive after the

happening of such event had this Debenture been converted immediately prior to

such record date.  Such adjustment shall be made whenever any such event shall

occur, and also shall be effective retroactively as to a Debenture converted

between such record date and the date of the occurrence of any such event.

    In the event of any (1) consolidation or merger of the Company (other than

a consolidation or merger in which the Company is the surviving entity), (2)

reclassification, capital reorganization or change in the Company's common stock

(other than solely a change in par value, or from par value to no par value), or

(3) consolidation or merger of another entity into the Company and in which

there is a reclassification or change of the Company's common stock,

<PAGE>

then and in each such event the Holder shall have the right thereafter to

convert this Debenture into the kin and amount of shares of stock and other

securities and property receivable upon such reorganization, reclassification,

merger or other change, by holders of the number of shares of common stock into

which this Debenture might have been converted immediately prior to the

occurrence of any such event.

    The Conversion Price shall automatically be reset on December 31, 1998 (the

"Reset Date") to a price (the "Reset Price") equal to 125% of the Average Volume

Weighted Price of the Company's common stock for the thirty trading days (i.e.,

days on which trading is authorized on the National Association of Securities

Dealers Automated Quotations system ("NASDAQ") (or such other market as may be

the principal market for the Company's common stock at the time) next preceding

the Reset Date; provided, however that if the aggregate volume of trading in the

Company's common stock during those thirty days is less than 150,000 shares, the

thirty days shall be increased to include the minimum number of trading days

having 150,000 shares in aggregate volume.  For the purpose of this calculation,

Average Volume Weighted Price shall mean the sum of the daily closing prices

multiplied by the daily volume for the trading days in question, divided by the

total volume for the trading period in question.  The daily volume and daily

closing price shall be taken from Blumbergs.  Under no circumstance will the

Conversion Price be reset to a price lower than $4.50 per share (the "Floor

Amount") or higher than $7.50 per share (the "Ceiling Amount").  Notwithstanding

the preceding sentence, if any of the transactions specified in the preceding

two paragraphs shall have occurred, the Floor Amount and Ceiling amount shall be

equitably adjusted in a manner identical to the adjustments to the Conversion

Price pursuant to those paragraphs.  The Company shall within 10 days after the

Reset Date deliver to the Holder an officer's certificate or a certificate from

the Company's independent public accountants setting for the computation

required by this paragraph and the resulting Reset Price.

    If the Holder exercises its option for conversion, the Holder shall be

entitled to interest accrued on this Debenture through the date of conversion. 

Subject to the aforementioned requirement for payment, no adjustment is to be

made on conversion for interest accrued hereon or for monetary dividends on

common stock issued on conversion.

    No fractional shares will be issued upon any conversion, but an adjustment

in cash will be made at a rate equal to the closing price for the common stock

on NASDAQ (or such other market as may be the principal market for the Company's

common stock at the time) at the close of business three business days prior to

the conversion date, in respect of any fraction of a share which would otherwise

be issuable upon the surrender of this Debenture for conversion.

    The Company covenants that it will at all times reserve and keep available,

solely for the purpose of issuance or delivery upon conversion of this Debenture

as herein provided, such number of shares of common stock of the Company as

shall be issuable upon the conversion of this Debenture.  The Company covenants

that all shares of common stock, so reserved, shall upon issuance, be duly and

validly issued and fully paid and non-assessable.

    Until the Stated Maturity, the Company shall not have the option to force

conversion of this Debenture and the Company shall not have the option to prepay

this Debenture absent consent of the Holder.

<PAGE>

REDEMPTION AT HOLDER'S OPTION

    If there shall be a merger, consolidation or reorganization of the Company

into or with another corporation through one or a series of related transactions

(with payment in cash or stock or any combination thereof) in which the

shareholders of the Company immediately prior to such transaction or series of

transactions shall own less than 50% of the voting securities of the surviving

corporation (a "Redemption Event"), the Holder shall have the right, at the

Holder's option, to require the Company to redeem the Holder's Debenture, or any

portion thereof that is an integral multiple of $1000, on the date (the

"Redemption Date") that is 30 days after the Company Notice (as defined below),

for cash at a price equal to 101% of the principal amount of such Debenture to

be redeemed (the "Redemption Price"), together with accrued interest to the

Redemption Date.

    Within 15 days after the occurrence of a Redemption Event, the Company is

obligated to mail to all holders of record of the Debentures a notice (the

"Company Notice") of the occurrence of such Redemption Event and of the

redemption right arising as a result thereof.  To exercise the redemption right

a holder of such Debentures must deliver on or before the 20th business day

after the date of the Company Notice written notice to the Company of the

holder's exercise of such right, together with the Debentures with respect to

which the right is being exercised, duly endorsed for transfer to the Company.

REGISTRATION

    (1)  The Company shall immediately prepare and file a registration

statement with the Securities and Exchange Commission, registering for sale to

the public the common shares issuable upon conversion of this Debenture.  The

Company covenants to make such registration statement effective within one

hundred twenty (12) days after the date of issuance thereof.

    (2)  Whenever, prior to July 1, 2001, the Company proposes to file with the

Securities and Exchange Commission a Registration Statement (other than a Form

S-4, S-8 or comparable registration statement) which purports to register for

sale to the public shares of the Company, it shall, at least thirty (30) days

prior to such filing, give written notice of such proposed filing to the Holder

at the address that appears on the Debenture Register, and shall offer to

include and shall include in such filing all or a portion of the Holder's shares

of Company common stock (including any shares into which the Holder agrees in

such notice to convert this Debenture immediately before the closing of that

offering)  upon receipt by the Company, no less than ten (10) days prior tot he

proposed filing date, of a request therefor setting forth the facts with respect

to such proposed disposition, subject to the right of the managing underwriter,

in any such offering that is underwritten, to limit the number of securities

that may be included in such offering on a pro rata basis with any other person

on whose behalf securities are being registered.

    (3)  The company will maintain such Registration Statement filed under

subparagraph (1) or (2) hereof current under the Securities Act of 1933 until

the earlier of (a) the sale of all the securities subject to such Registration

Statement of (b) the Stated Maturity.

    (4)  All fees, disbursements and out-of-pocket expenses and costs incurred

by the Company in connection with the preparation and filing of any Registration

Statement under this section and in complying with applicable securities and

Blue Sky laws (including, without limitation, all attorneys' fees) shall be

borne by the Company.  each selling shareholder (including the Holder) shall

bear the cost of underwriting discounts and commissions, if any, applicable to

the shares being registered by that shareholder and the fees and expenses of the

shareholder's counsel.  The Company shall use its best efforts to qualify any of

the securities for sale in such states

<PAGE>

as the selling shareholders reasonably designate.  However, the Company shall

not be required to qualify in any state which will require an escrow or other

similar restriction relating tot he Company and/or the selling shareholders. 

The Company at its expense will supply the selling shareholders with copies of

such Registration Statement and the prospectus or offering circular included

therein and other related documents in such quantities as may be reasonably

requested by them and the Company shall enter into an indemnification agreement

with the selling shareholders, indemnifying them against any and all losses

arising out of the information in the Registration Statement (excluding, as to

each selling shareholder, information supplied in writing by that selling

shareholder, as to which the selling shareholder shall indemnify the Company).

ASSIGNABILITY

    Subject to compliance with applicable securities laws, this Debenture is

freely assignable in whole or in part by the Holder without the consent of the

Company.  The Holder shall give the Company written 10 days' notice before the

Holder assigns this Debenture.  Upon any such assignment, the assignee shall

have the right to register itself and its address as the "Holder" on the

Company's Debenture Register.  Subject to compliance with applicable securities

laws, the indebtedness represented by this Debenture may, at the request of the

Holder, be subdivided and represented by two or more debentures that are

substantially identical to this Debenture, provided that (1) those two or more

debentures shall in the aggregate represent the same Principal as is represented

by this Debenture, (2) no such other Debenture shall have a lesser principal

than $50,000, and (3) if the registered holder thereof will be other than the

Holder of this Debenture, any such other debenture shall exclude the section

entitled "Representations and Warranties" contained in this Debenture.  The

Company shall not be required to register any such transfer unless it shall have

received an opinion of counsel that applicable securities laws have been

complied with.

REPRESENTATIONS AND WARRANTIES

    The Company represents and warrants to the Holder that:

    (1)  the Company and each Subsidiary (which Subsidiaries are listed on

Exhibit B attached hereto) are corporations duly organized, validly existing and

in good standing under the laws of the State of New York and each has the

corporate power and authority to carry on the businesses it has been carrying on

and proposes to carry on;

    (2)  the issuance, execution, and delivery of this Debenture for and on

behalf of the Company has been duly authorized by all necessary corporate

proceedings; this Debenture has been duly executed and delivered for and on

behalf of the Company and constitutes the valid and binding agreement of the

Company, enforceable in accordance with its terms; and

    (3)  the Company's annual report on form 10-KSB, filed with the Securities

and Exchange Commission ("SEC") for the fiscal year ended December 31, 1995, the

Company's quarterly report on Form 10-QSB filed with the SEC for the quarter

ended March 31, 1996, and the Company's proxy statement dated March 29, 1996,

copies of which have been delivered to the Holder, did not contain, as of their

respective dates, any untrue statement of a material fact and did not omit to

state a material fact required by SEC rules and regulations to be stated therein

or necessary to make the statements therein, in light of the circumstances of

the Holder's reliance thereon in purchasing this Debenture, not misleading.

<PAGE>

NOTICE TO HOLDER

    If at any time the Company shall propose:  91) to fix a record date for the

making of any monetary or other distribution, including the distribution or

issuance of stock or securities, to the holders of its common stock, or to

effect the subdivision or combination of the outstanding shares of its common

stock; or (2) to effect any reclassification or change of outstanding shares of

its common stock, any consolidation or merger, or any conveyance, transfer or

other disposition of all or substantially all of the Company's or any

subsidiary's assets; or (3) to effect any liquidation, dissolution or winding up

of the Company; or (4) to seek additional capital from a sale of the Company's

securities; then, and in any one or more of such cases, the Company shall cause

notice thereof to be mailed to the Holder at such address as appears on the

Debenture Register at least twenty (20) business days prior to the date on which

(a) the books of the Company shall close, or a record be taken, for such

distribution, subdivision, or combinations, or (b) such distribution,

subdivision or combination (if the books are not closed and no record is taken

therefor) or such reclassification, change, consolidation, merger, conveyance,

transfer, liquidation, dissolution or winding-up shall be effective, as the case

may be.

COVENANTS OF THE COMPANY

    For purposes of these covenants, "Company" shall include the Company and

all subsidiaries.  The Company covenants that it will:

    (1)  FINANCIAL STATEMENTS.  Furnish to the Holder, as soon as available,

but in any event not later than 90 days after the close of each fiscal year of

the Company, a copy of the annual financial statements for such year for the

Company, prepared on no less than an audited basis including a balance sheet,

and related statements of income (loss) and retained earnings and cash flows,

all in reasonable detail, prepared in accordance with generally accepted

accounting principles on a basis consistently maintained throughout the period

involved and with prior periods, such financial statements being prepared by a

certified public accountant of recognized standing selected by the Company and

acceptable to the Holder.

    (2)  PAYMENT OF TAXES.  Pay and discharge, at or before maturity or the

termination of any duly granted extension thereof, all of the Company's payroll

tax and all of its other tax liabilities, except where the same may be contested

in good faith by appropriate proceedings, and will maintain, in accordance with

generally accepted accounting principles, appropriate reserves, if required by

law, rule or regulation, for the accrual of any of the same which are being

contested.

    (3)  MAINTENANCE OF PROPERTIES; INSURANCE.  Keep all properties used or

useful in the business of the Company in good working order and condition;

maintain or have maintained with financially sound and reputable insurance

companies, insurance on all properties in such amounts as the Company deems

proper in accordance with sound business practices against such risks as are

usually insured against in the same general area, and by companies engaged in

the same or similar business, such amount not to be less than the full insurable

value thereof, and will furnish to the Holder full information as to the

insurance carried and certificates thereof on the date hereof and on the renewal

date(s) of any and all such policies of insurance.

<PAGE>

    (4)  CONDUCT OF BUSINESS AND MAINTENANCE EXISTENCE.  Continue to engage in

business of the same general type as now conducted by the Company and preserve,

renew and keep in full force and effect its corporate existence and take all

reasonable action to maintain its rights, patents, trademarks, privileges and

franchises necessary or desirable in the normal conduct of business, provided

that the Company retains the right to merge any subsidiary of the Company into

the Company or into another subsidiary of the Company.

    (5)  LIENS.  Discharge any lien, charge or encumbrance affixed to the

Company's property and assets within 120 days following the affixation thereof;

provided that the Company may bond any such lien and thereafter dispute the

application of such lien.

    (6)  SEC FILINGS.  Within 15 days after it files them with the SEC, send to

the Holder copies of (a) the annual, quarterly, and other reports that the

Company is required to file with the SEC pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934 and (b) copies of all materials sent to the

holders of the Company's common stock; and the Company also will timely comply

with its reporting and filing obligation sunder the applicable federal

securities laws.

    (7)  COMPLIANCE CERTIFICATES.  Send to the Holder, within 120 days after

the end of each fiscal year of the Company, a certificate, signed by two

officers of the Company, including its chief financial officer, stating whether

or not the signers know of any Event of Default by the Company in performing any

of its obligations under this Debenture; and, if they do know of any such Event

of Default, the certificate shall describe it and its status.

    (8)  NOTICES OF DEFAULTS.  Send written notice to the Holder if an Event of

Default, as defined in this Debenture, occurs, or if a default occurs and is

continuing on any Senior Indebtedness or under any other Company debt; and the

Company will send to the Holder a copy of any notices claiming any such default

received by the Company.

    (9)  NEGATIVE PLEDGE.  The Company will not place or allow the placing or

incurrence of any mortgage, lien, pledge, security interest or other encumbrance

on any assets of the Company except to secure, on original issuance, Senior

Indebtedness and except for judgment and similar liens for which the Company

posts a full bond insuring payment by a surety company within 30 days.

    (1)  MUTILATED, LOST, DESTROYED, OR WRONGFULLY TAKEN DEBENTURE.  If the

Holder claims that this Debenture has been mutilated, lost, destroyed or

wrongfully taken, issue and deliver to the Holder a replacement Debenture

provided that the requirements of Section 8-405 of the New York Uniform

Commercial Code have been met and, if this Debenture has been mutilated, that it

is surrendered to the Company.

EVENTS OF DEFAULT AND CERTAIN RIGHTS ON DEFAULT

    The following events shall constitute Events of Default under this

Debenture:

    (1)  The failure by the Company to make any payment of interest or

Principal when due under the terms of this Debenture;

    (2)  Any failure by the Company to perform any obligation, covenant or

agreement hereunder that is not cured within ten 91) days after Holder gives the

Company written notice thereof;

    (3)  Financial difficulties of Company or any significant subsidiary as

evidenced by:  the filing of a voluntary or involuntary petition in bankruptcy,

or under any chapters of the Bankruptcy Code, or under any federal or state

statute providing for relief of debtors; the making of an assignment for the

benefit of creditors; or the appointment of a receiver or trustee for all or a

major part of its property;

<PAGE>

    (4)  If any representation or warranty made by the Company herein is found

to have been false when made;

    (5)  If any holder or holders of Senior Indebtedness or of any other

Company debt or of any subsidiary's debt accelerates the maturity thereof

pursuant to provisions concerning default thereunder, and the aggregate amount

of all such accelerated debt exceeds $50,000.

    Upon the occurrence of any Event of Default, all amounts due and owing

under this Debenture, including all interest accrued on the Principal hereunder,

shall, at Holder's option, become immediately due and payable without

presentment, demand, protest or other notice of any kind.  In the event of such

acceleration, the Holder shall be entitled to reimbursement from the Company for

reasonable attorney's fees involved in the representation of the Holder's

interests and for all other costs of collection

MODIFICATION

    The Debenture shall not be modified or amended without the prior written

consent of the Holder.

CONSTRUCTION

    The Company and Holder agree that this Debenture shall be interpreted and

construed according to the laws of the State of New York.

    IN WITNESS WHEREOF, the Company has caused this Debenture to be executed in

its corporate name by its President, is corporate seal to be impressed hereon,

and attested by its Secretary, as of the Date of issue first above written,

                                            HUDSON HOTELS CORPORATION


Attest:                                     By:

 /s/ Alan S. Lockwood                             /s/ E. Anthony Wilson
- ---------------------------                      -----------------------------
Alan S. Lockwood, Secretary                      E. Anthony Wilson, President



Attached:
Exhibit A.  Notice of Conversion
Exhibit B.   Subsidiaries

<PAGE>

                                      EXHIBIT A

                                 NOTICE OF CONVERSION


TO: HUDSON HOTELS CORPORATION

    The undersigned, being the Holder of the Debenture referred to herein and
enclosed herewith, hereby elects to convert some portion or all of the Principal
of such Debenture to common shares of Hudson Hotels Corporation, in accordance
with the provisions of the Convertible Subordinated Debenture due July 1, 2001
and as set forth below.  Please deliver the certificate for common shares, the
payment of accrued Interest (if any), and the new Debenture for the amount of
Principal not converted, to the undersigned at the address set forth below.


Date (Conversion Date)  _____________________________________________________

Name of Holder          _____________________________________________________

Address                 _____________________________________________________

City, State, Zip        _____________________________________________________

Taxpayer I.D. No.       _____________________________________________________

Face Amount of Debenture     ________________________________________________

Amount Converted        _____________________________________________________

Remaining Principal     _____________________________________________________


Signature of Holder     _____________________________________________________


Signature Guarantee     _____________________________________________________

<PAGE>

                                      EXHIBIT B

                                     SUBSIDIARIES


                               Delray Beach Hotel Corp.

                            950 Jefferson Road Hotel Corp.

                                Watertown Hotel Corp.

                               Brookwood Funding Corp.
    
                                  Victor Hotel Corp.

                                Ridge Road Hotel Corp.

                                Muar Lakes Hotel Corp.

                                Jamestown Hotel Corp.

                                 Airport Hotel Corp.

                               Canandaigua Hotel Corp.


<PAGE>
                                                                 Exhibit 11
<TABLE>
<CAPTION>

                                                  COMPUTATION OF EARNINGS PER COMMON SHARE
                                                                 (unaudited)

                                                                     THREE MONTHS                        NINE MONTHS
                                                                     ------------                        -----------

                                                              9/30/96          9/30/95           9/30/96             9/30/95
                                                              -------          -------           -------             -------

             PRIMARY              
- ----------------------------------

Net earnings applicable to common stock:

<S>                                                         <C>               <C>              <C>               <C>
  Net earnings (loss)                                        $454,261          $219,122         $913,002          $1,140,614
  Deduct preferred stock dividends paid                       (31,830)          (31,830)         (95,490)            (95,490)
                                                          -----------      ------------     ------------        ------------
Net earnings (loss) applicable to common stock               $422,431          $187,292         $817,512          $1,045,124
                                                          -----------      ------------     ------------        ------------
                                                          -----------      ------------     ------------        ------------


Weighted average number of common shares and
  common equivalents outstanding:

  Weighted average common shares outstanding                4,036,619         3,181,204        3,509,115           3,139,109
  Additional shares assuming conversion of options
     and warrants                                             407,153           589,497          482,175             426,845
                                                         ------------      ------------     ------------        ------------

Weighted average number of common shares and
     common equivalents outstanding                         4,443,772         3,770,701        3,991,290           3,565,954
                                                         ------------      ------------     ------------        ------------
                                                         ------------      ------------     ------------        ------------


PRIMARY EARNINGS PER SHARE                                     $ 0.10            $ 0.05           $ 0.21              $ 0.30
                                                         ------------      ------------     ------------        ------------
                                                         ------------      ------------     ------------        ------------


               FULLY DILUTED*              
- -------------------------------------------

Net earnings applicable to common stock
  on a fully diluted basis:

  Net earnings applicable to common stock per above          $422,431          $187,292         $817,512          $1,045,124
  Add net interest expense related to convertible 
     debentures                                                76,464            23,100           15,464              69,300
  Add dividends on convertible preferred stock                 31,830            31,830           95,490              63,660
                                                         ------------      ------------     ------------        ------------

Net earnings applicable to common stock on a fully
  diluted basis                                          $    530,725      $    242,222     $    928,466        $  1,178,084
                                                         ------------      ------------     ------------        ------------
                                                         ------------      ------------     ------------        ------------


Total shares for fully diluted:

  Shares used in calculating primary earnings
     per share                                              4,443,772         3,770,701        3,991,290           3,565,954
  Additional shares to be issued under full
     dilution using ending market price                            --                --               --              30,061
  Addition shares  to be issued under full
     conversion of convertible debentures                     931,111           600,000          703,704             577,778
  Additional shares to be issued under full
     conversion of preferred stock                            294,723           294,723          294,723             294,723
                                                         ------------      ------------     ------------        ------------

Total shares for fully diluted                              5,669,606         4,665,424        4,989,717           4,468,516
                                                         ------------      ------------     ------------        ------------
                                                         ------------      ------------     ------------        ------------


FULLY DILUTED EARNINGS PER SHARE                               $ 0.09            $ 0.05           $ 0.19              $ 0.26
                                                         ------------      ------------     ------------        ------------
                                                         ------------      ------------     ------------        ------------
</TABLE>


* This calculation is submitted in accordance with Securities Exchange Act of 
1934 Release No. 9083 although not required by footnote 8 paragraph 40 of APB 
No. 15 because it results in anti-dilution.


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEET. CONSOLIDATED STATEMENT OF OPERATIONS, CONSOLIDATED
STATEMENTS OF CHANGES IN SHAREHOLDERS' INVESTMENT, CONSOLIDATED STATEMENTS OF
CASH FLOWS AND NOTES TO CONSOLIDATED STATEMENTS, AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS AND NOTES TO CONSOLIDATED
STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                       1,317,708
<SECURITIES>                                         0<F1>
<RECEIVABLES>                                  724,111
<ALLOWANCES>                                         0<F1>
<INVENTORY>                                    163,756
<CURRENT-ASSETS>                             5,802,745
<PP&E>                                      22,240,443
<DEPRECIATION>                                 354,780
<TOTAL-ASSETS>                              40,292,166
<CURRENT-LIABILITIES>                        4,944,780
<BONDS>                                     22,662,939
                                0<F1>
                                        295
<COMMON>                                         4,416
<OTHER-SE>                                  11,196,744
<TOTAL-LIABILITY-AND-EQUITY>                40,292,166
<SALES>                                      8,687,312
<TOTAL-REVENUES>                             8,687,312
<CGS>                                        6,194,112
<TOTAL-COSTS>                                6,194,112
<OTHER-EXPENSES>                                     0<F1>
<LOSS-PROVISION>                                     0<F1>
<INTEREST-EXPENSE>                             911,804
<INCOME-PRETAX>                              1,703,455
<INCOME-TAX>                                   490,837
<INCOME-CONTINUING>                          1,212,618
<DISCONTINUED>                                       0<F1>
<EXTRAORDINARY>                                      0<F1>
<CHANGES>                                            0<F1>
<NET-INCOME>                                   913,002
<EPS-PRIMARY>                                      .21
<EPS-DILUTED>                                      .19
<FN>
<F1>IF INFORMATION REQUIRED BY THE APPLICABLE SCHEDULE IS NOT INCLUDED IN THE
UNDERLYING FINANCIAL DATA BECAUSE IT IS EITHER IMMATERIAL OR INAPPLICABLE, THE
VALUE "0" (ZERO) WILL BE RESPONDED TO THAT ITEM.
</FN>
        

</TABLE>


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