FORM 10-Q/A

                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549

(Mark One)

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

For the quarterly period ended June 30, 2004

                                       OR

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

For the transition period from ______________________ to ______________________

Commission      Registrant, State of Incorporation            IRS Employer
File Number     Address and Telephone Number                  Identification No.
-----------     ----------------------------                  ------------------

0-30512         CH Energy Group, Inc.                         14-1804460
                (Incorporated in New York)
                284 South Avenue
                Poughkeepsie, New York 12601-4879
                (845) 452-2000

1-3268          Central Hudson Gas & Electric Corporation     14-0555980
                (Incorporated in New York)
                284 South Avenue
                Poughkeepsie, New York 12601-4879
                (845) 452-2000

      Indicate by check mark whether the Registrants (1) have 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
Registrants were required to file such reports), and (2) have been subject to
such filing requirements for the past 90 days.

      Yes |X| No |_|


<PAGE>

      Indicate by check mark whether CH Energy Group, Inc. is an accelerated
filer (as defined in Rule 12b-2 of the Exchange Act):

      Yes |X| No |_|

      Indicate by check mark whether Central Hudson Gas & Electric Corporation
is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act):

      Yes |_| No |X|

      As of the close of business on August 4, 2004, (i) CH Energy Group, Inc.
had outstanding 15,762,000 shares of Common Stock ($0.10 per share par value)
and (ii) all of the outstanding 16,862,087 shares of Common Stock ($5 per share
par value) of Central Hudson Gas & Electric Corporation were held by CH Energy
Group, Inc.

      CENTRAL HUDSON GAS & ELECTRIC CORPORATION MEETS THE CONDITIONS SET FORTH
IN GENERAL INSTRUCTIONS (H)(1)(a) AND (b) OF FORM 10-Q AND IS THEREFORE FILING
THIS FORM WITH THE REDUCED DISCLOSURE FORMAT PURSUANT TO GENERAL INSTRUCTIONS
(H)(2).

                                Explanatory Note

      This amendment to our quarterly report on Form 10-Q for the quarterly
period ended June 30, 2004 is filed solely for the purpose of correcting a
typographical error appearing in the Risk Factor entitled "Regulatory Risks
Related to Limitations on the Potential to Pass Through Increased Costs". No
other items or disclosures in our original report are being amended. Our
original report, as amended by this Form 10-Q/A, is referred to herein as the
"quarterly report".


<PAGE>

                  FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2004

                                      INDEX

                                                                            PAGE
                                                                            ----
PART I - FINANCIAL INFORMATION

Item 1 - Consolidated (Unaudited) Financial Statements

            CH ENERGY GROUP, INC.
            Consolidated Statement of Income -
             Three Months Ended June 30, 2004, and 2003                       1

            Consolidated Statement of Income -
             Six Months Ended June 30, 2004, and 2003                         2

            Consolidated Statement of Comprehensive Income
             Three Months Ended June 30, 2004, and 2003                       3

            Consolidated Statement of Comprehensive Income
             Six Months Ended June 30, 2004, and 2003                         4

            Consolidated Balance Sheet - June 30, 2004,
             December 31, 2003, and June 30, 2003                             5

            Consolidated Statement of Cash Flows -
             Six Months Ended June 30, 2004, and 2003                         7

            CENTRAL HUDSON GAS & ELECTRIC CORPORATION
            Consolidated Statement of Income -
             Three Months Ended June 30, 2004, and 2003                       8

            Consolidated Statement of Income -
              Six Months Ended June 30, 2004, and 2003                        9

            Consolidated Balance Sheet - June 30, 2004,
             December 31, 2003, and June 30, 2003                            10

            Consolidated Statement of Cash Flows -
             Six Months Ended June 30, 2004, and 2003                        12

<PAGE>

                                      INDEX

                                                                            PAGE
PART I - FINANCIAL INFORMATION

Item 1 - Consolidated (Unaudited) Financial Statements (Cont'd)

            Notes to Consolidated Financial Statements                       13

Item 2 - Management's Discussion and Analysis of
         Financial Condition and Results of Operations                       28

Item 3 - Quantitative and Qualitative Disclosure
         about Market Risk                                                   43

Item 4 - Controls and Procedures                                             44

PART II - OTHER INFORMATION

Item 1 - Legal Proceedings                                                   45

Item 4   - Submission of Matters to a Vote of Security Holders               45

Item 6 - Exhibits and Reports on Form 8-K                                    46

Signatures                                                                   48

Exhibit Index                                                                49

Certifications                                                               50

                                   ----------

Filing Format

      This Quarterly Report on Form 10-Q is a combined quarterly report being
filed by two different registrants: CH Energy Group, Inc. ("Energy Group") and
Central Hudson Gas & Electric Corporation ("Central Hudson"), a wholly-owned
subsidiary of Energy Group. Except where the content clearly indicates
otherwise, any reference in this report to Energy Group includes all
subsidiaries of Energy Group, including Central Hudson. Central Hudson makes no
representation as to the information contained in this report in relation to
Energy Group and its subsidiaries other than Central Hudson.


<PAGE>

                         PART I - FINANCIAL INFORMATION

                   Item I - Consolidated Financial Statements

                              CH ENERGY GROUP, INC.
                        CONSOLIDATED STATEMENT OF INCOME
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                           For the Three Months Ended June 30,
                                                                              2004                     2003
                                                                           ----------               ----------
                                                                                 (Thousands of Dollars)
<S>                                                                           <C>                     <C>
Operating Revenues
  Electric ............................................................       $97,441                 $114,709
  Natural gas .........................................................        26,091                   28,760
  Competitive business subsidiaries ...................................        41,822                   39,718
                                                                           ----------               ----------
      Total Operating Revenues ........................................       165,354                  183,187
                                                                           ----------               ----------

Operating Expenses
  Operation:
    Purchased electricity and fuel used in
       electric generation ............................................        55,317                   70,365
    Purchased natural gas .............................................        16,066                   20,581
    Purchased petroleum ...............................................        29,956                   24,104
    Other expenses of operation - regulated activities ................        24,507                   26,948
    Other expenses of operation - competitive business subsidiaries ...        12,453                   13,217
  Depreciation and amortization .......................................         8,613                    8,333
  Taxes, other than income tax ........................................         7,702                    7,572
                                                                           ----------               ----------
      Total Operating Expenses ........................................       154,614                  171,120
                                                                           ----------               ----------

Operating Income ......................................................        10,740                   12,067
                                                                           ----------               ----------

Other Income
  Allowance for equity funds used during construction .................            74                      117
  Interest on regulatory assets and investment income .................         2,913                    5,706
  Other - net .........................................................         1,473                      866
                                                                           ----------               ----------
      Total Other Income ..............................................         4,460                    6,689
                                                                           ----------               ----------

Interest and Other Charges
  Interest on mortgage bonds ..........................................            --                      239
  Interest on other long-term debt ....................................         2,909                    2,627
  Interest on regulatory liabilities and other interest ...............         2,139                    2,625
  Allowance for borrowed funds used during construction ...............           (49)                    (102)
  Cumulative Preferred Stock Dividends of Central Hudson ..............           242                      451
                                                                           ----------               ----------
      Total Interest and Other Charges ................................         5,241                    5,840
                                                                           ----------               ----------

Income Before Income Taxes ............................................         9,959                   12,916

Income Taxes ..........................................................         4,463                    5,291
                                                                           ----------               ----------

Net Income ............................................................         5,496                    7,625
Dividends Declared on Common Stock ....................................         8,511                    8,520
                                                                           ----------               ----------

Balance Retained in the Business ......................................       ($3,015)                   ($895)
                                                                           ==========               ==========

Common Stock:
    Average Shares Outstanding (000s) - Basic .........................        15,762                   15,827
                                      - Diluted .......................        15,771                   15,830

    Earnings Per Share - Basic ........................................         $0.35                    $0.48
                       - Diluted ......................................         $0.34                    $0.48

    Dividends Declared Per Share ......................................         $0.54                    $0.54
</TABLE>

                 See Notes to Consolidated Financial Statements


                                      -1-
<PAGE>

                              CH ENERGY GROUP, INC.
                        CONSOLIDATED STATEMENT OF INCOME
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                             For the Six Months Ended June 30,
                                                                                2004                   2003
                                                                             ----------             ----------
                                                                                  (Thousands of Dollars)
<S>                                                                            <C>                    <C>
Operating Revenues
  Electric ............................................................        $216,710               $229,214
  Natural gas .........................................................          84,795                 85,198
  Competitive business subsidiaries ...................................         126,843                133,918
                                                                             ----------             ----------
      Total Operating Revenues ........................................         428,348                448,330
                                                                             ----------             ----------

Operating Expenses
  Operation:
    Purchased electricity and fuel used in
       electric generation ............................................         127,470                137,888
    Purchased natural gas .............................................          55,550                 65,994
    Purchased petroleum ...............................................          87,796                 85,142
    Other expenses of operation - regulated activities ................          47,761                 51,250
    Other expenses of operation - competitive business subsidiaries ...          27,459                 28,613
  Depreciation and amortization .......................................          17,214                 16,597
  Taxes, other than income tax ........................................          14,891                 14,797
                                                                             ----------             ----------
      Total Operating Expenses ........................................         378,141                400,281
                                                                             ----------             ----------

Operating Income ......................................................          50,207                 48,049
                                                                             ----------             ----------

Other Income
  Allowance for equity funds used during construction .................             162                    242
  Interest on regulatory assets and investment income .................           5,837                  7,461
  Other - net .........................................................           3,506                  3,145
                                                                             ----------             ----------
      Total Other Income ..............................................           9,505                 10,848
                                                                             ----------             ----------

Interest and Other Charges
  Interest on mortgage bonds ..........................................              --                    502
  Interest on other long-term debt ....................................           5,740                  5,252
  Interest on regulatory liabilities and other interest ...............           4,374                  5,449
  Allowance for borrowed funds used during construction ...............            (108)                  (210)
  Cumulative Preferred Stock Dividends of Central Hudson ..............             485                    902
                                                                             ----------             ----------
      Total Interest and Other Charges ................................          10,491                 11,895
                                                                             ----------             ----------

Income Before Income Taxes ............................................          49,221                 47,002

Income Taxes ..........................................................          20,736                 19,184
                                                                             ----------             ----------

Net Income ............................................................          28,485                 27,818
Dividends Declared on Common Stock ....................................          17,023                 17,070
                                                                             ----------             ----------

Balance Retained in the Business ......................................         $11,462                $10,748
                                                                             ==========             ==========

Common Stock:
    Average Shares Outstanding (000s) - Basic .........................          15,762                 15,898
                                      - Diluted .......................          15,772                 15,901

    Earnings Per Share - Basic ........................................           $1.81                  $1.75
                       - Diluted ......................................           $1.80                  $1.75

    Dividends Declared Per Share ......................................           $1.08                  $1.08
</TABLE>

                 See Notes to Consolidated Financial Statements


                                      -2-
<PAGE>

                              CH ENERGY GROUP, INC.
                 CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                           For the Three Months Ended June 30,
                                                                              2004                    2003
                                                                           ----------              ----------
                                                                                 (Thousands of Dollars)
<S>                                                                            <C>                     <C>
Net Income .............................................................       $5,496                  $7,625

Other comprehensive income:

Net unrealized gains (losses) net of tax and net income realization:
     FAS 133 Designated Cash Flow Hedges, net of tax of $13 ............          (19)                     --
     Investments, net of tax of $67 and $(876) .........................         (100)                  1,462
                                                                           ----------              ----------

Other comprehensive income (loss) ......................................         (119)                  1,462
                                                                           ----------              ----------

Comprehensive Income ...................................................       $5,377                  $9,087
                                                                           ==========              ==========
</TABLE>

                 See Notes to Consolidated Financial Statements


                                      -3-
<PAGE>

                              CH ENERGY GROUP, INC.
                 CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                              For the Six Months Ended June 30,
                                                                                 2004                   2003
                                                                              ----------             ----------
                                                                                    (Thousands of Dollars)
<S>                                                                              <C>                    <C>
Net Income ................................................................      $28,485                $27,818

Other comprehensive income:

    Net unrealized gains (losses) net of tax and net income realization:
        FAS 133 Designated Cash Flow Hedges, net of tax of $58 and $13 ....          (88)                   (19)
        Investments, net of tax of $113 and $(1,368) ......................         (169)                 2,284
                                                                              ----------             ----------

Other comprehensive income (loss) .........................................         (257)                 2,265
                                                                              ----------             ----------

Comprehensive Income ......................................................      $28,228                $30,083
                                                                              ==========             ==========
</TABLE>

                 See Notes to Consolidated Financial Statements


                                      -4-
<PAGE>

                              CH ENERGY GROUP, INC.
                           CONSOLIDATED BALANCE SHEET
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                               June 30,    December 31,    June 30,
                                                                 2004          2003          2003
                                                              ----------   ------------   ----------
                                                                      (Thousands of Dollars)
<S>                                                             <C>           <C>           <C>
                       ASSETS
Utility Plant
    Electric .............................................      $666,471      $656,192      $619,161
    Natural gas ..........................................       205,929       199,221       192,135
    Common ...............................................       105,657       104,532       104,338
                                                              ----------    ----------    ----------
                                                                 978,057       959,945       915,634

    Less: Accumulated depreciation .......................       311,526       309,208       381,741
                                                              ----------    ----------    ----------
                                                                 666,531       650,737       533,893

    Construction work in progress ........................        66,254        56,764        79,051
                                                              ----------    ----------    ----------
             Net Utility Plant ...........................       732,785       707,501       612,944
                                                              ----------    ----------    ----------

Other Property and Plant, net ............................        22,461        21,589        18,260
                                                              ----------    ----------    ----------

Current Assets
    Cash and cash equivalents ............................       132,196       125,834       123,695
    Investments ..........................................            --            --        20,426
    Accounts receivable -
        net of allowance for doubtful accounts of
        $4.7 million, $4.6 million, and $3.3 million,
        respectively .....................................        57,297        61,223        70,213
    Accrued unbilled utility revenues ....................         4,949         7,618         4,842
    Other receivables ....................................         3,708        12,216         2,063
    Fuel and materials and supplies - at average cost ....        16,853        19,847        17,734
    Fair value of derivative instruments .................            54           869             5
    Bond defeasance escrow ...............................            --            --        10,201
    Special deposits and prepayments .....................        13,142        23,315        19,658
                                                              ----------    ----------    ----------
             Total Current Assets ........................       228,199       250,922       268,837
                                                              ----------    ----------    ----------

Deferred Charges and Other Assets
    Prefunded pension costs ..............................            --            --       100,625
    Regulatory assets - pension plan .....................        92,816       124,210        34,730
    Intangible asset - pension plan ......................        24,447        24,447            --
    Goodwill .............................................        50,462        50,462        50,462
    Other intangible assets - net ........................        30,149        31,518        33,068
    Regulatory assets ....................................        39,733        67,474        51,460
    Unamortized debt expense .............................         3,860         3,901         3,500
    Other ................................................        19,936        18,468        19,972
                                                              ----------    ----------    ----------
             Total Deferred Charges and Other Assets .....       261,403       320,480       293,817
                                                              ----------    ----------    ----------

                       Total Assets ......................    $1,244,848    $1,300,492    $1,193,858
                                                              ==========    ==========    ==========
</TABLE>

                 See Notes to Consolidated Financial Statements


                                      -5-
<PAGE>

                              CH ENERGY GROUP, INC.
                           CONSOLIDATED BALANCE SHEET
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                 June 30,       December 31,       June 30,
                                                                                   2004             2003             2003
                                                                               ------------     ------------     ------------
                                                                                           (Thousands of Dollars)
<S>                                                                              <C>              <C>              <C>
                  CAPITALIZATION AND LIABILITIES
Capitalization
     Common Stock Equity:
          Common stock, 30,000,000 shares authorized;
            16,862,087 shares issued ($0.10 par value) ....................          $1,686           $1,686           $1,686
     Paid-in capital ......................................................         351,230          351,230          351,230
     Retained earnings ....................................................         190,857          179,395          180,251
     Treasury stock .......................................................         (46,252)         (46,252)         (45,558)
         (1,100,087 shares at June 30, 2004, and at December 31, 2003;
         1,028,487 shares at June 30, 2003) ...............................
     Accumulated comprehensive income (loss) ..............................            (564)            (307)             533
     Capital stock expense ................................................            (328)            (328)            (645)
                                                                               ------------     ------------     ------------
             Total Common Stock Equity ....................................         496,629          485,424          487,497
                                                                               ------------     ------------     ------------

     Cumulative Preferred Stock of a Consolidated Subsidiary
          Not subject to mandatory redemption .............................          21,030           21,030           21,030
          Subject to mandatory redemption .................................              --               --           12,500
                                                                               ------------     ------------     ------------
             Total Cumulative Preferred Stock .............................          21,030           21,030           33,530
                                                                               ------------     ------------     ------------

     Long-term Debt .......................................................         285,881          278,880          269,877
                                                                               ------------     ------------     ------------
             Total Capitalization .........................................         803,540          785,334          790,904
                                                                               ------------     ------------     ------------

Current Liabilities
     Current maturities of long-term debt .................................          15,000           15,000            9,500
     Notes payable ........................................................              --           16,000               --
     Accounts payable .....................................................          35,377           40,602           38,503
     Accrued interest .....................................................           4,667            4,274            4,256
     Dividends payable ....................................................           8,754            8,512            8,971
     Accrued vacation and payroll .........................................           5,728            5,289            3,904
     Customer deposits ....................................................           6,106            5,813            5,345
     Accrued taxes payable ................................................           4,293               --            7,809
     Deferred revenues ....................................................           6,449            8,197            4,092
     Fair value of derivative instruments .................................           1,350               --            2,718
     Other ................................................................          11,697           16,333           17,798
                                                                               ------------     ------------     ------------
             Total Current Liabilities ....................................          99,421          120,020          102,896
                                                                               ------------     ------------     ------------

Deferred Credits and Other Liabilities
     Regulatory liabilities ...............................................         160,480          228,058          176,684
     Operating reserves ...................................................           5,722            5,043            5,110
     Deferred gain - sale of major generating assets ......................           4,944            9,887           14,831
     Accrued environmental remediation costs ..............................          19,418           19,500           19,371
     Accrued other post-employment benefit costs ..........................          14,689           10,561            8,390
     Accrued pension costs ................................................          18,278            9,775            4,931
     Other ................................................................          19,591           16,266            8,175
                                                                               ------------     ------------     ------------
             Total Deferred Credits and Other Liabilities .................         243,122          299,090          237,492
                                                                               ------------     ------------     ------------

Accumulated Deferred Income Tax (Net) .....................................          98,765           96,048           62,566
                                                                               ------------     ------------     ------------

                      Total Capitalization and Liabilities ................      $1,244,848       $1,300,492       $1,193,858
                                                                               ============     ============     ============
</TABLE>

                 See Notes to Consolidated Financial Statements


                                      -6-
<PAGE>

                              CH ENERGY GROUP, INC.
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                    For the Six Months Ended
                                                                                            June 30
                                                                                       2004           2003
                                                                                    ----------     ----------
                                                                                     (Thousands of Dollars)
<S>                                                                                   <C>            <C>
Operating Activities:

    Net Income .................................................................       $28,485        $27,818

       Adjustments to reconcile net income to net
          cash provided by (used in) operating activities:
             Depreciation and amortization .....................................        17,214         17,981
             Deferred income taxes - net .......................................         9,623          6,519
             Loss on sale of temporary investments .............................            --             16
             Provision for uncollectibles ......................................         2,010          1,621
             Accrued/deferred pension costs ....................................       (10,184)        (9,817)
             Amortization of fossil plant incentive ............................        (4,944)        (4,944)
             Fair value of derivative instruments ..............................         2,165          2,742
             Other - net .......................................................        (1,367)        (8,628)

          Changes in operating assets and liabilities, net:
             Accounts receivable, unbilled revenues and other receivables ......        13,094         (7,951)
             Fuel, materials and supplies ......................................         2,994         (1,701)
             Special deposits and prepayments ..................................         4,026          1,904
             Accounts payable ..................................................        (5,225)        (5,761)
             Accrued taxes and interest ........................................        10,865         18,683
             Deferred natural gas and electric costs ...........................         8,109         20,908
             Customer benefit and carrying charge - net ........................       (12,573)       (19,102)
             Proceeds from sale of emissions allowances ........................         6,780             --
             Other - net .......................................................        (3,766)        (2,976)
                                                                                    ----------     ----------

       Net Cash Provided by Operating Activities ...............................        67,306         37,312
                                                                                    ----------     ----------

Investing Activities:

       Purchase of investments .................................................            --        (21,397)
       Proceeds from sale of temporary investments .............................            --         92,373
       Additions to utility plant and other property and plant .................       (33,064)       (25,870)
       Acquisitions made by competitive business subsidiary ....................            --         (7,697)
       Other - net .............................................................        (1,713)           615
                                                                                    ----------     ----------

       Net Cash (Used in) Provided by Investing Activities .....................       (34,777)        38,024
                                                                                    ----------     ----------

Financing Activities:

       Proceeds from issuance of long-term debt ................................         7,000             --
       Retirement of long-term debt ............................................            --         (5,500)
       Net repayments of short-term debt .......................................       (16,000)            --
       Repurchase of treasury stock ............................................            --        (12,441)
       Dividends paid on common stock ..........................................       (17,023)       (17,212)
       Issuance and redemption costs ...........................................          (144)           (11)
                                                                                    ----------     ----------

       Net Cash Used in Financing Activities ...................................       (26,167)       (35,164)
                                                                                    ----------     ----------

Net Change in Cash and Cash Equivalents ........................................         6,362         40,172

Cash and Cash Equivalents - Beginning of Year ..................................       125,834         83,523
                                                                                    ----------     ----------

Cash and Cash Equivalents - End of Period ......................................      $132,196       $123,695
                                                                                    ==========     ==========

Supplemental Disclosure of Cash Flow Information

       Interest paid ...........................................................        $6,599         $7,317

       Federal and State income tax paid .......................................        $4,906           $350

       2004 Operating activities reflects $75.0 million non-cash offset of
            deferred pension and OPEB balances to the Customer Benefit Fund
</TABLE>

                 See Notes to Consolidated Financial Statements


                                      -7-
<PAGE>

                    CENTRAL HUDSON GAS & ELECTRIC CORPORATION
                        CONSOLIDATED STATEMENT OF INCOME
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                  For the Three Months Ended June 30,
                                                                     2004                     2003
                                                                  ----------               ----------
                                                                        (Thousands of Dollars)
<S>                                                                  <C>                     <C>
Operating Revenues
  Electric ...................................................       $95,993                 $113,122
  Natural gas ................................................        25,630                   28,549
                                                                  ----------               ----------
    Total - own territory ....................................       121,623                  141,671
  Electric sales to other utilities ..........................         1,448                    1,587
  Natural gas sales to other utilities .......................           461                      211
                                                                  ----------               ----------
      Total Operating Revenues ...............................       123,532                  143,469
                                                                  ----------               ----------

Operating Expenses
  Operation:
    Purchased electricity ....................................        55,197                   70,338
    Fuel used in electric generation .........................           120                       27
    Purchased natural gas ....................................        16,066                   18,790
    Other expenses of operation ..............................        24,506                   26,950
  Depreciation and amortization ..............................         7,064                    6,711
  Taxes, other than income tax ...............................         7,652                    7,549
                                                                  ----------               ----------
      Total Operating Expenses ...............................       110,605                  130,365
                                                                  ----------               ----------

Operating Income .............................................        12,927                   13,104
                                                                  ----------               ----------

Other Income
  Allowance for equity funds used during construction ........            74                      117
  Interest on regulatory assets and other interest income ....         2,651                    2,503
  Other - net ................................................         1,741                    1,865
                                                                  ----------               ----------
      Total Other Income .....................................         4,466                    4,485
                                                                  ----------               ----------

Interest Charges
  Interest on mortgage bonds .................................            --                      239
  Interest on other long-term debt ...........................         2,909                    2,627
  Interest on regulatory liabilities and other interest ......         2,164                    2,625
  Allowance for borrowed funds used during construction ......           (49)                    (102)
                                                                  ----------               ----------
      Total Interest Charges .................................         5,024                    5,389
                                                                  ----------               ----------

Income Before Income Taxes ...................................        12,369                   12,200

Income Taxes .................................................         5,407                    5,008
                                                                  ----------               ----------

Net Income ...................................................         6,962                    7,192

Dividends Declared on Cumulative Preferred Stock .............           242                      451
                                                                  ----------               ----------

Income Available for Common Stock ............................        $6,720                   $6,741
                                                                  ==========               ==========
</TABLE>

                 See Notes to Consolidated Financial Statements


                                      -8-
<PAGE>

                    CENTRAL HUDSON GAS & ELECTRIC CORPORATION
                        CONSOLIDATED STATEMENT OF INCOME
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                  For the Six Months Ended June 30,
                                                                     2004                   2003
                                                                  ----------             ----------
                                                                        (Thousands of Dollars)
<S>                                                                 <C>                    <C>
Operating Revenues
  Electric ...................................................      $213,892               $226,333
  Natural gas ................................................        84,266                 84,963
                                                                  ----------             ----------
    Total - own territory ....................................       298,158                311,296
  Electric sales to other utilities ..........................         2,818                  2,881
  Natural gas sales to other utilities .......................           529                    235
                                                                  ----------             ----------
      Total Operating Revenues ...............................       301,505                314,412
                                                                  ----------             ----------

Operating Expenses
  Operation:
    Purchased electricity ....................................       127,302                137,838
    Fuel used in electric generation .........................           168                     50
    Purchased natural gas ....................................        55,550                 57,214
    Other expenses of operation ..............................        47,760                 51,249
  Depreciation and amortization ..............................        14,128                 13,421
  Taxes, other than income tax ...............................        14,781                 14,712
                                                                  ----------             ----------
      Total Operating Expenses ...............................       259,689                274,484
                                                                  ----------             ----------

Operating Income .............................................        41,816                 39,928
                                                                  ----------             ----------

Other Income
  Allowance for equity funds used during construction ........           162                    242
  Interest on regulatory assets and other interest income ....         5,354                  4,875
  Other - net ................................................         3,434                  3,760
                                                                  ----------             ----------
      Total Other Income .....................................         8,950                  8,877
                                                                  ----------             ----------

Interest Charges
  Interest on mortgage bonds .................................            --                    502
  Interest on other long-term debt ...........................         5,740                  5,252
  Interest on regulatory liabilities and other interest ......         4,423                  5,450
  Allowance for borrowed funds used during construction ......          (108)                  (210)
                                                                  ----------             ----------
      Total Interest Charges .................................        10,055                 10,994
                                                                  ----------             ----------

Income Before Taxes ..........................................        40,711                 37,811

Income Taxes .................................................        17,261                 15,461
                                                                  ----------             ----------

Net Income ...................................................        23,450                 22,350

Dividends Declared on Cumulative Preferred Stock .............           485                    902
                                                                  ----------             ----------

Income Available for Common Stock ............................       $22,965                $21,448
                                                                  ==========             ==========
</TABLE>

                 See Notes to Consolidated Financial Statements


                                      -9-
<PAGE>

                    CENTRAL HUDSON GAS & ELECTRIC CORPORATION
                           CONSOLIDATED BALANCE SHEET
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                           June 30,    December 31,    June 30,
                                                                             2004          2003          2003
                                                                          ----------   ------------   ----------
                                                                                  (Thousands of Dollars)
<S>                                                                         <C>           <C>           <C>
                           ASSETS
Utility Plant
    Electric .........................................................      $666,471      $656,192      $619,161
    Natural Gas ......................................................       205,929       199,221       192,135
    Common ...........................................................       105,657       104,532       104,338
                                                                          ----------    ----------    ----------
                                                                             978,057       959,945       915,634

    Less:  Accumulated depreciation ..................................       311,526       309,208       381,741
                                                                          ----------    ----------    ----------
                                                                             666,531       650,737       533,893

    Construction work in progress ....................................        66,254        56,764        79,051
                                                                          ----------    ----------    ----------
            Net Utility Plant ........................................       732,785       707,501       612,944
                                                                          ----------    ----------    ----------

Other Property and Plant, net ........................................           964           968           968
                                                                          ----------    ----------    ----------

Current Assets
    Cash and cash equivalents ........................................        12,887        12,720        38,180
    Accounts receivable -
          net of allowance for doubtful accounts of $3.2 million,
          $3.0 million, and $2.9 million, respectively ...............        36,793        37,487        44,599
    Accrued unbilled utility revenues ................................         4,949         7,618         4,842
    Other receivables ................................................         2,001         9,566         3,004
    Fuel and materials and supplies - at average cost ................        13,995        16,158        13,819
    Fair value of derivative instruments .............................            54           722            --
    Bond defeasance escrow ...........................................            --            --        10,201
    Special deposits and prepayments .................................        10,209        22,503        16,072
                                                                          ----------    ----------    ----------
             Total Current Assets ....................................        80,888       106,774       130,717
                                                                          ----------    ----------    ----------

Deferred Charges and Other Assets
    Prefunded pension costs ..........................................            --            --       100,625
    Regulatory assets - pension plan .................................        92,816       124,210        34,730
    Intangible asset - pension plan ..................................        24,447        24,447            --
    Regulatory assets ................................................        39,733        67,474        51,460
    Unamortized debt expense .........................................         3,860         3,901         3,500
    Other assets .....................................................         9,957         8,100         8,686
                                                                          ----------    ----------    ----------
             Total Deferred Charges and Other Assets .................       170,813       228,132       199,001
                                                                          ----------    ----------    ----------

                       Total Assets ..................................      $985,450    $1,043,375      $943,630
                                                                          ==========    ==========    ==========
</TABLE>

                 See Notes to Consolidated Financial Statements


                                      -10-
<PAGE>

                    CENTRAL HUDSON GAS & ELECTRIC CORPORATION
                           CONSOLIDATED BALANCE SHEET
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                   June 30,       December 31,       June 30,
                                                                     2004             2003             2003
                                                                 ------------     ------------     ------------
                                                                             (Thousands of Dollars)
<S>                                                                  <C>            <C>                <C>
               CAPITALIZATION AND LIABILITIES
Capitalization
    Common Stock Equity:
         Common stock, 30,000,000 shares authorized;
           16,862,087 shares issued ($5 par value) ..........         $84,311          $84,311          $84,311
    Paid-in capital .........................................         174,980          174,980          174,980
    Retained earnings .......................................          19,431           13,466           14,426
    Capital stock expense ...................................          (4,961)          (4,961)          (5,278)
                                                                 ------------     ------------     ------------
            Total Common Stock Equity .......................         273,761          267,796          268,439
                                                                 ------------     ------------     ------------

    Cumulative Preferred Stock
         Not subject to mandatory redemption ................          21,030           21,030           21,030
         Subject to mandatory redemption ....................              --               --           12,500
                                                                 ------------     ------------     ------------
            Total Cumulative Preferred Stock ................          21,030           21,030           33,530
                                                                 ------------     ------------     ------------

    Long-term Debt ..........................................         285,881          278,880          269,877
                                                                 ------------     ------------     ------------
            Total Capitalization ............................         580,672          567,706          571,846
                                                                 ------------     ------------     ------------

Current Liabilities
    Current maturities of long-term debt ....................          15,000           15,000            9,500
    Notes payable ...........................................              --           16,000               --
    Accounts payable ........................................          31,026           33,084           33,605
    Accrued interest ........................................           4,667            4,274            4,256
    Dividends payable .......................................             242              242              451
    Accrued vacation and payroll ............................           5,076            5,289            4,931
    Customer deposits .......................................           5,971            5,690            5,345
    Accrued taxes payable ...................................             322               --           10,790
    Fair value of derivative instruments ....................           1,350               --            1,926
    Other ...................................................           6,443            6,622            7,083
                                                                 ------------     ------------     ------------
            Total Current Liabilities .......................          70,097           86,201           77,887
                                                                 ------------     ------------     ------------

Deferred Credits and Other Liabilities
    Regulatory liabilities ..................................         160,480          228,058          176,684
    Operating reserves ......................................           5,722            5,043            5,110
    Deferred gain - sale of major generating assets .........           4,944            9,887           14,831
    Accrued environmental remediation costs .................          19,418           19,500           19,371
    Accrued other post-employment benefit costs .............          14,689           10,561            8,390
    Accrued pension costs ...................................          18,278            9,775            4,931
    Other ...................................................          14,075           12,524            4,193
                                                                 ------------     ------------     ------------
            Total Deferred Credits and Other Liabilities ....         237,606          295,348          233,510
                                                                 ------------     ------------     ------------

Accumulated Deferred Income Tax (Net) .......................          97,075           94,120           60,387
                                                                 ------------     ------------     ------------

            Total Capitalization and Liabilities ............        $985,450       $1,043,375         $943,630
                                                                 ============     ============     ============
</TABLE>

                 See Notes to Consolidated Financial Statements


                                      -11-
<PAGE>

                    CENTRAL HUDSON GAS & ELECTRIC CORPORATION
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                       For the Six Months Ended
                                                                                               June 30,
                                                                                         2004           2003
                                                                                      ----------     ----------
                                                                                        (Thousands of Dollars)
<S>                                                                                      <C>            <C>
Operating Activities:

    Net Income ...................................................................       $23,450        $22,350

        Adjustments to reconcile net income to net cash provided by (used in)
           operating activities:
              Depreciation and amortization ......................................        14,128         14,805
              Deferred income taxes - net ........................................         9,788          5,156
              Provision for uncollectibles .......................................         1,600          1,755
              Accrued/deferred pension costs .....................................       (10,184)        (9,817)
              Amortization of fossil plant incentive .............................        (4,944)        (4,944)
              Other - net ........................................................        (2,902)        (4,400)

           Changes in operating assets and liabilities - net:
              Accounts receivable, unbilled revenues and other receivables .......         9,328         (8,683)
              Fuel, materials and supplies .......................................         2,163         (1,360)
              Special deposits and prepayments ...................................         4,295          2,471
              Fair value of derivative instruments ...............................         2,018          2,715
              Accounts payable ...................................................        (2,058)        (3,461)
              Accrued taxes and interest .........................................         8,819         15,960
              Deferred natural gas and electric costs ............................         8,109         20,908
              Proceeds from sales of emissions allowances ........................         6,780             --
              Customer benefit and carrying charge - net .........................       (12,573)       (19,102)
              Other - net ........................................................          (215)        (1,489)
                                                                                      ----------     ----------

        Net Cash Provided by Operating Activities ................................        57,602         32,864
                                                                                      ----------     ----------

Investing Activities:

        Additions to plant .......................................................       (29,899)       (24,909)
        Other - net ..............................................................          (907)        (1,189)
                                                                                      ----------     ----------

        Net Cash Used in Investing Activities ....................................       (30,806)       (26,098)
                                                                                      ----------     ----------

Financing Activities:

        Proceeds from issuance of long-term debt .................................         7,000             --
        Retirement and redemption of long-tem debt ...............................            --         (5,500)
        Net borrowings of short-term debt ........................................       (16,000)            --
        Dividends paid on cumulative preferred and common stock ..................       (17,485)       (18,064)
        Issuance and redemption costs ............................................          (144)           (11)
                                                                                      ----------     ----------

        Net Cash Used in Financing Activities ....................................       (26,629)       (23,575)
                                                                                      ----------     ----------

Net Change in Cash and Cash Equivalents ..........................................           167        (16,809)

Cash and Cash Equivalents - Beginning of Year ....................................        12,720         54,989
                                                                                      ----------     ----------

Cash and Cash Equivalents - End of Period ........................................       $12,887        $38,180
                                                                                      ==========     ==========

Supplemental Disclosure of Cash Flow Information

        Interest paid ............................................................        $5,432         $6,094

        Federal and State income tax paid ........................................        $3,905             --

        2004 Operating activities reflects $75.0 million non-cash offset of
             deferred pension and OPEB balances to the Customer Benefit Fund
</TABLE>

                 See Notes to Consolidated Financial Statements


                                      -12-
<PAGE>

                              CH ENERGY GROUP, INC.
                    CENTRAL HUDSON GAS & ELECTRIC CORPORATION
             Notes to (Unaudited) Consolidated Financial Statements

NOTE 1 - GENERAL

Basis of Presentation

      This Quarterly Report on Form 10-Q is a combined report of CH Energy
Group, Inc. ("Energy Group") and its regulated electric and natural gas
subsidiary, Central Hudson Gas & Electric Corporation ("Central Hudson"). The
Notes to the Consolidated Financial Statements apply to both Energy Group and
Central Hudson. Energy Group's Consolidated Financial Statements include the
accounts of Energy Group and its wholly owned subsidiaries, which include
Central Hudson and Energy Group's non-utility subsidiary, Central Hudson
Enterprises Corporation ("CHEC" and, together with its subsidiaries, the
"competitive business subsidiaries").

Unaudited Consolidated Financial Statements

      The accompanying Consolidated Financial Statements of Energy Group and
Central Hudson are unaudited but, in the opinion of the respective Managements,
reflect adjustments (which include normal recurring adjustments) necessary for a
fair statement of the results for the interim periods presented. These
condensed, unaudited, quarterly Consolidated Financial Statements do not contain
the detail or footnote disclosures concerning accounting policies and other
matters which would be included in annual Consolidated Financial Statements and,
accordingly, should be read in conjunction with the audited Consolidated
Financial Statements (including the Notes thereto) included in the combined
Energy Group/Central Hudson Annual Report on Form 10-K for the year ended
December 31, 2003 (the "Corporations' 10-K Annual Report").

      Central Hudson's and CHEC's operations are seasonal in nature and weather-
sensitive and, as a result, financial results for interim periods are not
necessarily indicative of trends for a twelve-month period.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Cash and Cash Equivalents

      For purposes of the Consolidated Statement of Cash Flows, Energy Group and
Central Hudson consider temporary cash investments with a maturity, when
purchased, of three months or less to be cash equivalents.


                                      -13-
<PAGE>

Accounting for Derivative Instruments and Hedging Activities

      Reference is made to the caption "Accounting for Derivative Instruments
and Hedging Activities" of Note 1 - "Summary of Significant Accounting Policies"
to the Consolidated Financial Statements of the Corporations' 10-K Annual
Report. The total fair value of open Central Hudson derivatives, which hedge
electric and natural gas commodity purchases, at June 30, 2004, is $54,000 (net
unrealized gain), which compares to a fair value at December 31, 2003, of
$722,000 (net unrealized gain). Central Hudson realized an actual net gain of
$167,000 for the six months ended June 30, 2004, which compares to a net gain of
$4.2 million for the same period in 2003. These gains and losses, which either
decrease or increase actual energy costs, were deferred for pass-back to or
recovery from customers under Central Hudson's electric and natural gas cost
adjustment clauses as authorized by the New York State Public Service Commission
("PSC") and in accordance with the provisions of Statement of Financial
Accounting Standard ("SFAS") 71. Central Hudson also entered into weather
derivative contracts for the three months of the heating seasons ended March 31,
2004, and 2003 and for the three months of the cooling seasons ended August 31,
2004, and 2003. Payments of $187,000 and $1.7 million, respectively, were made
to counter-parties due to the colder than normal weather experienced during the
three heating season months ended March 2004 and 2003. No payments were made or
received in June 2004 or June 2003 related to the cooling season.

      Additionally, in the first quarter of 2004, Central Hudson entered into
costless collars consisting of over-the-counter put and call options designed to
hedge the prices of a portion of sulfur dioxide emission allowances retained
when Central Hudson sold its interests in its major generating assets in January
2001. At June 30, 2004, the call options had a fair value (unrealized loss) of
($1,350,000). Due to favorable market conditions, a number of allowances were
sold during the six months ended June 30, 2004; however, the proceeds of
approximately $6.8 million were deferred for the future benefit of customers in
accordance with a PSC order issued in 1993. Proceeds from any future sales
and/or option settlements will also be deferred.

      CHEC had no open derivative positions at June 30, 2004, and the fair value
of open derivative instruments at December 31, 2003, was not material.
Derivatives entered into during the six months ended June 30, 2004, and 2003
included oil put and call options designated as fair value and cash flow hedges,
respectively, for fuel oil purchases during the heating season. Actual net gains
recorded during the comparative six months ended June 30, 2004, and 2003 for
fuel oil put and call options hedging fuel oil purchase transactions, net of
related option premium expense, were also not material. CHEC also entered into
weather derivative contracts for the three months ended March 31, 2004, and
2003, which resulted in no payment to or from counter-parties for 2004 and $2.1
million in payments to counter-parties for that period in 2003. No payment to
counter-parties was required in 2004 due to more favorable settlement terms and
also due to weather that was not as cold as last year.

      In addition to the above, Energy Group sold covered call options on stock
held in its Alternate Investment Program portfolio during the quarter ended
March 31, 2003.


                                      -14-
<PAGE>

These covered call options expired in July 2003 and the final gain realized for
these derivatives was not material. The Alternate Investment Program was
liquidated by July 2003, with proceeds then placed in more secure money market
instruments with a lower yield.

Goodwill and Other Intangible Assets

      Reference is made to Note 6 - "Goodwill and Other Intangible Assets" to
the Consolidated Financial Statements of the Corporations' 10-K Annual Report.

      Intangible assets include separate, identifiable, intangible assets such
as customer lists and covenants not to compete. Intangible assets with finite
lives are amortized over their useful lives. The estimated useful life for
customer lists is 15 years, which is believed to be appropriate in view of
currently experienced customer turnover. However, if customer turnover were to
substantially increase, a shorter amortization period would be used, resulting
in an increase in amortization expense. The useful life for a covenant not to
compete is based on the expiration date of the covenant. Intangible assets with
indefinite useful lives and goodwill are no longer amortized, but instead are
annually reviewed for impairment. Substantially all of CHEC's intangible assets
are the result of business combinations.

      The components of amortizable intangible assets of Energy Group are
summarized as follows (thousands of dollars):

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------
                               June 30, 2004                       December 31, 2003
-----------------------------------------------------------------------------------------
                     Gross Carrying     Accumulated      Gross Carrying      Accumulated
                         Amount         Amortization         Amount          Amortization
-----------------------------------------------------------------------------------------
<S>                     <C>               <C>               <C>                 <C>
Customer Lists          $ 38,371          $ 8,890           $ 38,371            $7,609
-----------------------------------------------------------------------------------------
Covenants Not to
Compete                    1,439              771              1,439               683
-----------------------------------------------------------------------------------------
Total Amortizable
Intangibles             $ 39,810          $ 9,661           $ 39,810           $ 8,292
-----------------------------------------------------------------------------------------
</TABLE>

      Amortization expense was $0.7 million for the three months ended June 30,
2004, and 2003, respectively, and $1.4 million for each of the six months ended
June 30, 2004, and 2003. The estimated annual amortization expense for each of
the next five years, assuming no new acquisitions, is as follows (thousands of
dollars):

                           2004           $  2,73
                           2005           $ 2,688
                           2006           $ 2,670
                           2007           $ 2,656
                           2008           $ 2,641

      The carrying amount for goodwill not subject to amortization was $50.5
million as of June 30, 2004, and as of December 31, 2003.


                                      -15-
<PAGE>

Depreciation and Amortization

      Reference is made to "Depreciation and Amortization" of Note 1 - "Summary
of Significant Accounting Policies" to the Consolidated Financial Statements of
the Corporations' 10-K Annual Report. For financial statement purposes, Central
Hudson's depreciation provisions are computed on a straight-line basis using
rates based on studies of the estimated useful lives and estimated net salvage
value of properties. The anticipated costs of removing assets upon retirement
are provided for over the life of those assets as a component of depreciation
expense. This depreciation method is consistent with industry practice and the
depreciation rates are approved by the PSC.

      In 2001, the Financial Accounting Standards Board ("FASB") issued SFAS
143, entitled Accounting for Asset Retirement Obligations ("SFAS 143"). One of
the provisions of SFAS 143 precludes the recognition of expected future
retirement obligations as a component of depreciation expense or accumulated
depreciation. Pursuant to SFAS 71, however, Central Hudson is required to use
depreciation methods and rates approved by the PSC. In accordance with SFAS 71,
Central Hudson continues to accrue for the future cost of removal for its
natural gas and electric assets. For financial reporting purposes, Central
Hudson reclassified $88.6 million, $79.3 million, and $76.2 million of net cost
of removal from accumulated depreciation to a regulatory liability as of June
30, 2004, December 31, 2003, and June 30, 2003, respectively.

      For financial statement purposes, the competitive business subsidiaries'
depreciation provisions are computed on a straight-line basis using depreciation
rates based on the estimated useful lives of depreciable property and equipment.
Expenditures for major renewals and betterments, which extend the useful lives
of property and equipment, are capitalized. Expenditures for maintenance and
repairs are charged to expense when incurred. Retirements, sales, and disposals
of assets are recorded by removing the cost and accumulated depreciation from
the asset and accumulated depreciation accounts with any resulting gain or loss
reflected in earnings.

      Accumulated depreciation for the competitive business subsidiaries was
$10.2 million, $8.6 million, and $7.8 million as of June 30, 2004, December 31,
2003, and June 30, 2003, respectively.

      Amortization of intangibles (other than goodwill) is computed on a
straight-line basis over an asset's expected useful life. See subcaption
"Goodwill and Other Intangible Assets" in this Note 2 for further discussion.

Earnings Per Share

      The average dilutive effect of stock options and performance shares was
8,945 shares and 2,773 shares for the quarters ended June 30, 2004, and 2003,
and 9,762 shares and 2,748 shares for the six months ended June 30, 2004, and
2003, respectively. Certain stock options were excluded from the computation of
diluted earnings per share because the exercise prices of those options were
greater than the


                                      -16-
<PAGE>

average market price per share of Common Stock for each of the years presented.
The number of shares of Common Stock represented by the options excluded from
the above calculation was 36,900 and 94,400 shares for the three months and six
months ended June 30, 2004, and 2003, respectively. For additional information
regarding stock options and performance shares, see Note 5 - "Stock-Based
Compensation Incentive Plans."

Stock-Based Compensation

      At June 30, 2004, Energy Group had a stock-based employee compensation
plan that is described more fully in Note 5 - "Stock-Based Compensation
Incentive Plans."

      Effective January 1, 2003, Energy Group adopted the fair value recognition
provisions of FASB 123, utilizing the modified prospective methods under the
provisions of SFAS 148, entitled Accounting for Stock-Based Compensation -
Transition and Disclosure. Compensation costs recorded in the second quarters of
2004 and 2003 and the six months ended June 30, 2004, and 2003 were not
material.

NOTE 3 - SEGMENTS AND RELATED INFORMATION

      Reference is made to Note 14 - "Segments and Related Information" to the
Consolidated Financial Statements of the Corporations' 10-K Annual Report.

      Energy Group's reportable operating segments are the regulated electric
and natural gas operations of Central Hudson and the unregulated fuel oil
distribution activities of CHEC. "Unregulated - Other" is currently comprised of
the investment and business development activities of Energy Group and the
energy efficiency and investment activities of CHEC. The fuel oil distribution
segments currently operate in the Northeast and Mid-Atlantic regions of the
United States.

      Beginning with the Quarterly Report on Form 10-Q for the quarter ended
March 31, 2004, Energy Group refined its basis of segmentation to separate the
Unregulated Segment into "Fuel Oil Distribution" and "Other." Management is
regularly reviewing the operating results of the fuel oil distribution companies
as a standalone component of the total unregulated operations and assessing
their performance as a basis for allocating resources. This refined segmentation
is in response to requests from, and will provide additional information for,
investors and potential investors.

      Certain additional information regarding these segments is set forth in
the following table. General corporate expenses, property common to both
electric and natural gas segments, and depreciation of common property have been
allocated to the segments in accordance with practices established for
regulatory purposes.


                                      -17-
<PAGE>

CH Energy Group, Inc. Segment Disclosure - 2004

<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------
                                                    Quarter Ended June 30, 2004
                           -------------------------------------------------------------------------------------
  ($000s Except
Earnings Per Share)
----------------------------------------------------------------------------------------------------------------
                                 Regulated                   Unregulated              Eliminations      Total
----------------------------------------------------------------------------------------------------------------
                                          Natural       Fuel Oil
                           Electric         Gas       Distribution      Other
----------------------------------------------------------------------------------------------------------------
<S>                        <C>           <C>           <C>            <C>              <C>            <C>
Revenues from
external customers         $  97,441     $  26,091     $  41,555      $     267        $      --      $  165,354
----------------------------------------------------------------------------------------------------------------
Intersegment revenues              3            42            --             --              (45)             --
----------------------------------------------------------------------------------------------------------------
   Total revenues          $  97,444     $  26,133     $  41,555      $     267        $     (45)     $  165,354
----------------------------------------------------------------------------------------------------------------
Earnings before income
taxes                      $   9,948     $   2,179     $  (2,754)     $     586        $      --      $    9,959
----------------------------------------------------------------------------------------------------------------
Net income                 $   5,721     $     999     $  (1,653)     $     429        $      --      $    5,496
----------------------------------------------------------------------------------------------------------------
Earnings Per Share -
Basic                      $    0.37     $    0.06     $   (0.11)     $    0.03(1)     $      --      $     0.35
----------------------------------------------------------------------------------------------------------------
Segment Assets
at 6-30-04                 $ 761,944     $ 223,506     $ 133,135      $ 127,519        $  (1,256)     $1,244,848
----------------------------------------------------------------------------------------------------------------
</TABLE>

(1)   The amount attributable to CHEC's other business activities was $0.02; the
      balance of $0.01 was primarily related to Energy Group's investment
      activities.

<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------
                                                  Six Months Ended June 30, 2004
                           -------------------------------------------------------------------------------------
  ($000s Except
Earnings Per Share)
----------------------------------------------------------------------------------------------------------------
                                 Regulated                   Unregulated              Eliminations      Total
----------------------------------------------------------------------------------------------------------------
                                          Natural       Fuel Oil
                           Electric         Gas       Distribution      Other
----------------------------------------------------------------------------------------------------------------
<S>                        <C>           <C>           <C>            <C>              <C>            <C>
Revenues from
external customers         $ 216,710     $  84,795     $ 126,337      $     506        $      --      $  428,348
----------------------------------------------------------------------------------------------------------------
Intersegment revenues              6           192            --             --             (198)             --
----------------------------------------------------------------------------------------------------------------
   Total revenues          $ 216,716     $  84,987     $ 126,337      $     506        $    (198)     $  428,348
----------------------------------------------------------------------------------------------------------------
Earnings before income
taxes                      $  26,078     $  14,148     $   7,362      $   1,633        $      --      $   49,221
----------------------------------------------------------------------------------------------------------------
Net income                 $  15,084     $   7,881     $   4,417      $   1,103        $      --      $   28,485
----------------------------------------------------------------------------------------------------------------
Earnings Per Share -
Basic                      $    0.96     $    0.50     $    0.28      $    0.07(1)     $      --      $     1.81
----------------------------------------------------------------------------------------------------------------
Segment Assets
at 6-30-04                 $ 761,944     $ 223,506     $ 133,135      $ 127,519        $  (1,256)     $1,244,848
----------------------------------------------------------------------------------------------------------------
</TABLE>

(1)   The amount attributable to CHEC's other business activities was $0.03; the
      balance of $0.04 was primarily related to Energy Group's investment
      activities.


                                      -18-
<PAGE>

CH Energy Group, Inc. Segment Disclosure - 2003

<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------
                                                         Quarter Ended June 30, 2003
                           -------------------------------------------------------------------------------------
  ($000s Except
Earnings Per Share)
----------------------------------------------------------------------------------------------------------------
                                  Regulated                  Unregulated              Eliminations       Total
----------------------------------------------------------------------------------------------------------------
                                          Natural       Fuel Oil
                           Electric         Gas       Distribution      Other
----------------------------------------------------------------------------------------------------------------
<S>                        <C>           <C>           <C>            <C>              <C>            <C>
Revenues from
external customers         $ 114,709     $  28,760     $  39,502      $     216        $      --      $  183,187
----------------------------------------------------------------------------------------------------------------
Intersegment revenues              3            74            --             --              (77)             --
----------------------------------------------------------------------------------------------------------------
   Total revenues          $ 114,712     $  28,834     $  39,502      $     216        $     (77)     $  183,187
----------------------------------------------------------------------------------------------------------------
Earnings before income
taxes                      $   9,524     $   2,224     $  (1,540)     $   2,708        $      --      $   12,916
----------------------------------------------------------------------------------------------------------------
Net income                 $   5,411     $   1,330     $    (909)     $   1,793        $      --      $    7,625
----------------------------------------------------------------------------------------------------------------
Earnings Per Share -
Basic                      $    0.34     $    0.09     $   (0.06)     $    0.11(1)     $      --      $     0.48
----------------------------------------------------------------------------------------------------------------
Segment Assets
at 6-30-03                 $ 738,795     $ 204,835     $ 134,784      $ 116,696        $  (1,252)     $1,193,858
----------------------------------------------------------------------------------------------------------------
</TABLE>

(1)   The amount is attributable to Energy Group's investment activities.

<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------
                                                       Six Months Ended June 30, 2003
                           -------------------------------------------------------------------------------------
  ($000s Except
Earnings Per Share)
----------------------------------------------------------------------------------------------------------------
                                  Regulated                  Unregulated              Eliminations       Total
----------------------------------------------------------------------------------------------------------------
                                          Natural       Fuel Oil
                           Electric         Gas       Distribution      Other
----------------------------------------------------------------------------------------------------------------
<S>                        <C>           <C>           <C>            <C>              <C>            <C>
Revenues from
external customers         $ 229,214     $  85,198     $ 133,389      $     529        $      --      $  448,330
----------------------------------------------------------------------------------------------------------------
Intersegment revenues              6           233            --             --             (239)             --
----------------------------------------------------------------------------------------------------------------
   Total revenues          $ 229,220     $  85,431     $ 133,389      $     529        $    (239)     $  448,330
----------------------------------------------------------------------------------------------------------------
Earnings before income
taxes                      $  23,476     $  13,432     $   7,065      $   3,029        $      --      $   47,002
----------------------------------------------------------------------------------------------------------------
Net income                 $  13,556     $   7,892     $   4,270      $   2,100        $      --      $   27,818
----------------------------------------------------------------------------------------------------------------
Earnings Per Share -
Basic                      $    0.85     $    0.50     $    0.27      $    0.13(1)     $      --      $     1.75
----------------------------------------------------------------------------------------------------------------
Segment Assets
at 6-30-03                 $ 738,795     $ 204,835     $ 134,784      $ 116,696        $  (1,252)     $1,193,858
----------------------------------------------------------------------------------------------------------------
</TABLE>

(1)   The amount attributable to CHEC's other business activities was $0.01; the
      balance of $0.12 was related to Energy Group's investment activities.


                                      -19-
<PAGE>

Central Hudson Gas & Electric Corporation Segment Disclosure

<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------
              ($000)                              Quarter Ended June 30, 2004
----------------------------------------------------------------------------------------
                                                     Natural
                                        Electric       Gas      Eliminations      Total
----------------------------------------------------------------------------------------
<S>                                     <C>          <C>          <C>           <C>
Revenues from external customers        $ 97,441     $ 26,091     $     --      $123,532
----------------------------------------------------------------------------------------
Intersegment revenues                          3           42          (45)           --
----------------------------------------------------------------------------------------
   Total Revenues                       $ 97,444     $ 26,133     $    (45)     $123,532
----------------------------------------------------------------------------------------
Earnings before income taxes            $ 10,130     $  2,239     $     --      $ 12,369
----------------------------------------------------------------------------------------
Net Income                              $  5,903     $  1,059     $     --      $  6,962
----------------------------------------------------------------------------------------
Income Available for Common Stock       $  5,721     $    999     $     --      $  6,720
----------------------------------------------------------------------------------------

<CAPTION>
----------------------------------------------------------------------------------------
              ($000)                            Six Months Ended June 30, 2004
----------------------------------------------------------------------------------------
                                                      Natural
                                        Electric        Gas     Eliminations      Total
----------------------------------------------------------------------------------------
<S>                                     <C>          <C>          <C>           <C>
Revenues from external customers        $216,710     $ 84,795     $     --      $301,505
----------------------------------------------------------------------------------------
Intersegment revenues                          6          192         (198)           --
----------------------------------------------------------------------------------------
   Total Revenues                       $216,716     $ 84,987     $   (198)     $301,505
----------------------------------------------------------------------------------------
Earnings before income taxes            $ 26,443     $ 14,268     $     --      $ 40,711
----------------------------------------------------------------------------------------
Net Income                              $ 15,449     $  8,001     $     --      $ 23,450
----------------------------------------------------------------------------------------
Income Available for Common Stock       $ 15,084     $  7,881     $     --      $ 22,965
----------------------------------------------------------------------------------------

<CAPTION>
----------------------------------------------------------------------------------------
              ($000)                          Quarter Ended June 30, 2003
----------------------------------------------------------------------------------------
                                                      Natural
                                        Electric        Gas     Eliminations      Total
----------------------------------------------------------------------------------------
<S>                                     <C>          <C>          <C>           <C>
Revenues from external customers        $114,709     $ 28,760     $     --      $143,469
----------------------------------------------------------------------------------------
Intersegment revenues                          3           74     $    (77)     $     --
----------------------------------------------------------------------------------------
   Total Revenues                       $114,712     $ 28,834     $    (77)     $143,469
----------------------------------------------------------------------------------------
Earnings before income taxes            $  9,862     $  2,338     $     --      $ 12,200
----------------------------------------------------------------------------------------
Net Income                              $  5,748     $  1,444     $     --      $  7,192
----------------------------------------------------------------------------------------
Income Available for Common Stock       $  5,411     $  1,330     $     --      $  6,741
----------------------------------------------------------------------------------------

<CAPTION>
----------------------------------------------------------------------------------------
              ($000)                        Six Months Ended June 30, 2003
----------------------------------------------------------------------------------------
                                                      Natural
                                        Electric        Gas     Eliminations      Total
----------------------------------------------------------------------------------------
<S>                                     <C>          <C>          <C>           <C>
Revenues from external customers        $229,214     $ 85,198     $     --      $314,412
----------------------------------------------------------------------------------------
Intersegment revenues                   $      6     $    233     $   (239)     $     --
----------------------------------------------------------------------------------------
   Total Revenues                       $229,220     $ 85,431     $   (239)     $314,412
----------------------------------------------------------------------------------------
Earnings before income taxes            $ 24,153     $ 13,658     $     --      $ 37,811
----------------------------------------------------------------------------------------
Net Income                              $ 14,232     $  8,118     $     --      $ 22,350
----------------------------------------------------------------------------------------
Income Available for Common Stock       $ 13,556     $  7,892     $     --      $ 21,448
----------------------------------------------------------------------------------------
</TABLE>


                                      -20-
<PAGE>

NOTE 4 - NEW ACCOUNTING STANDARDS AND OTHER FASB PROJECTS

      Reference is made to the caption "New Accounting Standards and Other FASB
Projects" of Note 1 - "Summary of Significant Accounting Policies" to the
Consolidated Financial Statements of the Corporations' 10-K Annual Report.

Property, Plant and Equipment

      During the second quarter of 2001, the FASB issued an Exposure Draft
entitled Accounting in Interim and Annual Financial Statements for Certain Costs
and Activities Related to Property, Plant, and Equipment. This Exposure Draft
addressed amendments to certain APB Opinions and FASB Statements to incorporate
changes resulting from the issuance of a proposed American Institute of
Certified Public Accountants Statement of Position entitled Accounting for
Certain Costs and Activities Related to Property, Plant, and Equipment. It had
been previously anticipated that the proposed Standard would be issued in the
first quarter of 2004.

      On April 14, 2004, however, the FASB voted to cease further work on this
proposal and has removed the proposal from its agenda.

Accounting and Disclosure Requirements Related to the Medicare Prescription
Drug, Improvement and Modernization Act of 2003

      In December 2003, the President of the United States signed into law the
Medicare Prescription Drug, Improvement and Modernization Act of 2003 (the
"Medicare Act"). On January 12, 2004, FASB issued its FASB Staff Position
("FSP") 106-1, entitled Accounting and Disclosure Requirements Related to the
Medicare Prescription Drug, Improvement and Modernization Act of 2003, which
permitted a sponsor of a post-retirement health care plan that provides a
prescription drug benefit to make a one-time election to defer accounting for
the effects of the Medicare Act under SFAS 106, entitled Employers Accounting
for Postretirement Benefits Other Than Pensions. On May 19, 2004, FASB issued
FSP 106-2 which supersedes FSP 106-1 and provides guidance on the accounting for
the effects of the Medicare Act.

      Central Hudson elected to defer recognizing any effects of the Medicare
Act for the six months ended June 30, 2004, and as such, the net periodic
post-retirement cost for the quarter or the six months ended June 30, 2004, does
not reflect any amount associated with the subsidy. Based on preliminary
indications from Central Hudson's actuaries, it is believed that the
prescription drug plan offered to Medicare-eligible retirees is actuarially
equivalent and that the plan will qualify for the federal subsidy. It is
expected that FSP 106-2 will be adopted in the third quarter of 2004 and it is
estimated that the annual reduction of the net periodic post-retirement cost for
2004 will approximate $2.2 million. Because Central Hudson, under the policy of
the PSC regarding post-retirement benefits, is able to defer differences between
actual costs and rate allowances covering these costs for future recovery from
or return to customers, the adoption of FSP 106-2 is not expected to have a
material impact on the financial position, results of operations, and/or cash
flows of Central Hudson. The provisions of FSP 106-2 do not affect CHEC.


                                      -21-
<PAGE>

Equity-Based Compensation

      On March 31, 2004, the FASB issued a proposed Statement, entitled
Share-Based Payment, that addresses the accounting for share-based payment
transactions in which an enterprise receives an employee's services in exchange
for (a) equity instruments of the enterprise or (b) liabilities that are based
on the fair value of the enterprise's equity instruments or that may be settled
by the issuance of such equity instruments. The proposed Statement would
eliminate the ability to account for share-based compensation transactions using
APB Opinion No. 25, entitled Accounting for Stock Issued to Employees, and
generally would require instead that such transactions be accounted for using a
fair value-based method. The comment period for the Exposure Draft for this
proposed Statement ended June 30, 2004, and the FASB staff is currently
analyzing the comment letters received. A final Statement is expected to be
issued in the fourth quarter of 2004.

      The proposed Statement covers a wide range of equity-based compensation
arrangements. Under the proposed Statement, all forms of share-based payments to
employees, including employee stock options, would be treated the same as other
forms of compensation by recognizing the related cost on the income statement.
The expense of the award would generally be measured at fair value at the grant
date. Current accounting guidance allows that the expense relating to so-called
fixed plan employee stock options only be disclosed in the footnotes to the
financial statements. Energy Group adopted fair-value accounting for stock-based
compensation in the first quarter of 2003. Therefore, if adopted as proposed, it
is not anticipated that this proposed Statement would impact the financial
position, results of operations, and/or cash flows of Energy Group or its
subsidiaries at this time.

      On July 20, 2004, the House of Representatives voted to override the FASB
proposal, amending it to require expensing of options for those owned by a
corporation's top five executives. It also would allow newly public companies to
delay expensing for top executives in the first three years. Energy Group cannot
predict what further action will be taken by Congress related to this FASB
proposal.

FIN 46 - Consolidation of Variable Interest Entities

      In December 2003, the FASB issued a revised Interpretation No. 46,
entitled Consolidation of Variable Interest Entities ("FIN 46R"), which
clarifies the application of Accounting Research Bulletin No. 51, entitled
Consolidated Financial Statements, as it relates to the consolidation of a
variable interest entity ("VIE"). The original interpretation was issued in
January 2003 and its application was required for periods ending after December
15, 2003, for companies that had interests in special-purpose entities. The
application of FIN 46R for all other types of VIEs is required for periods
ending after March 15, 2004. FIN 46R was adopted by Energy Group effective with
the quarter ended March 31, 2004.

      A VIE is an entity that is not controllable through voting interests where
the equity investment at risk is not sufficient to permit the VIE to finance its
activities without additional subordinated financial support provided by any
party, including the equity


                                      -22-
<PAGE>

holders. Variable interests are the investments or other interests that will
absorb portions of a VIE's expected losses or receive portions of a VIE's
expected residual returns.

      The objective of FIN 46R is to provide guidance on the identification of a
variable interest and a VIE to determine when the assets, liabilities, and
results of operations should be consolidated in a company's financial
statements. A company that holds a variable interest in an entity is required to
consolidate the entity if the company's interest in the VIE is such that the
company will absorb a majority of the VIE's expected losses and/or receive a
majority of the VIEs expected residual returns.

      Energy Group and its subsidiaries do not have any interests in special
purpose entities and are not affiliated with any VIEs that require consolidation
under the provisions of FIN 46R. In arriving at this determination, long-term
power purchase contracts currently in effect for Central Hudson were reviewed,
including contracts with a number of independent power producers ("IPP").
Central Hudson does not have a controlling financial interest in or operational
control of these IPPs. Under federal and New York State laws and regulations,
Central Hudson is required to purchase the electrical output of IPPs which meet
certain criteria for Qualifying Facilities as such term is defined in the
applicable legislation. Payments are made under these contracts at rates often
higher than those prevailing in the wholesale market; however, these costs are
fully recoverable through Central Hudson's electric energy adjustment mechanism,
which provides for the recovery of purchased electricity costs. In 2003, Central
Hudson had contracts with IPPs which represented approximately 1.7% of Central
Hudson's electricity purchases.

      CHEC has a number of limited partnership interests that are presently
accounted for under the equity method. These were also reviewed relative to FIN
46R and it was determined that consolidation is not required. CHEC has limited
partnership interests in two cogeneration facilities and a limited partnership
interest in a venture capital fund. Neither of the two cogeneration partnerships
meet any of the criteria for classification as a VIE. CHEC has only a 4% limited
partnership interest in the venture capital fund and therefore is not a primary
beneficiary. CHEC's total investment in these limited partnerships is not
material, comprising less than 1% of Energy Group's total assets.

Pension Discount Rate

      In April 2004, federal legislation was enacted that changes the way
pension plan obligations are calculated; this in turn impacts the amount of a
company's required pension plan contributions. The legislation ends a
requirement that pension obligations be tied to interest rates on 30-year
Treasury bonds; instead it substitutes a rate based on a composite of long-term
corporate bonds for 2004 and 2005. As discussed in Note 10 - "Post-Employment
Benefits" to the Consolidated Financial Statements of the Corporations' 10-K
Annual Report, Central Hudson does not expect to make a contribution to its
pension plan in 2004 and therefore this change is not expected to impact the
financial position, results of operations, and/or cash flows of Energy Group or
its subsidiaries at this time.


                                      -23-
<PAGE>

NOTE 5 - STOCK-BASED COMPENSATION INCENTIVE PLANS

      Reference is made to Note 11 - "Stock-Based Compensation Incentive Plans"
to the Consolidated Financial Statements of the Corporations' 10-K Annual Report
and to the description of Energy Group's Long-Term Performance-Based Incentive
Plan ("Plan") referred to therein.

      On January 1, 2003, the number of performance shares granted was 14,800,
in aggregate, to executives covered under the Plan. On January 1, 2004, the
number of performance shares granted was 29,300, in aggregate, to executives
covered under the Plan. As of June 30, 2004, the number of these performance
shares that remain outstanding were 9,700 and 19,800, respectively. The ultimate
number of shares awarded is based on the performance of Energy Group's Common
Stock over the three years following the date of the relevant grant, but shall
not exceed 150% of the number of shares granted. Compensation expense is
recorded as performance shares are earned over the three-year life of the
relevant performance share grant prior to its award. The amounts recorded were
not material for the quarters and six-month periods ended June 30, 2004, or
2003.

      A summary of the status of stock options awarded to executives and
non-employee Directors of Energy Group and its subsidiaries under the Plan as of
June 30, 2004, is as follows:

                                             Weighted       Weighted
                                              Average       Average
                                             Exercise      Remaining
                                Shares        Price      Contract Life
                             -----------------------------------------
Outstanding at 1/1/04           107,360       $44.16        7.57
           Granted                   --           --          --
           Exercised             15,240        38.81          --
           Forfeited                 --           --          --
                             ----------       ------        ----
Outstanding at 6/30/04           92,120       $45.05        7.23 years
                             ==========       ======        ====

Total Shares Outstanding     15,762,000
                             ==========
Potential Dilution                  0.6%
                             ==========

      A total of 2,260 non-qualified stock options were exercised during the
quarter ended June 30, 2004, and 15,240 were exercised in the six months ended
June 30, 2004. These options had exercise prices of $31.94 and $44.06 and the
resulting compensation expense was not material.

      In addition, effective January 1, 2003, Energy Group adopted the fair
value method of recording stock-based compensation utilizing the "modified
prospective" approach, whereby existing options are expensed prospectively over
their respective vesting periods. Under the fair value method, employee stock
option grants and other stock-based compensation will be expensed over their
respective vesting periods based on the fair value at the date the stock-based
compensation is granted. Compensation expense recorded for the quarters ended
and six months ended June 30, 2004, and


                                      -24-
<PAGE>

2003 resulting from the implementation of fair value accounting for stock
options was not material.

      The following table summarizes information concerning outstanding and
exercisable options at June 30, 2004:

                                            Weighted Average
                                               Remaining         Number of
                        Number of Options     Contractual         Options
       Exercise Price      Outstanding       Life in Years      Exercisable
       --------------      -----------       -------------      -----------
           $31.94              6,360              5.50              5,088
           $44.06             48,860              6.50             42,476
           $48.62             36,900              8.50             16,200
                              ------                               ------
                              92,120                               63,764
                              ======                               ======

NOTE 6 - INVENTORY

Inventory is valued at average cost and is comprised of the following:

--------------------------------------------------------------------------------
                                                         Energy Group
--------------------------------------------------------------------------------
                                              June 30,   December 31,   June 30,
                                                2004        2003          2003
--------------------------------------------------------------------------------
(In Thousands)
--------------------------------------------------------------------------------
Natural Gas                                   $  7,813     $  9,802     $  7,332
--------------------------------------------------------------------------------
Petroleum Products and Propane                   1,853        2,779        3,084
--------------------------------------------------------------------------------
Materials and Supplies                           7,187        7,266        7,318
--------------------------------------------------------------------------------
Total                                         $ 16,853     $ 19,847     $ 17,734
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                                       Central Hudson
--------------------------------------------------------------------------------
                                              June 30,   December 31,   June 30,
                                                2004        2003          2003
--------------------------------------------------------------------------------
(In Thousands)
--------------------------------------------------------------------------------
Natural Gas                                   $  7,813     $  9,802     $  7,332
--------------------------------------------------------------------------------
Petroleum Products and Propane                     454          505          333
--------------------------------------------------------------------------------
Materials and Supplies                           5,728        5,851        6,154
--------------------------------------------------------------------------------
Total                                         $ 13,995     $ 16,158     $ 13,819
--------------------------------------------------------------------------------


                                      -25-
<PAGE>

NOTE 7 - POST-EMPLOYMENT BENEFITS

      The following are the components of Central Hudson's net periodic benefits
costs for its Pension and Other Post-Employment Benefit ("OPEB") plans for the
quarters and six months ended June 30, 2004, and 2003:

<TABLE>
<CAPTION>
                                                         Quarter Ended June 30,
                                                         ----------------------
                                                                     Other Post-Employment
                                              Pension Benefits             Benefits
                                           -----------------------------------------------
                                             2004         2003         2004         2003
                                               (In Thousands)            (In Thousands)
                                           -----------------------------------------------
<S>                                        <C>          <C>          <C>          <C>
Service cost                               $  1,739     $  1,486     $    931     $    715

Interest cost                                 5,378        5,240        2,313        2,161

Expected return on plan assets               (5,510)      (5,352)      (1,234)      (1,149)

Amortization of:
     Prior service cost                         538          427           (2)          (2)
     Transitional (asset) or obligation          --           --          642          642

Recognized actuarial (gain) or loss           2,209        2,195          786          673
                                           --------     --------     --------     --------

Net periodic benefit cost                  $  4,354     $  3,996     $  3,436     $  3,040
                                           ========     ========     ========     ========

<CAPTION>
                                                       Six Months Ended June 30,
                                                       -------------------------
                                                                     Other Post-Employment
                                              Pension Benefits             Benefits
                                           -----------------------------------------------
                                             2004         2003         2004         2003
                                               (In Thousands)            (In Thousands)
                                           -----------------------------------------------
<S>                                        <C>          <C>          <C>          <C>
Service cost                               $  3,478     $  2,971     $  1,863     $  1,430

Interest cost                                10,756       10,481        4,625        4,322

Expected return on plan assets              (11,020)     (10,705)      (2,469)      (2,298)

Amortization of:
     Prior service cost                       1,076          853           (5)          (5)
     Transitional (asset) or obligation          --           --        1,283        1,283

Recognized actuarial (gain) or loss           4,418        4,390        1,573        1,347
                                           --------     --------     --------     --------

Net periodic benefit cost                  $  8,708     $  7,990     $  6,870     $  6,079
                                           ========     ========     ========     ========
</TABLE>


                                      -26-
<PAGE>

      No contributions were made to Central Hudson's pension plan during the six
months ended June 30, 2004, nor are contributions currently anticipated in 2004.
However, an actuarial assessment will be made by the end of the quarter ending
September 30, 2004, to determine if an additional contribution will be required
in 2004. Employer contributions paid in the quarter ended June 30, 2004, for
OPEBs totaled $1.4 million and totaled $2.8 million for the six months ended
June 30, 2004. The total amount expected to be paid for 2004 is estimated at $7
million. For additional information related to Pensions and OPEBs, see Note 10 -
"Post-Employment Benefits" to the Consolidated Financial Statements of the
Corporations' 10-K Annual Report.

NOTE 8 - REGULATORY MATTERS

      On June 14, 2004, the PSC issued an Order ("Joint Proposal Order")
adopting the terms of a Joint Proposal for Rate Plan Modification ("Joint
Proposal"). The Joint Proposal was developed in response to the PSC Orders
concerning future uses of a fund established to benefit customers ("Customer
Benefit Fund"), public policy programs, and other matters relating to the
encouragement and expansion of retail access and customer choice programs. The
significant terms of the Joint Proposal, which became effective July 1, 2004,
include:

      (i)   continuation of the rate levels, rate designs, and related
            accounting provisions (including deferrals) previously established
            by the PSC effective July 1, 2001;

      (ii)  expiration, as scheduled, of the current customer refund which is
            $85 million (pre-tax) through June 30, 2004, followed by an
            additional $5 million refund from the Customer Benefit Fund for
            certain classes of electric customers in the period from July 1,
            2004, through June 30, 2005;

      (iii) continued funding from the Customer Benefit Fund for other purposes
            such as economic development and retail access rate credits
            previously approved by the PSC;

      (iv)  enhanced programs to promote retail competition and service quality;

      (v)   use of the Customer Benefit Fund to offset deferred pension and OPEB
            costs of $75 million; and to offset future deferred pension and OPEB
            costs until the fund balance reaches $8 million, anticipated to
            occur in early 2005; and

      (vi)  modification of the earnings sharing formula from the current equal
            sharing by shareholders and customers of earnings between an 11.3%
            and a 14% return on equity ("ROE") to 70% shareholders / 30%
            customers for earnings between a 10.5% and an 11.3% ROE and 65%
            shareholders / 35% customers for earnings between an 11.3% and a 14%
            ROE. All earnings above a 14% ROE will continue to be reserved for
            customers.

NOTE 9 - COMMITMENTS AND CONTINGENCIES

      Energy Group and Central Hudson face a number of contingencies which arise
during the normal course of business and which have been discussed in Note 13 -
"Commitments and Contingencies" to the Consolidated Financial Statements of the
Corporations' 10-K Annual Report. Except for that which is disclosed in Part II
of this Quarterly Report on Form 10-Q and all documents previously filed with
the Securities


                                      -27-
<PAGE>

and Exchange Commission ("SEC") in 2004, there have been no material changes in
the matters discussed in said Note 13.

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

EXECUTIVE SUMMARY

Energy Group

      Energy Group posted earnings per share during the second quarter of 2004
totaling $0.35, down from the $0.48 per share posted in the second quarter of
2003. The $0.13 decline was due largely to the absence of investment gains and
higher interest income from securities that were liquidated in 2003 with the
proceeds invested in lower-yield money market instruments in order to provide
increased access to the capital for redeployment purposes. Energy Group is
actively pursuing opportunities consistent with its pre-established investment
criteria to deploy the proceeds from the sale of Central Hudson's interests in
its major generating assets. Business development efforts to invest the funds
have cost approximately $0.03 per share during the six months ended June 30,
2004.

      Earnings for first half of 2004 were $1.81 per share, a 3% increase over
the $1.75 per share reported for the first half of 2003, due in large measure to
an increased number of customers, improved expense management, and fewer storms.

Central Hudson

      Central Hudson's earnings remained stable from year to year for the
quarter. While they increased slightly due to reduced operating expenses and
carrying charges on the Customer Benefit Fund, the enhancement in earnings was
offset entirely by warmer weather during the latter part of the heating season,
as well as increased depreciation and taxes. Central Hudson continues to enhance
its system infrastructure to meet the growing demands of its service territory.
Electric sales increased by 3% during the quarter as compared to the second
quarter of 2003 due to a rise in both the number of residential and commercial
customers and increased usage by all classes of customers. Firm natural gas
sales decreased 8% due to warmer weather, as heating billing degree-days during
the period declined by 19% from those of a year ago.

CHEC

      CHEC's earnings declined by $0.03 per share during the quarter as compared
to one year ago, as continued productivity enhancements and increased earnings
from cogeneration partnerships helped to offset the impact of lower sales due to
warmer weather. Despite that warmer weather, CHEC's contributions to earnings
grew from $0.27 per share during the first half of 2003 to $0.28 during the
first six months of 2004.


                                      -28-
<PAGE>

REGULATORY MATTERS

      On June 14, 2004, the PSC issued the Joint Proposal Order adopting the
terms of the Joint Proposal. This Joint Proposal was filed with the PSC on March
29, 2004, by Central Hudson and a number of other parties. The PSC approved the
Joint Proposal in its entirety without modifications or conditions.

      The Joint Proposal was developed in response to the PSC Orders concerning
future uses of the Customer Benefit Fund, public policy programs, and other
matters relating to the encouragement and expansion of retail access and
customer choice programs. The significant terms of the Joint Proposal, which
became effective July 1, 2004, include:

      (i)   continuation of the rate levels, rate designs, and related
            accounting provisions (including deferrals) previously established
            by the PSC effective July 1, 2001;

      (ii)  expiration, as scheduled, of the current customer refund which is
            $85 million (pre-tax) through June 30, 2004, followed by an
            additional $5 million refund from the Customer Benefit Fund for
            certain classes of electric customers in the period from July 1,
            2004, through June 30, 2005;

      (iii) continued funding from the Customer Benefit Fund for other purposes
            such as economic development and retail access rate credits
            previously approved by the PSC;

      (iv)  enhanced programs to promote retail competition and service quality;

      (v)   use of the Customer Benefit Fund to offset prior deferred pension
            and OPEB costs of $75 million as of June 30, 2004, and to offset
            future deferred pension and OPEB costs until the fund balance
            reaches $8 million, anticipated to occur in early 2005; and

      (vi)  modification of the earnings sharing formula from the current equal
            sharing by shareholders and customers of earnings between an 11.3%
            and a 14% ROE to 70% shareholders / 30% customers for earnings
            between a 10.5% and an 11.3% ROE and 65% shareholders / 35%
            customers for earnings between an 11.3% and a 14% ROE. All earnings
            above a 14% ROE will continue to be reserved for customers.

CAPITAL RESOURCES AND LIQUIDITY

      The growth of Energy Group's retained earnings in the first six months of
2004 contributed to the increase in the book value per share of its Common Stock
from $30.80 at December 31, 2003, to $31.51 at June 30, 2004; the common equity
ratio increased from 59.5% at December 31, 2003, to 60.7% at June 30, 2004.

      Both Energy Group's and Central Hudson's liquidity reflect cash flows from
operating, investing, and financing activities, as shown on their respective
Consolidated Statements of Cash Flows and as discussed below.


                                      -29-
<PAGE>

      The principal factors affecting Energy Group's liquidity are the dividends
it pays to its shareholders and, as it relates to both Central Hudson and CHEC,
cash flows generated from operations, construction expenditures, and dividends
paid to Energy Group. Central Hudson's liquidity is also affected by its debt
obligations.

      Central Hudson's cash flows from operating activities reflect principally
its energy sales and deliveries and costs of operations. The volume of energy
sales and deliveries is dependent primarily on factors external to Central
Hudson, such as weather and economic conditions. Prices at which Central Hudson
provides energy to its customers are determined in accordance with rate plans
approved by the PSC. In general, changes in the cost of purchased electricity,
fuel, and natural gas may affect the timing of cash flows but not net income
because these costs are fully recovered through its electric and natural gas
cost adjustment mechanisms, which are adjusted monthly.

      Energy Group and Central Hudson each believes that it will be able to meet
its reasonably likely short-term and long-term cash requirements.

      Changes in Energy Group's and Central Hudson's cash and temporary cash
investments resulting from operating, investing, and financing activities for
the six months ended June 30, 2004, and June 30, 2003, are summarized as
follows:

Energy Group - Cash Flow Summary

--------------------------------------------------------------------------------
                                                                     Variance
(Millions of Dollars)                      2004          2003      2004 vs. 2003
--------------------------------------------------------------------------------
Operating Activities                     $  67.3       $  37.3       $  30.0
--------------------------------------------------------------------------------
Investing Activities                       (34.8)         38.0         (72.8)
--------------------------------------------------------------------------------
Financing Activities                       (26.1)        (35.2)          9.1
--------------------------------------------------------------------------------
Net change for the period                    6.4          40.1         (33.7)
--------------------------------------------------------------------------------
Balance at beginning of period             125.8          83.5          42.3
--------------------------------------------------------------------------------
Balance at end of period                 $ 132.2       $ 123.6       $   8.6
--------------------------------------------------------------------------------

      Energy Group's net cash flows provided by operating activities during the
six months ended June 30, 2004, were $30 million higher as compared to the six
months ended June 30, 2003. Cash flows increased due primarily to a decrease in
accounts receivable from sales resulting from a decrease in fuel oil and natural
gas sales due to warmer weather, a refund received in 2004 for an amended
Utility Service Tax Return for 2001 for Central Hudson, a decrease in the amount
of cash disbursed through the Customer Benefit Fund primarily as a result of
lower expenditures for the Electric Reliability Improvement Program, the
recording of proceeds from the sale of emissions allowances by Central Hudson in
the first six months of 2004, and higher net income.

      Additionally, as authorized in the Joint Proposal Order, deferred electric
pension and OPEB costs as of June 30, 2004, including carrying charges, were
offset against the Customer Benefit Fund with no impact to cash flow for the
period. The total amount of offset was $75 million.


                                      -30-
<PAGE>

      Net cash flows used in investing activities were $72.8 million higher
during the six months ended June 30, 2004, as compared to the six months ended
June 30, 2003, because of higher additions to plant, property, and equipment, as
well as the absence of proceeds from the sale of investments that were reflected
in 2003.

      Net cash flows used in financing activities were $9.1 million lower during
the six months ended June 30, 2004, as compared to the six months ended June 30,
2003, due primarily to the absence of the Stock Repurchase Program that was
temporarily suspended in the later part of 2003 in order to assess alternative
future investment opportunities. Slightly offsetting this decrease was the
repayment of short-term debt in the first quarter of 2004. The Stock Repurchase
Program is discussed in greater detail below.

      At June 30, 2004, Energy Group had $15 million of current maturities of
long-term debt and no short-term debt outstanding. Cash and cash equivalents for
Energy Group were $132.2 million at June 30, 2004.

Central Hudson - Cash Flow Summary

--------------------------------------------------------------------------------
                                                                     Variance
(Millions of Dollars)                      2004          2003      2004 vs. 2003
--------------------------------------------------------------------------------
Operating Activities                     $  57.6       $  32.9       $  24.7
--------------------------------------------------------------------------------
Investing Activities                       (30.8)        (26.1)         (4.7)
--------------------------------------------------------------------------------
Financing Activities                       (26.6)        (23.6)         (3.0)
--------------------------------------------------------------------------------
Net change for the period                     .2         (16.8)         17.0
--------------------------------------------------------------------------------
Balance at beginning of period              12.7          55.0         (42.3)
--------------------------------------------------------------------------------
Balance at end of period                 $  12.9       $  38.2       $ (25.3)
--------------------------------------------------------------------------------

      Central Hudson's net cash flows provided by operating activities in the
six months ended June 30, 2004, were $24.7 million higher as compared to the six
months ended June 30, 2003. Cash flow increased due primarily to a decrease in
accounts receivable resulting from a decrease in natural gas sales due to warmer
weather and an increase in the amounts collected through Central Hudson's cost
adjustment mechanisms for the recovery of electric and natural gas supply costs;
a refund received in 2004 for an amended Utility Service Tax Return for 2001; a
decrease in the amount of cash utilized through the Customer Benefit Fund,
primarily due to lower expenditures for the Electric Reliability Improvement
Program; and the recording of proceeds from the sale of emissions allowances in
the first six months of 2004.

      Net cash flows used in investing activities were $4.7 million higher in
the first six months of 2004 as compared to 2003 due to increased expenditures
related to property, plant, and equipment.

      Net cash flows used in financing activities were $3 million higher in the
first six months of 2004 as compared to 2003 due to the repayment of short-term
debt during that period. Net cash flows used in financing activities for the
first six months of 2004 reflect the issuance in February 2004 of $7 million of
4.73% medium-term notes, due


                                      -31-
<PAGE>

February 27, 2014, and the net repayment of $16 million of short-term debt. Cash
flows from financing activities for the first six months of 2003 reflect the
redemption at maturity of $5.5 million of 7.97% first mortgage bonds.

      On July 2, 2004, Central Hudson redeemed at maturity $15 million of 7.85%
medium-term notes using its available cash balance and short-term borrowings.

      On June 8, 2004, Central Hudson filed a Registration Statement on Form S-3
with the SEC for the purpose of issuing unsecured debt securities on a
continuous basis up to a maximum aggregate amount of $85 million. Central Hudson
expects the Registration Statement to become effective in the third quarter of
2004 after the SEC's final review.

      A portion of the Customer Benefit Fund was earmarked for refunds to
Central Hudson's customers and for economic development initiatives through June
30, 2004, under Central Hudson's regulatory agreement approved by the PSC on
October 25, 2001. As directed by the Joint Proposal Order, $5 million will
continue to be refunded from the Customer Benefit Fund for certain classes of
electric customers in the period July 1, 2004, through June 30, 2005.
Additionally, as directed in the Joint Proposal Order, deferred electric pension
and OPEB costs as of June 30, 2004, including carrying charges, were offset
against the Customer Benefit Fund with no impact to cash flow. The total amount
of offset was $75 million.

      As of June 30, 2004, Central Hudson had $15 million of current maturities
of long-term debt, no short-term debt outstanding, and cash and cash equivalents
of $12.9 million. Effective July 1, 2004, Central Hudson entered into a 5-year,
$75 million revolving credit agreement with a group of commercial banks,
replacing a similar agreement that expired on June 30, 2004. Central Hudson also
has committed short-term credit facilities totaling $1 million with a regional
bank. Existing PSC authorization limits the amount of short-term borrowing
Central Hudson may have outstanding at any time to $77 million in the aggregate.

      Central Hudson's current senior unsecured debt ratings/outlook are
A/Stable by Standard and Poor's Corporation and by Fitch Ratings and A2/Stable
by Moody's Investors Service. On June 7, 2004, Moody's Investors Service
affirmed ratings of Central Hudson's senior unsecured debt at A2 and changed its
rating outlook to Stable from Positive.

      CHEC is finalizing a $15 million line of credit replacing a $25 million
line of credit with a commercial bank and, as of June 30, 2004, there was no
outstanding balance.

      Energy Group and certain of its subsidiaries (other than Central Hudson)
have issued guarantees that provide financial or performance assurance to third
parties on behalf of Energy Group subsidiaries under certain commodity,
derivative, and stock sale contracts. These agreements are entered into
primarily to support or enhance the creditworthiness otherwise attributed to a
subsidiary on a stand-alone basis, thereby facilitating the extension of
sufficient credit to accomplish the subsidiary's intended


                                      -32-
<PAGE>

commercial purposes. Guarantees have been provided to counter-parties to
guarantee the payment, when due, of obligations incurred by the Energy Group
subsidiaries in physical and financial transactions related to natural gas, fuel
oil, propane, weather hedges, and certain obligations related to the sale of
former subsidiary CH Resources, Inc. in 2002.

      At June 30, 2004, the aggregate amount of actual liabilities covered by
these guarantees was $2.5 million. The related liabilities are reflected in the
Consolidated Balance Sheet, and each such guarantee is not considered to be
material.

      It is Management's belief that the possibility that Energy Group would be
required to perform or incur any material losses associated with any of the
above guarantees is remote.

      On July 25, 2002, the Board of Directors of Energy Group authorized a
Common Stock Repurchase Program ("Stock Repurchase Program") to repurchase up to
4 million shares, or approximately 25%, of its then-outstanding Common Stock
over the five years beginning August 1, 2002. The Board of Directors had
targeted 800,000 shares for repurchase in the first year of the Stock Repurchase
Program, but had authorized the repurchase of up to 1.2 million shares during
the first year. Between August 1, 2002, and December 31, 2003, 600,087 shares
were repurchased under the Stock Repurchase Program at a cost of $27.5 million.
No shares were repurchased during the six months ended June 30, 2004. Energy
Group intends to set repurchase targets, if any, each year based on
circumstances then prevailing. Repurchases have been temporarily suspended while
Energy Group assesses opportunities to redeploy its cash reserves in
energy-related investments. Energy Group reserves the right to modify, suspend,
or terminate the Stock Repurchase Program at any time without notice.

      Energy Group will continue to investigate opportunities to invest its cash
reserves in energy-related investments that provide diversification and offer
attractive returns with acceptable risks. Such opportunities may include, but
are not limited to, currently operating assets that use proven technology and
have a relatively stable customer base such as electric, natural gas, fuel oil,
or propane delivery companies, electric generating plants, and natural gas
pipelines and storage facilities.

EARNINGS PER SHARE

Three Months Ended June 30, 2004

      Energy Group's earnings per share (basic) for the second quarter of 2004
were $0.35 versus $0.48 for the second quarter of 2003, a decrease of $0.13 per
share.

      Energy Group accounted for $0.10 of this $0.13 per share decrease due
primarily to a reduction in investment and interest income. In June 2003, Energy
Group liquidated the majority of its Alternate Investment Program portfolio of
marketable securities realizing a $0.07 per share gain from the sale of the
securities. The balance


                                      -33-
<PAGE>

of the portfolio was liquidated in July 2003 and all of the proceeds have been
reinvested in low risk and lower yield money market instruments. In addition,
business development costs were incurred related to efforts to redeploy
available capital, which reduced earnings by $0.02 per share.

      Central Hudson's earnings remained unchanged due to the net effect of a
number of factors. Earnings per share were enhanced by a reduction in operating
expenses largely related to the operation and maintenance of electric
distribution lines, an overall favorable effect related to the recording of
regulatory carrying charges related primarily to the Customer Benefit Fund and
pensions, and a reduction in preferred stock dividends due to the repurchase of
certain issues of preferred stock in October 2003. The increase in earnings was
offset by an increase in depreciation on utility plant assets, an increase in
income taxes resulting largely from a reduction in write-offs of uncollectible
accounts, and a decrease in electric net operating revenues, net of the cost of
purchased electricity, fuel, and revenue taxes.

      The reduction in electric net revenues reflects an increase in shared
earnings, which benefits customers, fully offsetting an increase in net revenues
from sales to all customers and the recording of revenues deferred in a prior
year. Electric delivery revenues totaling $3.1 million were deferred during the
twelve months ended June 30, 2002, for recording to income over the twelve
months ended June 30, 2004, and in the quarter ended June 30, 2004, $768,000 was
recorded. The deferral and restoration of revenues was done in accordance with
Central Hudson's prior PSC approved rate plans. The increase in sales results
primarily from an increase in the average number of residential and commercial
customers and increased usage by all customer classes.

      Natural gas net operating revenues, net of the cost of natural gas and
revenue taxes, remained unchanged from the quarter ended June 30, 2003. A
reduction in net revenues from sales to all customer classes was offset by a
reduction in the deferral of natural gas shared earnings and the recording of
previously deferred revenues (the total amount previously deferred was $885,000,
of which $221,250 was recorded as revenue for the quarter ended June 30, 2004).
Firm natural gas sales volume decreased 8% primarily due to a decrease in
heating sales volume to residential and commercial customers resulting from the
warmer weather. Billing heating-degree days decreased 19% as compared to last
year, reducing earnings by approximately $0.04 per share. This reduction in
sales volume was partially offset by customer growth.

      The financial results also include a $0.03 per share decrease from CHEC
due to a decrease in net revenues (net of fuel and other related expenses) from
its fuel oil distribution subsidiaries primarily because of lower sales volumes
resulting from warmer weather and lower margins on its fuel oil products. These
factors were partially offset by a reduction in operating expenses resulting
from improved operating efficiencies at the fuel oil distribution subsidiaries
and lower sales, and the net effect of various other items, primarily increased
income from investments in partnerships.


                                      -34-
<PAGE>

Six Months Ended June 30, 2004

      Energy Group's earnings per share for the six months ended June 30, 2004,
increased $0.06 per share from $1.75 per share for the six months ended June 30,
2003, to $1.81 per share in the comparable period in 2004. The enhancement in
earnings reflects increases in Central Hudson's electric and natural gas net
operating revenues due to an increase in electric sales volumes to all customer
classes resulting from an increase in both customers and usage, the recording of
previously deferred electric and natural gas revenues, and the favorable effect
of weather hedging contracts. These increases were partially offset by an
increase in electric and natural gas shared earnings. Earnings also increased
due to the favorable effect of regulatory carrying charges recorded, a reduction
in Central Hudson's preferred stock dividends, and an increase in CHEC's
earnings. CHEC's contribution to earnings reflects the effect of weather hedging
contracts with more favorable terms, a reduction in operating expenses due to
improved operating efficiencies at its fuel oil distribution subsidiaries and
lower sales due to warmer weather than last year, and increased income from
investments in partnerships. The repurchase of additional shares of Energy Group
common stock outstanding in 2003 also favorably impacted earnings per share.

      The increase in earnings due to the above was partially offset by a
reduction in earnings resulting from a decrease in Energy Group's investment and
interest income due largely to the liquidation of its Alternate Investment
Program portfolio, an increase in Energy Group's business development costs, an
increase in depreciation on utility plant assets, and an increase in utility
income taxes.

RESULTS OF OPERATIONS

      The following financial review identifies the causes of significant
changes in the amounts of revenues and expenses for Energy Group and its
subsidiaries, comparing the three-month and six-month periods ended June 30,
2004, to the three-month and six-month periods ended June 30, 2003,
respectively. The operating results of the regulated subsidiary reflect Central
Hudson's electric and natural gas sales volumes and revenues, and the operating
results of the unregulated subsidiary reflect CHEC's operations.

OPERATING REVENUES

      Energy Group's operating revenues decreased $17.8 million, or 9.7%, from
$183.2 million in the second quarter of 2003 to $165.4 million for the second
quarter of 2004. For the six months ended June 30, 2004, Energy Group's
operating revenues decreased $20 million, or 4.5%, from $448.3 million for the
six months ended June 30, 2003, to $428.3 million for the six months ended June
30, 2004. Details of these revenue changes by electric, natural gas, and
unregulated subsidiaries are as follows (thousands of dollars):


                                      -35-
<PAGE>

-------------------------------------------------------------------------------
                                      2004/2003 Increase (Decrease)
                                     Three Months Ended June 30, 2004
-------------------------------------------------------------------------------
                                           Natural
                             Electric        Gas         Unregulated     Total
-------------------------------------------------------------------------------
Customer Revenues(a)         $  1,256     $   (763)(b)    $  2,104     $  2,597
-------------------------------------------------------------------------------
Other Utilities' Revenues        (139)         250              --          111
-------------------------------------------------------------------------------
Energy Cost Adjustment        (15,772)      (2,545)             --      (18,317)
-------------------------------------------------------------------------------
Deferred Revenues(c)           (2,503)         416              --       (2,087)
-------------------------------------------------------------------------------
Miscellaneous                    (110)         (27)             --         (137)
-------------------------------------------------------------------------------
       Total                 $(17,268)    $ (2,669)       $  2,104     $(17,833)
-------------------------------------------------------------------------------

-------------------------------------------------------------------------------
                                      2004/2003 Increase (Decrease)
                                      Six Months Ended June 30, 2004
-------------------------------------------------------------------------------
                                           Natural
                             Electric        Gas         Unregulated     Total
-------------------------------------------------------------------------------
Customer Revenues(a)         $  1,622     $   (719)(b)    $ (7,075)    $ (6,172)
-------------------------------------------------------------------------------
Other Utilities' Revenues         (64)         294              --          230
-------------------------------------------------------------------------------
Energy Cost Adjustment        (11,343)      (1,117)             --      (12,460)
-------------------------------------------------------------------------------
Deferred Revenues(c)           (3,673)         273              --       (3,400)
-------------------------------------------------------------------------------
Miscellaneous                     954          866              --        1,820
-------------------------------------------------------------------------------
       Total                 $(12,504)    $   (403)       $ (7,075)    $(19,982)
-------------------------------------------------------------------------------

(a)   Includes delivery of electricity and natural gas supplied by others and an
      offsetting restoration of revenues from Central Hudson's Customer Benefit
      Fund (described under the caption "Summary of Regulatory Assets and
      Liabilities" and "Rate Proceedings Electric and Gas" in Note 2 to the
      Consolidated Financial Statements of the Corporations' 10-K Annual Report)
      for customer refunds to all customers and back-out credits for retail
      access customers.

(b)   Includes both firm and interruptible revenues.

(c)   Includes the restoration of other revenues from Central Hudson's Customer
      Benefit Fund for other authorized programs, the restoration of previously
      deferred delivery revenues, and the deferral of electric and natural gas
      shared earnings in accordance with the provisions of Central Hudson's
      current rate agreement with the PSC (described in Note 2 of the
      Corporations' 10-K Annual Report).

      For the quarter ended June 30, 2004, Central Hudson's electric and natural
gas operating revenues decreased $20 million from $143.5 million in 2003 to
$123.5 million in 2004. Electric revenues decreased $17.3 million, or 15%, and
natural gas revenues decreased $2.7 million, or 9.3%, due largely to a decrease
in revenues collected through Central Hudson's energy cost adjustment clauses to
recover its cost of purchased electricity and natural gas. The decrease in
electric revenues also reflects a shared earnings adjustment, whereby revenues
are deferred for future customer benefits, partially offset by an increase in
revenues from sales volumes and the recording of previously deferred revenues in
accordance with Central Hudson's prior PSC approved rate plans. The decrease in
natural gas revenues also reflects a decrease in sales volumes due to warmer
weather, which was partially offset by the recording of previously deferred
revenues and a reduction in shared earnings.

      For the six months ended June 30, 2004, Central Hudson's electric and
natural gas operating revenues decreased $12.9 million from $314.4 million in
2003 to $301.5 million in 2004. Electric revenues decreased $12.5 million, or
5.5%, and natural gas


                                      -36-
<PAGE>

revenues decreased $0.4 million, or 0.5%, due largely to decreases in revenues
collected through Central Hudson's energy cost adjustment clauses to recover its
cost of purchased electricity and natural gas. The decrease in electric revenues
was partially offset by an increase in revenues due to customer growth and
increased usage. The decrease in both electric and natural gas revenues were
also partially offset by the recording of previously deferred revenue.

      CHEC's revenues for the second quarter increased $2.1 million, or 5.3%,
from $39.7 million in 2003 to $41.8 million in 2004. The increase in revenues
primarily reflects an increase in the average sales price per gallon of liquid
petroleum products. During the first six months of 2004, as compared with the
first six months of 2003, CHEC's revenues decreased $7.1 million, or 5.3%, from
$133.9 million in 2003 to $126.8 million in 2004. The decrease in revenues
primarily reflects a decrease in sales due to warmer weather. For the second
quarter of 2004, heating degree-days were on average 5% higher than the second
quarter of 2003 and on average 10% higher for the first six months of 2004 than
the first six months of 2003.

SALES VOLUMES

      Central Hudson's sales volumes vary in response to weather conditions.
Electric sales volumes peak in the summer, and natural gas sales volumes peak in
the winter.

      Total kilowatt-hour sales volumes of electricity within Central Hudson's
service territory increased 3% and firm sales volumes of natural gas decreased
8% in the second quarter of 2004 as compared to the second quarter of 2003. For
the six months ended June 30, 2004, total kilowatt-hour sales volumes of
electricity within Central Hudson's service territory increased 3% and firm
sales volumes of natural gas decreased 8% as compared to the six months ended
June 30, 2003. Changes in Central Hudson's electric and natural gas deliveries
from last year by major customer classifications are set forth below.

--------------------------------------------------------------------------------
                         % Increase (Decrease) From 2003
--------------------------------------------------------------------------------
                        Three Months Ended June 30      Six Months Ended June 30
--------------------------------------------------------------------------------
                        Electric       Natural Gas      Electric         Natural
--------------------------------------------------------------------------------
Residential                   3%           (11)%              3%            (4)%
--------------------------------------------------------------------------------
Commercial                    4%            (5)%              3%            (1)%
--------------------------------------------------------------------------------
Industrial                    4%           (13)%              4%           (11)%
--------------------------------------------------------------------------------
Interruptible              (N/A)            (3)%           (N/A)            (2)%
--------------------------------------------------------------------------------

      Central Hudson's sales volumes of electricity to full service customers
within its service territory, plus delivery of electricity supplied by others,
increased 3% in the second quarter of 2004 as compared to the second quarter of
2003. Sales volumes to residential and commercial customers increased 3% and 4%,
respectively, due to customer growth and increased usage by these customers.
Industrial sales volumes increased 4% due primarily to increased usage by a
large industrial customer.


                                      -37-
<PAGE>

      Sales volume of electricity to full service customers within its service
territory, plus delivery of electricity supplied by others, increased 3% in the
first six months of 2004 as compared to the first six months of 2003. Despite
warmer winter weather (billing heating degree days decreased by 10%), sales
volume to both residential and commercial customers increased 3% due to customer
growth and increased usage by these customers. Industrial sales volume increased
4% due primarily to increased usage by a large industrial customer.

      Sales volume of natural gas to firm Central Hudson customers, plus
transportation of natural gas supplied by others, decreased 8% in the second
quarter of 2004 as compared to the second quarter of 2003. Due to warmer winter
weather, sales volume to residential customers, primarily related to space
heating, decreased 11% due to a reduction in usage which was partially offset by
an increase in sales volume from customer growth. Sales volume to commercial
customers decreased 5% as the effect of warmer weather more than offset customer
growth. Industrial sales volume, which represents less than 5% of total firm
sales, decreased 13% and interruptible sales decreased 3%.

      For the six months ended June 30, 2004, sales volume of natural gas to
firm Central Hudson customers, plus transportation of natural gas supplied by
others, decreased 3% as compared to the first six months of 2003. Because of
warmer winter weather, sales volume to residential customers decreased 4%. Sales
to commercial customers decreased 1%, and industrial sales, which represent less
than 5% of total firm sales volume, decreased 11% and interruptible sales volume
increased 2%. The reduction in residential and commercial sales was partially
offset by an increase in sales volume due to customer growth.

      CHEC's sales volume of petroleum products decreased by 900,000 gallons, or
3%, to 28 million gallons in the second quarter of 2004 from 28.9 million
gallons in the second quarter of 2003. CHEC's sales volume of petroleum products
decreased by 800,000 gallons to 87.1 million gallons for the first six months of
2004 from 87.9 million gallons during the same period in 2003. These decreases
were primarily due to warmer weather, as evidenced by a 5% average decrease in
heating degree-days for the second quarter and by a 10% average decrease for the
first six months of 2004, as compared to the same periods in 2003. CHEC's sales
volume of natural gas decreased by approximately 440,000 Mcf to 0 Mcf for the
second quarter of 2004 from 440,000 Mcf in the same period in 2003. In 2004,
CHEC's sales volume of natural gas decreased by approximately 1,370,000 Mcf to 0
Mcf for the first six months of 2004 as compared to 1,370,000 Mcf in the same
period in 2003; both decreases are a result of the sale of SCASCO, Inc.'s
("SCASCO") natural gas business in the fourth quarter of 2003.


                                      -38-
<PAGE>

OPERATING EXPENSES

      Energy Group's total operating expenses, including income taxes, decreased
$17.3 million, or 9.8%, in the second quarter of 2004 from the comparable period
in 2003.

      For the six months ended June 30, 2004, Energy Group's total operating
expenses, including income taxes, decreased $20.6 million, or 4.9%, as compared
to the first six months of 2003.

      Central Hudson's operating expenses for the second quarter of 2004,
including income taxes, decreased $19.4 million, or 14.3%, from $135.4 million
in 2003 to $116 million in 2004. For the six months ended June 30, Central
Hudson's operating expenses, including income taxes, decreased $13 million from
$290 million in 2003 to $277 in 2004. These decreases in operating expenses
largely resulted from a decrease in purchased electricity and natural gas
expense due primarily to the recording of amounts related to the recovery of
electric supply and natural gas costs via Central Hudson's cost recovery
mechanisms partially offset by an increase in the cost of natural gas during
these periods. Purchased electricity expense decreased $15.1 million and
purchased natural gas expense decreased $2.7 million in each case for the second
quarter of 2004 as compared to the comparable period in 2003, and purchased
electricity expense decreased $10.5 million and natural gas expense decreased
$1.7 million for the six months ended June 30, 2004. Other operating expenses
decreased $1.9 million in each case for the second quarter of 2004 as compared
to the comparable period in 2003, and $0.8 million for the quarter and six
months ended June 30, 2004, respectively, primarily due to a decrease in expense
related to Central Hudson's electric reliability program, which is funded by the
Customer Benefit Fund, and a reduction in costs related to the operation and
maintenance of electric distribution lines.

      CHEC's operating expenses for the second quarter increased $3.2 million,
or 7.8%, from $40.8 million in 2003 to $44 million in 2004. CHEC's operating
expenses for the first six months decreased $7.3 million, or 5.8%, from $125.8
million in 2003 to $118.5 in 2004. Operating expenses are primarily the cost of
petroleum and natural gas, which increased $4.1 million for the second quarter
of 2004 as compared to 2003. The increase is due primarily to the increase in
petroleum wholesale market prices partially offset by a decrease in natural gas
costs due to the sale of SCASCO's natural gas business in the fourth quarter of
2003. The cost of petroleum and natural gas decreased $6.1 million for the first
six months of 2004 as compared to 2003. The decrease is due primarily to
decreased volume related to the warmer weather and the sale of SCASCO's natural
gas business in the fourth quarter of 2003.

      Other operating expenses decreased $900,000 in the second quarter of 2004
as compared to 2003 due to improved operating efficiencies at the fuel oil
distribution subsidiaries. Other operating expenses decreased $1.2 million in
the first six months of 2004 as compared to 2003 primarily due to reduced
delivery costs related to lower sales volume in 2004.


                                      -39-
<PAGE>

OTHER INCOME

      Energy Group's other income decreased $2.2 million and $1.3 million,
respectively, for the quarter and six months ended June 30, 2004, as compared to
the same periods in the 2003. The reduction was largely attributable to
decreased interest and investment income from Energy Group. The decrease was due
to the recording of capital gains in the second quarter of 2003 from the
liquidation of Energy Group's Alternate Investment Program. Also, reference is
made to Note 2 - "Regulatory Matters" and, in particular, "Expiring
Amortization" in the Corporations' 10-K Annual Report.

INTEREST AND OTHER CHARGES

      Interest and other charges decreased $600,000 and $1.4 million,
respectively, for the quarter and six months ended June 30, 2004, due primarily
to a reduction of regulatory carrying charges due to customers relating largely
to Central Hudson's Customer Benefit Fund. The reduction also reflects a
decrease in preferred stock dividends due to the redemption of certain issues of
preferred stock by Central Hudson in October 2003.

COMMON STOCK DIVIDENDS

      Reference is made to the caption "Common Stock Dividends and Price Ranges"
of Part II, Item 7 of the Corporations' 10-K Annual Report for a discussion of
Energy Group's dividend payments. On March 26, 2004, the Board of Directors of
Energy Group declared a quarterly dividend of $0.54 per share, which was paid
May 3, 2004, to shareholders of record as of April 9, 2004. On May 21, 2004, the
Board of Directors of Energy Group declared a quarterly dividend of $0.54 per
share, payable August 2, 2004, to shareholders of record as of July 9, 2004.

FORWARD-LOOKING STATEMENTS

      Statements included in this Quarterly Report on Form 10-Q and the
documents incorporated by reference which are not historical in nature are
intended to be and are hereby identified as, "forward-looking statements" for
purposes of the safe harbor provided by Section 21E of the Securities Exchange
Act of 1934 ("Exchange Act"), as amended. Forward-looking statements may be
identified by words including "anticipates," "believes," "projects," "intends,"
"estimates," "expects," "plans," "assumes," "seeks," and similar expressions.
Forward-looking statements including, without limitation, those relating to
Energy Group's and Central Hudson's future business prospects, revenues,
proceeds, working capital, liquidity, income and margins, are subject to certain
risks and uncertainties that could cause actual results to differ materially
from those indicated in the forward-looking statements, due to several important
factors including those identified from time to time in the forward-looking
statements. Those factors include, but are not limited to, weather; energy
supply and demand; fuel prices; interest rates; potential future acquisitions;
developments in the legislative, regulatory and competitive environment; market
risks; electric and natural gas industry restructuring and cost recovery; the
ability to obtain adequate and timely


                                      -40-
<PAGE>

rate relief; changes in fuel supply or costs, the success of strategies to
satisfy electricity requirements following the sale of Central Hudson's
interests in its major generating assets; future market prices for energy,
capacity and ancillary services; the outcome of pending litigation and certain
environmental matters, particularly the status of inactive hazardous waste
disposal sites and waste site remediation requirements; and certain presently
unknown or unforeseen factors, including, but not limited to, acts of terrorism.
Energy Group and Central Hudson undertake no obligation to update publicly any
forward-looking statements, whether as a result of new information, future
events or otherwise. In addition, such statements are subject to the risks and
uncertainties discussed in the "Risk Factors" section and elsewhere in this
document.

      Given these risks and uncertainties, undue reliance should not be placed
on these forward-looking statements.

RISK FACTORS

Energy Group - Risks Affecting Future Earnings

      Redeployment Of Capital

      Energy Group is seeking to invest in energy-related assets approximately
$110 million currently held in money market instruments. Such investments are
being sought with a view to produce new earnings intended to replace, in whole
or in part, the income recorded in 2001, 2002, 2003, and 2004 from the sales of
Central Hudson's interests in its major generating assets. If such investments
are not made timely or are insufficient to replace the expiring income, Energy
Group's results of operations could be adversely affected. Reference is made to
Note 2 - "Regulatory Matters" in the Corporations' 10-K Annual Report and, in
particular, to the subcaption "Expiring Amortization." No projected income from
such future investments in new energy-related assets has been included in any
earnings guidance issued by Energy Group for 2004.

      Weather Related Risks

      A considerable portion of Central Hudson's total electric deliveries is
directly or indirectly related to weather-sensitive end uses such as air
conditioning and space heating. The majority of Central Hudson's natural gas
deliveries and of the fuel oil deliveries by CHEC's subsidiaries are directly
related to the use of these fuels for space heating. As a result, sales
fluctuate and vary from normal expected levels based on variations in weather
from seasonal normal levels. Such variations in sales volumes could affect
results of operations significantly. Central Hudson and the fuel oil delivery
businesses have programs in place to constrain the potential variability in
results of operations through the use of derivative instruments. However, no
assurance can be given that suitable risk management instruments will remain
available; in addition, if a sustained trend of increasing temperatures were to
occur (i.e. "global warming"), net income derived from Central Hudson's natural
gas business and from CHEC's fuel oil delivery businesses could be adversely
affected.


                                      -41-
<PAGE>

      Revenues And Results Of Operations Are Subject To Other Uncontrollable
      Risks

      The cost of repairing damage to the facilities of Energy Group's operating
subsidiaries and the potential disruption of their operations due to storms,
natural disasters, wars, terrorist acts, and other catastrophic events could
adversely impact financial position, results of operations, and/or cash flows.
The occurrence or risk of occurrence of future terrorist attacks or related acts
of war could also adversely affect the New York or the United States economy. A
lower level of economic activity could result in a decline in energy
consumption, which could adversely affect revenues and earnings and limit future
growth prospects. In addition, Central Hudson and CHEC's subsidiaries deliver
energy to customers as part of an integrated system of production, transmission,
and distribution systems. Large portions of such systems are owned and operated
by other unrelated entities, and Central Hudson and CHEC rely on such entities
to perform their functions reliably and at reasonable cost. Failure or
disruption of third party facilities can cause a disruption in services and may
result in lower revenues, or increased expenses, or both, that may not be fully
recovered through rates, insurance, sales margins, or other means in a timely
manner, or at all.

      Risks Affecting CHEC's Fuel Oil Delivery Subsidiaries

      CHEC's subsidiaries in the fuel oil delivery segment are subject to the
risk of changes in the competitive environment and customer preferences, each of
which could result in loss of customers and/or reduced margins. If these events
were to occur, they could adversely affect future results of operations and/or
the carrying value of intangible assets, including goodwill, on Energy Group's
balance sheet. Severe winter weather can increase the delivery costs and create
the potential for a commodity shortage.

Central Hudson - Risks Affecting Future Earnings

      Risks Related to Regulatory Requirements and Compliance

      Central Hudson is subject to regulation at the state and federal levels.
It is regulated by the PSC, which regulates retail rates, terms and conditions
of service, various business practices and transactions, financings, and
transactions between Central Hudson and Energy Group or Energy Group's
competitive business subsidiaries. It is also subject to regulation by the
Federal Energy Regulatory Commission, which regulates wholesale electric
transmission rates, certain other aspects of Central Hudson's business, and
interstate natural gas pipelines. The regulations adopted by these state and
federal agencies affect the manner in which Central Hudson does business, its
ability to undertake specified actions, and its results of operations. Although
Central Hudson has maintained generally constructive regulatory relationships to
date, Central Hudson cannot predict the ways in which changes in regulation by
state and federal governmental authorities could affect Central Hudson's
business and results of operations. It cannot be assured that costs incurred in
response to such regulation, or changes therein, will be recoverable through
rates in a timely manner, or at all.


                                      -42-
<PAGE>

      Regulatory Risks Related to Limitations on the Potential to Pass Through
      Increased Costs

      Central Hudson's Rate Order effective November 1, 2001, and the Joint
Proposal Order effective June 2004 (together the "Rate Plans") cover the rates
it can charge customers and contain a number of related provisions. Rates
charged to customers generally may not be changed during the respective limited
terms of the Rate Plans, other than for the recovery of energy costs and limited
other exceptions. As a result, the Rate Plans may not reflect all of the
increased construction and other costs that may be experienced after the date
the Rate Plans became effective. The approval of new rate plans or changes to
existing Rate Plans could have a significant effect on financial position,
results of operations, and/or cash flows. The current Rate Plans and material
matters relating to potential rate changes are described in Item 2 - "Regulatory
Matters." The current Rate Plans permit Central Hudson to file for changes in
rates any time after June 30, 2004, but rates are generally not changed by the
PSC until eleven months after the filing of proposed rate changes. Central
Hudson expects to file for new retail rates within the next two year period. It
cannot predict the rates that will be established by the PSC, or whether its
business may be adversely affected by the rates determined, in such proceeding.

      Risks Relating to Asbestos Litigation and Manufactured Gas Plant
      Facilities

      Litigations have been commenced against Central Hudson arising from the
use of asbestos at its previously owned major generating assets, and Central
Hudson is involved in a number of matters arising from contamination at its
former manufactured gas plant sites. Reference is made to Note 13 - "Commitments
and Contingencies" in Corporations' 10-K Annual Report and in particular to the
subcaptions in the Note regarding "Asbestos Litigation" and "Former Manufactured
Gas Plant Facilities."

ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      Reference is made to Part II, Item 7A of the Corporations' 10-K Annual
Report for a discussion of market risk. There has been no material change in
either the market risks or the practices employed by Energy Group and Central
Hudson to mitigate these risks discussed in the Corporations' 10-K Annual
Report. For related discussion on this activity, see Note 2 - "Summary of
Significant Accounting Policies" under the caption "Accounting for Derivative
Instruments and Hedging Activities" and Item 2 - "Capital Resources and
Liquidity."


                                      -43-
<PAGE>

ITEM 4 - CONTROLS AND PROCEDURES

      The Chief Executive Officer and Chief Financial Officer of Energy Group
and Central Hudson evaluated the effectiveness of the disclosure controls and
procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of
1934, as amended) as of the end of the period covered by this Quarterly Report
on Form 10-Q and based on that evaluation, concluded that, as of the end of the
period covered by this Quarterly Report on Form 10-Q, Energy Group's and Central
Hudson's (together, the "Registrants") controls and procedures are effective for
recording, processing, summarizing, and reporting information required to be
disclosed in their reports under the Securities Exchange Act of 1934, as
amended, within the time periods specified in the SEC's rules and forms.

      There have not been any changes to the Registrants' internal control over
financial reporting that occurred during the Registrants' last fiscal quarter
that have materially affected, or are reasonably likely to materially affect,
the Registrants' internal control over financial reporting.


                                      -44-
<PAGE>

                           PART II - OTHER INFORMATION

ITEM 1 - LEGAL PROCEEDINGS

      Asbestos Litigation

      For a discussion of lawsuits against Central Hudson involving asbestos,
see Note 13 - "Commitments and Contingencies" under the caption "Asbestos
Litigation" in Part II, Item 8 of the Corporations' 10-K Annual Report.

      As of July 20, 2004, a total of 3,205 cases involving asbestos have been
brought against Central Hudson of the type described under the caption, of which
1,518 remain pending. Of the 1,687 cases no longer pending against Central
Hudson, 1,548 have been dismissed or discontinued, and Central Hudson has
settled 139 cases. Energy Group and Central Hudson are presently unable to
assess the validity of the remaining asbestos lawsuits; accordingly, Energy
Group and Central Hudson cannot determine the ultimate liability relating to
these cases. Based on information known to Energy Group and Central Hudson at
this time, including Central Hudson's experience in settling and in obtaining
dismissals of asbestos cases, Energy Group and Central Hudson believe that the
cost to be incurred in connection with the remaining lawsuits will not have a
material adverse effect on Energy Group's and/or Central Hudson's financial
position, results of operations, and/or cash flows.

ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      The Annual Meeting of Shareholders of Energy Group was held on Tuesday,
April 27, 2004. For a description of the matters voted on and the election
outcome, see Part II, Item 4 of Registrants' Quarterly Report on Form 10-Q for
the quarter ended March 31, 2004.


                                      -45-
<PAGE>

ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

      (a) The following exhibits are furnished in accordance with the provisions
of Item 601 of Regulation S-K.

  Exhibit No.
Regulation S-K
   Item 601
  Designation                 Exhibit Description

10.1              Credit Agreement dated as of June 30, 2004, among Central
                  Hudson, the Lenders party thereto, and J.P. Morgan Chase Bank,
                  as Administrative Agent Arranger.*

12(i)             Statement Showing Computation of the Ratio of Earnings to
                  Fixed Charges for Energy Group.*

12(i)(i)          Statement Showing Computation of the Ratio of Earnings to
                  Fixed Charges and the Ratio of Earnings to Fixed Charges and
                  Preferred Dividends for Central Hudson.*

31.1              Rule 13a-14(a)/15d-14(a) Certification by Steven V. Lant.

31.2              Rule 13a-14(a)/15d-14(a) Certification by Christopher M.
                  Capone.

32.1              Section 1350 Certification by Steven V. Lant.

32.2              Section 1350 Certification by Christopher M. Capone.

99(i)13           Order of the PSC, issued and effective April 6, 2004,
                  authorizing new revolving credit facilities and a New Medium
                  Term Note Program for Central Hudson.*

99(i)14           Order of the PSC, issued and effective June 14, 2004,
                  modifying the rate plan.*

*     Incorporated herein by reference to Energy Group and Central Hudson's
      Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2004.

      (b) Reports on Form 8-K. During the period covered by this Quarterly
Report on Form 10-Q, Energy Group filed the following Current Reports on Form
8-K:

      (i)   A Report dated April 26, 2004, which reports first quarter 2004
            earnings.

      (ii)  A Report, dated April 28, 2004, which reports the election of Steven
            V. Lant as Chairman of the Board of Energy Group and the retirement
            from employment of Paul J. Ganci, the former Chairman of the Board.


                                      -46-
<PAGE>

      (iii) A Report, dated June 14, 2004, which reports the PSC's June 14,
            2004, issuance of an Order adopting the terms of a Joint Proposal
            modifying certain terms of Central Hudson's Rate Plan.

      During the period covered by this Quarterly Report on Form 10-Q, Central
Hudson filed the following Current Reports on Form 8-K:

      (i)   A Report, dated May 5, 2004, which reported Paul J. Ganci's
            resignation from his positions as Chairman of the Board of Central
            Hudson and as a director of Central Hudson and the appointment of
            Steven V. Lant as Chairman of the Board and Chief Executive Officer
            of Central Hudson.

      (ii)  A Report, dated June 14, 2004, which reports the PSC's June 14,
            2004, issuance of an Order adopting the terms of a Joint Proposal
            modifying certain terms of Central Hudson's Rate Plan.


                                      -47-
<PAGE>

                                   SIGNATURES

      Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrants have duly caused this report to be signed on their behalf by the
undersigned hereunder duly authorized.

                                  CH ENERGY GROUP, INC.
                                       (Registrant)


                                  By: /s/ Donna S. Doyle
                                  ----------------------------------------------
                                      Donna S. Doyle
                                      Vice President - Accounting and Controller


                                  CENTRAL HUDSON GAS & ELECTRIC
                                  CORPORATION
                                       (Co-Registrant)


                                  By: /s/ Donna S. Doyle
                                  ----------------------------------------------
                                      Donna S. Doyle
                                      Vice President - Accounting and Controller

Date: August 24, 2004


                                      -48-
<PAGE>

                                  EXHIBIT INDEX

      Following is the list of Exhibits, as required by Item 601 of Regulation
S-K, filed as part of this Quarterly Report on Form 10-Q:

  Exhibit No.
Regulation S-K
   Item 601
  Designation               Exhibit Description

10.1              Credit Agreement dated as of June 30,2004, among Central
                  Hudson, the Lenders party thereto, and J.P. Morgan Chase Bank,
                  as Administrative Agent Arranger.*

12(i)             Statement Showing Computation of the Ratio of Earnings to
                  Fixed Charges for Energy Group.*

12(i)(i)          Statement Showing Computation of the Ratio of Earnings to
                  Fixed Charges and the Ratio of Earnings to Fixed Charges and
                  Preferred Dividends for Central Hudson.*

31.1              Rule 13a-14(a)/15d-14(a) Certification by Steven V. Lant.

31.2              Rule 13a-14(a)/15d-14(a) Certification by Christopher M.
                  Capone.

32.1              Section 1350 Certification by Steven V. Lant.

32.2              Section 1350 Certification by Christopher M. Capone.

99(i)13           Order of the PSC, issued and effective April 6, 2004,
                  authorizing new revolving credit facilities and a New Medium
                  Term Note Program for Central Hudson.*

399(i)14          Order of the PSC, issued and effective June 14, 2004,
                  modifying the rate plan.*

*     Incorporated herein by reference to Energy Group and Central Hudson's
      Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2004.


                                      -49-